{"text_format":"1","workbook":"xlsx","n_sheets":47,"sheets":["Cover","Help","Settings","Summary","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","Direct_charges","PM","Expend Trends","Prov_Cond_Grants","Bids - Summary","Bids......","Grants Admin","Budget Tracking","Function shifts","NMOS","Performance Indicators","Reprioritisation","Personnel","Receipts","Analysis","InfraS Summary","InfraS 1.1","InfraS 1.2","ODA Summary","2015 ENE","Deviations","Dept specific info","Dept specific info-Own Format","Training","PPP Projects","Outputs","Checks","Metadata"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":4,"defined_names":1002,"comments":19,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":4930,"n_cols":184,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(BS3:BS50)","v":6},{"$f":"COUNTA(BT3:BT50)","v":9},7,8,5,6,6,3,5,5,8,8,{"$f":"COUNTA(CE3:CE50)","v":8},{"$f":"COUNTA(CF3:CF50)","v":4},null,{"$f":"16-COUNTBLANK(CI3:CI22)","v":3},null,null,null,null,null,null,null,null,"Once-off adjustments to base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflator",5.6000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP Category","Econ Class for ODA","Year","CurCap","EconClass","Outcomes - fixed","InfraList1","InfraList2","InfraList3","InfraList4","ODAList1","ListedProgs",null,{"$f":"MAX(BL3:BL18)","v":9},"ProgList",null,"InfraS dropdown list",null,"DoR Cat",null,"Outputs-1","Outputs-2","Outputs-3","Outputs-4","Outputs-5","Outputs-6","Outputs-7","Outputs-8","Outputs-9","Outputs-10","Outputs-11","Outputs-12","Outputs-13","Outputs-14",null,null,"Array Range to lock",null,null,null,null,null,null,null,"Department","Programme","Subprogramme","Econ1","Econ5","Empty1","2019/20 amount above 5.6% growth","Empty2","Trans_Indi","Sprog_Indi","Econc_Indi",null,null,null,null,null,"Department","Programme","Salary Level","2015/16 - Number of posts on approved establishment as at 30 June 2015","2015/16 - Number of posts on funded establishment as at 30 June 2015","2015/16 - Number of posts additional to the establishment as at 30 June 2015","2014/15 - Number of posts filled","2014/15 - Expenditure on posts filled","2015/16 - Number of all posts to be filled","2015/16 - Expenditure on all posts to be filled","2016/17 - Number of all posts to be filled","2016/17 - Expenditure on all posts to be filled","2017/18 - Number of all posts to be filled","2017/18 - Expenditure on all posts to be filled","2018/19 - Number of all posts to be filled","2018/19 - Expenditure on all posts to be filled","Combo_DeptProg","DeptCode","ProgCode","DeptProg_Combo_Code",null,null,null,"Budgets - ENE 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not related to SIPs","Compensation of employees","2013/14","Current","Provincial Revenue Funds","OUTCOME 1: QUALITY BASIC EDUCATION","Programme","New infrastructure assets","Identification","Mega","Long term technical assistance",{"$f":"IF(Summary!F31=0,Direct_charges!$G$8,Summary!F31)","v":"Administration"},1,{"$f":"IF(BM3<>\"\",BK3,0)","v":1},{"$f":"IF(BK3>PListed,\"\",Cover!BJ3)","v":"Administration"},1,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0)))","v":"Administration"},null,"National",null,"Improved quality of teaching and learning through development, supply and effective utilisation of teachers","Average male and female life expectancy at birth increased to 70 years","Reduced levels of contact crime","Productive investment is effectively crowded in through the infrastructure build programme ","Establish a credible institutional mechanism for skills planning","Regulation, funding and investment improved ","Improved land administration and spatial planning for integrated development in rural areas"," Adequate housing and improved quality living environments","Members of society have sustainable and reliable access to basic services.","Ecosystems are sustained and natural resources are used efficiently","SA’s national priorities advanced in bilateral engagements","A stable political-administrative interface","Current social welfare system reformed to deliver better results for vulnerable groups ","Fostering Constitutional values  ",null,1,"V177:W246,V248:W261",null,null,null,null,null,null,null,"National Treasury","Direct charge against the National Revenue Fund","Provincial Equitable Share",null,null,0,7093944.2160000205,0,{"$f":"+CQ3&CR3&CS3&CT3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},null,null,null,null,null,"The Presidency","Administration",1,0,40,40,32,2302,40,2335,40,2396,40,2559,40,2707,{"$f":"Cover!$DG3&\"|\"&Cover!$DH3","v":"The Presidency|Administration"},{"$f":"INDEX(($FC$4:$FC$4930),MATCH(Cover!$DG3,$EF$4:$EF$4930,0))","v":"001"},{"$f":"INDEX(($FD$4:$FD$4930),MATCH(Cover!$DH3,$EH$4:$EH$4930,0))","v":"001"},{"$f":"Cover!$DX3&Cover!$DY3","v":"001001"},null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4","2013_14","2014_15","2015_16_MA","2015_16_AA","2015_16_RE","2016_17","2017_18","2018_19","2015_16_Pre-Audited","2017_18 NR","2018_19 NR","2017_18 IB","2018_19 IB","2019_20 IB","Combo_DeptProg","DeptCode","ProgCode","SProgCode","ItemCode","DeptProg_Combo_Code","DeptEcon_Combo_Code","Econ3/4 ID","DPSP_Econ_Combo","Econ_Id","DeptProgEcon_Combo_Code",null,null,null,null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst","Goods and services","2014/15","Capital","Provincial agencies and funds","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS","Project ","Upgrading and additions","Pre-feasibility","Large","Short term technical assistance",{"$f":"IF(OR(BJ3=\"Direct_charges\",BJ3=\"\"),\"\",IF(Summary!F32=0,\"Direct_charges\",Summary!F32))","v":"Force Employment"},2,{"$f":"IF(BM4<>\"\",MAX(BL$3:BL3)+1,0)","v":2},{"$f":"IF(BK4>PListed,\"\",Cover!BJ4)","v":"Force Employment"},2,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0)))","v":"Force Employment"},null,"Provincial equitable share",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Improve the quality of teaching and learning through provision of Infrastructure and learning materials ","Tuberculosis (TB) prevention and cure progressively improved","An efficient and effective criminal Justice system","The productive sectors account for a growing share of production and employment, exports are diversified, African regional development is accelerated, the carbon intensity of growth is reduced, knowledge and technology support increasingly inclusive and dynamic growth, and the organs of the state improve their alignment in support of employment-creating growth","Increase access to programmes leading to intermediate and high level learning","Reliable generation, transmission and distribution of energy ensured","Sustainable Land Reform (agrarian transformation)","A functionally equitable residential property market ","Intergovernmental and democratic governance arrangements for a functional system of cooperative governance strengthened. ","An effective climate change mitigation and adaptation response ","An economically integrated Southern Africa","A public service that is a career of choice","Improved monitoring, evaluation, accountability and quality assurance","Equal opportunities, inclusion and redress ",null,2,"AE177:AF246,AE248:AF261",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development","Local government equitable share","Current","Municipal bank accounts",0,1234636.6800000072,0,{"$f":"+CQ4&CR4&CS4&CT4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareCurrentMunicipal bank accounts"},{"$f":"+CQ4&CR4&CS4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable share"},{"$f":"+CQ4&CR4&CS4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareMunicipal bank accounts"},null,null,null,null,null,"The Presidency","Administration",2,51,51,0,49,6488,45,7235,45,7758,45,8148,50,9496,"The Presidency|Administration","001","001","001001",null,null,"111",1,1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees",167267,182609,202851,201038,195038,223625,222704,227651,0,0,0,{"$f":"+ET4+EW4","v":222704},{"$f":"+EU4+EX4","v":227651},244952.47518869719,{"$f":"+EF4&\"|\"&EH4","v":"The Presidency|Administration"},{"$f":"REPT(\"0\",3-LEN(EE4))&EE4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EG4))&EG4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EI4))&EI4","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4))&ED4","v":"001"},{"$f":"+FC4&FD4","v":"001001"},{"$f":"+FC4&FF4","v":"001001"},{"$f":"+FF4*1","v":1},{"$f":"FG4&FE4&REPT(\"0\",3-LEN(FI4))&FI4","v":"001001001001"},null,{"$f":"LEFT(FJ4,6)&FF4","v":"001001001"},null,null,null,null,null,null,1,1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor","Provinces and municipalities","2015/16",null,"Municipal bank accounts","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,"Rehabilitation and refurbishment","Feasibility","Small","Conferences / workshops",{"$f":"IF(OR(BJ4=\"Direct_charges\",BJ4=\"\"),\"\",IF(Summary!F33=0,\"Direct_charges\",Summary!F33))","v":"Landward Defence"},3,{"$f":"IF(BM5<>\"\",MAX(BL$3:BL4)+1,0)","v":3},{"$f":"IF(BK5>PListed,\"\",Cover!BJ5)","v":"Landward Defence"},3,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0)))","v":"Landward Defence"},null,"Provincial conditional grants (Direct)",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Regular annual national assessments to track improvements in the quality of teaching and learning (ANA)","Maternal, Infant and Child Mortality reduced","South Africa’s borders effectively defended, protected, secured and well-managed","The elimination of unnecessary regulatory burdens and lower price increases for key inputs and wage goods fosters investment and economic growth","Increase access to occupationally-directed programmes in needed areas and thereby expand the availability of intermediate level skills (with special focus on artisan skills)","Maintenance, strategic expansion, operational efficiency, capacity and competitiveness of our logistics and transport infrastructure ensured","Improved food security","Enhanced institutional capabilities for effective coordination of spatial investment decisions","Sound financial and administrative management.","An environmentally sustainable, low-carbon economy resulting from a well-managed just transition","Political cohesion within Southern Africa to ensure a peaceful, secure and stable Southern African region","Sufficient technical and specialist professional skills","Development of more sustainable model of funding social development","Using sport and recreation to promote social cohesion ",null,3,"AN177:AO246,AN248:AO261",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management","Municipal Infrastructure Support Agency","Current","Departmental agencies and accounts",0,-55862.400000000023,0,"Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyCurrentDepartmental agencies and accounts","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support Agency","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyDepartmental agencies and accounts",null,null,null,null,null,"The Presidency","Administration",3,9,9,0,14,1845,9,1607,9,1705,9,1798,9,1901,"The Presidency|Administration","001","001","001001",null,null,"111",2,1,"The Presidency",1,"Administration",1,"Management","Current payments","Goods and services","Goods and services",102299,100461,112217,110048,96048,100461,102843,107299,0,0,0,102843,107299,113307.74400000001,{"$f":"+EF5&\"|\"&EH5","v":"The Presidency|Administration"},{"$f":"REPT(\"0\",3-LEN(EE5))&EE5","v":"001"},{"$f":"REPT(\"0\",3-LEN(EG5))&EG5","v":"001"},{"$f":"REPT(\"0\",3-LEN(EI5))&EI5","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED5))&ED5","v":"002"},{"$f":"+FC5&FD5","v":"001001"},{"$f":"+FC5&FF5","v":"001002"},{"$f":"+FF5*1","v":2},{"$f":"FG5&FE5&REPT(\"0\",3-LEN(FI5))&FI5","v":"001001001002"},null,{"$f":"LEFT(FJ5,6)&FF5","v":"001001002"},null,null,null,null,null,null,2,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Goods and services","Goods and services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sip 3: South eastern note and corridor development","Departmental agencies and accounts","2016/17",null,"Municipal agencies and funds","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Maintenance and repair","Design",null,"Study tours",{"$f":"IF(OR(BJ5=\"Direct_charges\",BJ5=\"\"),\"\",IF(Summary!F34=0,\"Direct_charges\",Summary!F34))","v":"Air Defence"},4,{"$f":"IF(BM6<>\"\",MAX(BL$3:BL5)+1,0)","v":4},{"$f":"IF(BK6>PListed,\"\",Cover!BJ6)","v":"Air Defence"},4,"Air Defence",null,"Local government equitable share",{"$f":"PM!F126","v":"Municipal bank accounts"},"Improved Grade R and planning for extension of ECD","Prevalence of Non-Communicable Diseases reduced by 28%","Secure cyber space","Workers’ education and skills increasingly meet economic needs ","Increase access to high-level occupationally directed programmes in needed areas","Maintenance and supply availability of our bulk water resources infrastructure ensured","Smallholder producers' development and support (technical, financial, infrastructure) for agrarian transformation",null,"Promotion of social and economic development.","Enhanced governance systems and capacity","A Peaceful, secure and stable Africa","Efficient and effective management and operations systems","Increased human resource capacity in the social development sector","Promoting active citizenry and leadership",null,4,"V269:W281,AE269:AF281,AN269:AO281",null,null,null,null,null,null,null,"Social Development","Social Assistance","Old Age","Current","Social benefits",0,947054.04514487088,0,"Social DevelopmentSocial AssistanceOld AgeCurrentSocial benefits","Social DevelopmentSocial AssistanceOld Age","Social DevelopmentSocial AssistanceOld AgeSocial benefits",null,null,null,null,null,"The Presidency","Administration",4,84,90,6,85,18683,88,18324,88,19443,88,20503,90,22148,"The Presidency|Administration","001","001","001001",null,null,"111",3,1,"The Presidency",1,"Administration",1,"Management","Current payments","Interest and rent on land","Interest and rent on land",4,10,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","003","001001","001003",3,"001001001003",null,"001001003",null,null,null,null,null,null,3,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for capital assets","Interest and rent on land","Interest and rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province","Higher education institutions","2017/18",null,"Social security funds","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,null,"Tender",null,"Training",{"$f":"IF(OR(BJ6=\"Direct_charges\",BJ6=\"\"),\"\",IF(Summary!F35=0,\"Direct_charges\",Summary!F35))","v":"Maritime Defence"},5,{"$f":"IF(BM7<>\"\",MAX(BL$3:BL6)+1,0)","v":5},{"$f":"IF(BK7>PListed,\"\",Cover!BJ7)","v":"Maritime Defence"},5,"Maritime Defence",null,"Local government conditional grants (Direct)",{"$f":"PM!F126","v":"Municipal bank accounts"},"A credible, outcomes-focused planning and accountability system (building the capacity of the state to intervene and support quality education)","Injury, accidents and violence reduced by 50% from 2010 levels","Ensure Domestic Stability","Macroeconomic conditions support employment-creating growth","Strengthen the governance, management and student support in post school education and training institutions","Expansion, modernisation, access and affordability of our Information and communications infrastructure ensured","Increased access to quality infrastructure and services, particularly in education, healthcare and public transport in rural areas",null,"Local public employment programmes expanded through the Community Work Programme.","Sustainable human communities  ","A sustainable developed and economically integrated Africa","Procurement systems that deliver value for money","Deepening social assistance and expanding access to social security",null,null,5,"V326:W335,V340:W341,V343:W380,V382:W383,V410:W411,V413:W419",null,null,null,null,null,null,null,"Social Development","Social Assistance","War Veterans","Current","Social benefits",0,21.967391676000943,0,"Social DevelopmentSocial AssistanceWar VeteransCurrentSocial benefits","Social DevelopmentSocial AssistanceWar Veterans","Social DevelopmentSocial AssistanceWar VeteransSocial benefits",null,null,null,null,null,"The Presidency","Administration",5,20,20,0,17,3320,19,4359,19,4625,19,4878,20,5417,"The Presidency|Administration","001","001","001001",null,null,"111",44,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Provinces and municipalities","Municipalities",9,9,0,2,2,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","044","001001","001044",44,"001001001044",null,"001001044",null,null,null,null,null,null,44,1,"The Presidency",1,"Administration",4,"Ministry","Payments for financial assets","Provinces and municipalities","Municipalities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor","Foreign governments and international organisations","2018/19",null,"Departmental agencies (non-business entities)","OUTCOME 6: AN EFFICIENT, COMPETITIVE AND RESPONSIVE ECONOMIC INFRASTRUCTURE NETWORK","InfraList5",null,"Construction",null,"Equipment",{"$f":"IF(OR(BJ7=\"Direct_charges\",BJ7=\"\"),\"\",IF(Summary!F36=0,\"Direct_charges\",Summary!F36))","v":"Military Health Support"},6,{"$f":"IF(BM8<>\"\",MAX(BL$3:BL7)+1,0)","v":6},{"$f":"IF(BK8>PListed,\"\",Cover!BJ8)","v":"Military Health Support"},6,"Military Health Support",null,"General Fuel Levy sharing with Metropolitan Municipalities",{"$f":"PM!F126","v":"Municipal bank accounts"},"Partnerships for a Strong Education System","Health Systems Reforms Completed","Identity of all persons in South Africa known and secured  ","Reduced workplace conflict and improved collaboration between government, organised business and organised labour",null,"Coordination, planning, integration and monitoring implementation of strategic integrated projects in the National Infrastructure Plan","Growth of sustainable rural enterprises and industries, characterised by strong rural-urban linkages, increased investment in agro-processing, trade development and access to local markets and financial services – resulting in rural job creation",null,null,null,"An equitable and just System of Global Governance","Strengthened accountability to citizens ","Early childhood development provision",null,null,6,"AE326:AF335,AE340:AF341,AE343:AF380,AE382:AF383,AE410:AF411,AE413:AF419",null,null,null,null,null,null,null,"Social Development","Social Assistance","Disability","Current","Social benefits",0,301131.94655911997,0,"Social DevelopmentSocial AssistanceDisabilityCurrentSocial benefits","Social DevelopmentSocial AssistanceDisability","Social DevelopmentSocial AssistanceDisabilitySocial benefits",null,null,null,null,null,"The Presidency","Administration",6,79,85,6,86,19337,83,22896,83,24293,83,25618,85,27673,"The Presidency|Administration","001","001","001001",null,null,"111",46,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,997,50,50,50,34,36,38,0,0,0,36,38,40.128,"The Presidency|Administration","001","001","001","046","001001","001046",46,"001001001046",null,"001001046",null,null,null,null,null,null,46,1,"The Presidency",2,"Executive Support",1,"Cabinet Services",null,"Departmental agencies and accounts","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 6: Integrated municipal infrastructure project","Public corporations and private enterprises","2019/20",null,"Higher education institutions","OUTCOME 7: COMPREHENSIVE RURAL DEVELOPMENT AND LAND REFORM","Provinces and municipalities","InfraList6","Hand over",null,"Other",{"$f":"IF(OR(BJ8=\"Direct_charges\",BJ8=\"\"),\"\",IF(Summary!F37=0,\"Direct_charges\",Summary!F37))","v":"Defence Intelligence"},7,{"$f":"IF(BM9<>\"\",MAX(BL$3:BL8)+1,0)","v":7},{"$f":"IF(BK9>PListed,\"\",Cover!BJ9)","v":"Defence Intelligence"},7,"Defence Intelligence",null,null,null,null,"Primary health care teams deployed to provide care to families and communities","Corruption in the public and private sectors reduced","Expanded economic opportunities for historically excluded and vulnerable groups",null,null,null,null,null,null,"Strong, mutually beneficial South-South cooperation","Improved inter-departmental coordination and institutionalisation of long-term planning","Improve household food and nutrition security",null,null,7,"AN326:AO335,AN340:AO341,AN343:AO380,AN382:AO383,AN410:AO411,AN413:AO419",null,null,null,null,null,null,null,"Social Development","Social Assistance","Foster Care","Current","Social benefits",0,80604.483653519303,0,"Social DevelopmentSocial AssistanceFoster CareCurrentSocial benefits","Social DevelopmentSocial AssistanceFoster Care","Social DevelopmentSocial AssistanceFoster CareSocial benefits",null,null,null,null,null,"The Presidency","Administration",7,72,77,5,77,21458,70,22702,71,24436,71,25769,77,29439,"The Presidency|Administration","001","001","001001",null,null,"111",53,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Households","Other transfers to households",2,1808,0,132,132,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","053","001001","001053",53,"001001001053",null,"001001053",null,null,null,null,null,null,53,1,"The Presidency",16,"Direct charge against the National Revenue Fund",1,"Salary of the President",null,"Households","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 7: Integrated urban space and public transport programme","Non-profit institutions",null,null,"Foreign governments and international organisations","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE","Departmental agencies and accounts","Residential buildings","Handed over",null,null,{"$f":"IF(OR(BJ9=\"Direct_charges\",BJ9=\"\"),\"\",IF(Summary!F38=0,\"Direct_charges\",Summary!F38))","v":"General Support"},8,{"$f":"IF(BM10<>\"\",MAX(BL$3:BL9)+1,0)","v":8},{"$f":"IF(BK10>PListed,\"\",Cover!BJ10)","v":"General Support"},8,"General Support",null,null,null,null,"Universal health coverage achieved",null,"Public employment schemes provide short-term relief for the unemployed and build community solidarity and agency",null,null,null,null,null,null,"Beneficial relations with strategic formations of the North","Improved mechanisms to prevent corruption in the public service (refer to the chapter on Outcome 3 for further elements of fighting corruption effectively)","Strengthening of community development interventions to strengthen coordination, integration, planning, monitoring and evaluation of services",null,null,8,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Care Dependency","Current","Social benefits",0,43036.446724297013,0,"Social DevelopmentSocial AssistanceCare DependencyCurrentSocial benefits","Social DevelopmentSocial AssistanceCare Dependency","Social DevelopmentSocial AssistanceCare DependencySocial benefits",null,null,null,null,null,"The Presidency","Administration",8,53,53,0,50,16902,49,18749,49,19893,50,21388,52,23546,"The Presidency|Administration","001","001","001001",null,null,"111",52,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Households","Social benefits",317,556,0,420,420,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","052","001001","001052",52,"001001001052",null,"001001052",null,null,null,null,null,null,52,1,"The Presidency",16,"Direct charge against the National Revenue Fund",2,"Salary of the Deputy President",null,"Machinery and equipment","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 8: Green energy in support of the South African economy","Households",null,null,"Subsidies on products and production (pc)","OUTCOME 9: RESPONSIVE, ACCOUNTABLE, EFFECTIVE AND EFFICIENT DEVELOPMENTAL LOCAL GOVERNMENT","Higher education institutions","Non-residential buildings","On hold",null,null,{"$f":"IF(OR(BJ10=\"Direct_charges\",BJ10=\"\"),\"\",IF(Summary!F39=0,\"Direct_charges\",Summary!F39))","v":"Direct_charges"},9,{"$f":"IF(BM11<>\"\",MAX(BL$3:BL10)+1,0)","v":0},{"$f":"IF(BK11>PListed,\"\",Cover!BJ11)","v":""},9,"Multiple programmes",null,null,null,null,"Posts filled with skilled, committed and competent individuals",null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Child Support","Current","Social benefits",0,815339.48997778445,0,"Social DevelopmentSocial AssistanceChild SupportCurrentSocial benefits","Social DevelopmentSocial AssistanceChild Support","Social DevelopmentSocial AssistanceChild SupportSocial benefits",null,null,null,null,null,"The Presidency","Administration",9,43,49,6,43,18415,48,22309,48,23671,48,24962,49,26893,"The Presidency|Administration","001","001","001001",null,null,"111",57,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9946,10561,9200,11907,11907,10000,10442,11138,0,0,0,10442,11138,11761.728000000001,"The Presidency|Administration","001","001","001","057","001001","001057",57,"001001001057",null,"001001057",null,null,null,null,null,null,57,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker",null,"Software and other intangible assets","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA13","v":"Data file MTEC 2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development","Buildings and other fixed structures","Donation",null,"Other transfers to public corporations","OUTCOME 10: PROTECT AND ENHANCE OUR ENVIRONMENTAL ASSETS AND NATURAL RESOURCES","Foreign governments and international organisations","Investment property","Complete",null,null,{"$f":"IF(OR(BJ11=\"Direct_charges\",BJ11=\"\"),\"\",IF(Summary!F40=0,\"Direct_charges\",Summary!F40))","v":""},10,{"$f":"IF(BM12<>\"\",MAX(BL$3:BL11)+1,0)","v":0},{"$f":"IF(BK12>PListed,\"\",Cover!BJ12)","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Grant-in-Aid","Current","Social benefits",0,8941.2899644455174,0,"Social DevelopmentSocial AssistanceGrant-in-AidCurrentSocial benefits","Social DevelopmentSocial AssistanceGrant-in-Aid","Social DevelopmentSocial AssistanceGrant-in-AidSocial benefits",null,null,null,null,null,"The Presidency","Administration",10,16,18,2,20,10371,18,10063,18,10677,18,11260,18,11903,"The Presidency|Administration","001","001","001001",null,null,"111",56,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Transport equipment",793,869,1165,1125,1125,1120,1185,1254,0,0,0,1185,1254,1324.2240000000002,"The Presidency|Administration","001","001","001","056","001001","001056",56,"001001001056",null,"001001056",null,null,null,null,null,null,56,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ",null,"Payments for financial assets","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data file MTEC 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 10: Electricity transmission and distribution for all","Machinery and equipment","Foreign",null,"Subsidies on products and production (pe)","OUTCOME 11: CREATE A BETTER SOUTH AFRICA, A BETTER AFRICA AND A BETTER WORLD","Public corporations and private enterprises","Heritage assets","On-going",null,null,{"$f":"IF(OR(BJ12=\"Direct_charges\",BJ12=\"\"),\"\",IF(Summary!F41=0,\"Direct_charges\",Summary!F41))","v":""},11,{"$f":"IF(BM13<>\"\",MAX(BL$3:BL12)+1,0)","v":0},{"$f":"IF(BK13>PListed,\"\",Cover!BJ13)","v":""},11,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Social Relief of Distress","Current","Social benefits",0,6685.1465842972975,0,"Social DevelopmentSocial AssistanceSocial Relief of DistressCurrentSocial benefits","Social DevelopmentSocial AssistanceSocial Relief of Distress","Social DevelopmentSocial AssistanceSocial Relief of DistressSocial benefits",null,null,null,null,null,"The Presidency","Administration",11,60,62,2,57,38212,57,38898,56,40618,58,44211,62,49651,"The Presidency|Administration","001","001","001001",null,null,"111",62,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",810,0,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","062","001001","001062",62,"001001001062",null,"001001062",null,null,null,null,null,null,62,2,"Parliament",2,"Administration ",1," Secretary's Office ",null,"Non-profit institutions","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure","Heritage assets","Local",null,"Other transfers to private enterprises","OUTCOME 12: AN EFFICIENT, EFFECTIVE AND DEVELOPMENT ORIENTED PUBLIC SERVICE ","Non-profit institutions","Other fixed structures",null,null,null,{"$f":"IF(OR(BJ13=\"Direct_charges\",BJ13=\"\"),\"\",IF(Summary!F42=0,\"Direct_charges\",Summary!F42))","v":""},12,{"$f":"IF(BM14<>\"\",MAX(BL$3:BL13)+1,0)","v":0},{"$f":"IF(BK14>PListed,\"\",Cover!BJ14)","v":""},12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",12,41,41,0,34,21233,39,32732,39,34729,40,37398,41,40354,"The Presidency|Administration","001","001","001001",null,null,"111",63,1,"The Presidency",1,"Administration",1,"Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",93,4577,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","063","001001","001063",63,"001001001063",null,"001001063",null,null,null,null,null,null,63,2,"Parliament",2,"Administration ",2,"Finance Management Office",null,"Public corporations and private enterprises","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities","Specialised military assets",null,null,"Non-profit institutions","OUTCOME 13: AN INCLUSIVE AND RESPONSIVE SOCIAL PROTECTION SYSTEM","Households",null,null,null,null,{"$f":"IF(OR(BJ14=\"Direct_charges\",BJ14=\"\"),\"\",IF(Summary!F43=0,\"Direct_charges\",Summary!F43))","v":""},13,{"$f":"IF(BM15<>\"\",MAX(BL$3:BL14)+1,0)","v":0},{"$f":"IF(BK15>PListed,\"\",Cover!BJ15)","v":""},13,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",13,37,38,1,34,33037,35,34920,37,39240,38,42425,38,44849,"The Presidency|Administration","001","001","001001",null,null,"112",1,1,"The Presidency",1,"Administration",2,"Support Service to President","Current payments","Compensation of employees","Compensation of employees",37472,39298,45630,42362,42362,43875,39288,41588,0,0,0,39288,41588,44748.687851788658,"The Presidency|Administration","001","001","002","001","001001","001001",1,"001001002001",null,"001001001",null,null,null,null,null,null,51,2,"Parliament",2,"Administration ",3,"Internal Audit",null,"Foreign governments and international organisations","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 13:  National school build programme","Biological assets",null,null,"Social benefits","OUTCOME 14: NATION BUILDING AND SOCIAL COHESION",null,null,null,null,null,{"$f":"IF(OR(BJ15=\"Direct_charges\",BJ15=\"\"),\"\",IF(Summary!F44=0,\"Direct_charges\",Summary!F44))","v":""},14,{"$f":"IF(BM16<>\"\",MAX(BL$3:BL15)+1,0)","v":0},{"$f":"IF(BK16>PListed,\"\",Cover!BJ16)","v":""},14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",14,17,19,2,21,18999,18,21581,19,24094,19,25408,19,26860,"The Presidency|Administration","001","001","001001",null,null,"112",2,1,"The Presidency",1,"Administration",2,"Support Service to President","Current payments","Goods and services","Goods and services",17982,19965,21421,21421,21421,21340,22316,23723,0,0,0,22316,23723,25051.488000000001,"The Presidency|Administration","001","001","002","002","001001","001002",2,"001001002002",null,"001001002",null,null,null,null,null,null,49,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ",null,"Heritage assets","Public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 14: Higher education infrastructure","Land and sub-soil assets",null,null,"Other transfers to households","Departmental mandate",null,null,null,null,null,{"$f":"IF(OR(BJ16=\"Direct_charges\",BJ16=\"\"),\"\",IF(Summary!F45=0,\"Direct_charges\",Summary!F45))","v":""},15,{"$f":"IF(BM17<>\"\",MAX(BL$3:BL16)+1,0)","v":0},{"$f":"IF(BK17>PListed,\"\",Cover!BJ17)","v":""},15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",15,5,8,3,5,8463,5,7101,8,12221,8,12887,8,13623,"The Presidency|Administration","001","001","001001",null,null,"112",53,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Households","Other transfers to households",0,153,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","053","001001","001053",53,"001001002053",null,"001001053",null,null,null,null,null,null,48,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ",null,"Buildings and other fixed structures","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 15: Expanding access to communication technology","Software and other intangible assets","Currency",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM18<>\"\",MAX(BL$3:BL17)+1,0)","v":9},"Multiple programmes",16,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",16,2,7,5,7,11830,7,13142,7,13944,7,14704,7,15544,"The Presidency|Administration","001","001","001001",null,null,"112",52,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Households","Social benefits",65,35,0,266,266,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","052","001001","001052",52,"001001002052",null,"001001052",null,null,null,null,null,null,58,2,"Parliament",3,"Core Business",2,"National Assembly ",null,"Land and sub-soil assets","Heritage assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 16: SKA and Meerkat",null,"In Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",6,8,8,0,8,1497,8,2562,8,2870,8,3009,8,3200,"The Presidency|Executive Support","001","002","001002",null,null,"112",57,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for capital assets","Machinery and equipment","Other machinery and equipment",940,812,243,243,243,825,859,908,0,0,0,859,908,958.84800000000007,"The Presidency|Administration","001","001","002","057","001001","001057",57,"001001002057",null,"001001057",null,null,null,null,null,null,43,2,"Parliament",3,"Core Business",3,"National Council of Provinces",null,"Higher education institutions","Provinces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,"In Kind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",7,3,3,0,2,755,3,1172,3,1314,3,1377,3,1464,"The Presidency|Executive Support","001","002","001002",null,null,"112",62,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,0,63,63,63,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","062","001001","001062",62,"001001002062",null,"001001062",null,null,null,null,null,null,55,2,"Parliament",3,"Core Business",4,"Core Business Support ",null,"Biological assets","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 18. Water and sanitation master plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",9,2,2,0,2,554,2,850,2,952,2,998,2,1062,"The Presidency|Executive Support","001","002","001002",null,null,"112",63,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for financial assets","Payments for financial assets","Payments for financial assets",26,160,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","063","001001","001063",63,"001001002063",null,"001001063",null,null,null,null,null,null,54,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services",null,"Specialised military assets","Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"+MATCH(AC22,$AB$25:$AB$71,0)","v":9},19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",11,1,1,0,1,569,1,742,1,832,1,872,1,927,"The Presidency|Executive Support","001","002","001002",null,null,"113",1,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Current payments","Compensation of employees","Compensation of employees",25146,28988,37761,35553,35553,36243,36137,38250,0,0,0,36137,38250,41156.999863684621,"The Presidency|Administration","001","001","003","001","001001","001001",1,"001001003001",null,"001001001",null,null,null,null,null,null,61,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ",null,null,"Land and sub-soil assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI23=\"\",1,2)","v":2},9,{"$f":"INDEX((AB$25:AB$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":19},{"$f":"INDEX((AC$25:AC$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Defence And Military Veterans"},0,{"$f":"INDEX((AE$25:AE$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":0},{"$f":"INDEX((AF$25:AF$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Mashudu Bidzha"},"(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 395 6660",{"$f":"INDEX((AK$25:AK$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Lesiba.Ledwaba@treasury.gov.za"},0,0,0,"datafileNAT@treasury.gov.za",{"$f":"INDEX((AP$25:AP$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":48744615},50725685,{"$f":"INDEX((AR$25:AR$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":54111102},null,"Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$25:AV$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":48618790},{"$f":"IFERROR(INDEX((AW$25:AW$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":50610314},{"$f":"IFERROR(INDEX((AX$25:AX$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":53966436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",12,4,4,0,4,1983,4,3152,4,3532,4,3702,4,3938,"The Presidency|Executive Support","001","002","001002",null,null,"113",2,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Current payments","Goods and services","Goods and services",10266,9513,19801,18245,18245,15032,16069,16210,0,0,0,16069,16210,17117.760000000002,"The Presidency|Administration","001","001","003","002","001001","001002",2,"001001003002",null,"001001002",null,null,null,null,null,null,47,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ",null,null,"Higher education institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,"Vote No.","Dept",{"$f":"+AP24","v":"2017/18"},{"$f":"+AQ24","v":"2018/19"},"2019/20",null,null,null,null,"Payments for Financial Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",13,1,2,1,2,1833,2,2008,2,2250,2,2358,2,2508,"The Presidency|Executive Support","001","002","001002",null,null,"113",53,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Transfers and subsidies","Households","Other transfers to households",0,63,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","053","001001","001053",53,"001001003053",null,"001001053",null,null,null,null,null,null,50,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services",null,null,"Private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,24,"Agriculture, Forestry and Fisheries",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",6706260,6999026,7435010,null,24,"Agriculture, Forestry and Fisheries",6782034,7114438,7551758,null,null,null,null,"Forex losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",14,3,4,1,4,4800,4,5280,4,5917,4,6201,4,6596,"The Presidency|Executive Support","001","002","001002",null,null,"113",52,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Transfers and subsidies","Households","Social benefits",86,102,0,6,6,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","052","001001","001052",52,"001001003052",null,"001001052",null,null,null,null,null,null,45,2,"Parliament",4,"Support Services ",3,"Human Resources Management",null,null,"Social security funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,37,"Arts and Culture",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Letsepa Pakkies","(012) 395 6656","Letsepa.Pakkies@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",4492689,4542875,4802404,null,37,"Arts and Culture",4449845,4491651,4752325,null,null,null,null,"Thefts and losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",15,1,1,0,1,1321,1,1384,1,1551,1,1626,1,1730,"The Presidency|Executive Support","001","002","001002",null,null,"113",57,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for capital assets","Machinery and equipment","Other machinery and equipment",576,400,224,780,780,796,842,855,0,0,0,842,855,902.88,"The Presidency|Administration","001","001","003","057","001001","001057",57,"001001003057",null,"001001057",null,null,null,null,null,null,60,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology",null,null,"Biological assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,14,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",23471039,24829596,26230172,null,14,"Basic Education",23408620,24795329,26195958,null,null,null,null,"Extension of loans for policy purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Direct charge against the National Revenue Fund","Salary of the President ",1,1,0,1,2622,1,3109,1,3274,1,3438,1,3637,"The Presidency|Direct charge against the National Revenue Fund","001","016","001016",null,null,"113",63,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for financial assets","Payments for financial assets","Payments for financial assets",5,100,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","063","001001","001063",63,"001001003063",null,"001001063",null,null,null,null,null,null,59,2,"Parliament",4,"Support Services ",5,"Institutional Support Services",null,null,"Specialised military assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,47,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",34424,36431,38864,null,47,"Centre for Public Service Innovation",34045,36030,38437,null,null,null,null,"Purchase of equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to print",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Direct charge against the National Revenue Fund","Salary of the Deputy President",1,1,0,1,2208,1,2617,1,2761,1,2935,1,3105,"The Presidency|Direct charge against the National Revenue Fund","001","016","001016",null,null,"114",1,1,"The Presidency",1,"Administration",4,"Ministry","Current payments","Compensation of employees","Compensation of employees",0,0,16128,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","001","001001","001001",1,"001001004001",null,"001001001",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",1,"Members Support Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,41,"Civilian Secretariat",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Sithabiso Buthelezi","(012) 406 9025","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",126057,136079,145670,null,41,"Civilian Secretariat",124673,134584,144071,null,null,null,null,"Debt take overs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"F26:J143,L26:L143,R26:R143,AB26:AB143,AK26:AK143,AT26:AT143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Direct charge against the National Revenue Fund","Members of Parliament ",0,0,0,0,479803,0,503132,0,529798,0,556288,0,588553,"Parliament|Direct charge against the National Revenue Fund","002","016","002016",null,null,"114",2,1,"The Presidency",1,"Administration",4,"Ministry","Current payments","Goods and services","Goods and services",0,0,16695,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","002","001001","001002",2,"001001004002",null,"001001002",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",2,"Political Party Support "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Communications",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1430984,1526898,1618996,null,3,"Communications",1425095,1520650,1612340,null,null,null,null,"Losses on GFECRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",8,0,0,0,2,324,1,157,1,166,1,174,1,183,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"114",57,1,"The Presidency",1,"Administration",4,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,491,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","057","001001","001057",57,"001001004057",null,"001001057",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",3,"Constituency Support "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,4,"Cooperative Governance And Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",78557210,84258462,90164054,null,4,"Cooperative Governance And Traditional Affairs",78414485,85113770,91060369,null,null,null,null,"Premiums on loan transactions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",9,1,1,0,2,356,1,159,1,167,1,175,1,185,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",1,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Current payments","Compensation of employees","Compensation of employees",13340,13312,18272,17150,17150,19218,17423,18432,0,0,0,17423,18432,19832.831934312024,"The Presidency|Executive Support","001","002","001","001","001002","001001",1,"001002001001",null,"001002001",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",4,"Party Leadership Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,18,"Correctional Services",null,null,"Werner Krause ","(012) 315 5211","Werner.Krause@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",23048928,24700701,26428500,null,18,"Correctional Services",22814124,24453616,26155812,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",10,6,6,0,25,6923,18,3196,18,3375,18,3543,18,3745,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",2,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Current payments","Goods and services","Goods and services",3513,4288,7002,13988,6402,25970,29001,31511,0,0,0,29001,31511,33275.616000000002,"The Presidency|Executive Support","001","002","001","002","001002","001002",2,"001002001002",null,"001002002",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,19,"Defence And Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 395 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",48744615,50725685,54111102,null,19,"Defence And Military Veterans",48618790,50610314,53966436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",11,23,23,0,17,7487,12,3590,12,3791,12,3981,12,4208,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",53,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Transfers and subsidies","Households","Other transfers to households",0,230,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","053","001002","001053",53,"001002001053",null,"001002053",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",6,"National Council of Provinces Member's Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,25,"Economic Development",null,null,"Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",714285,751005,794897,null,25,"Economic Development",712851,749606,793338,"Funding Pressures","Type of request","Compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",12,23,23,0,26,12332,20,8112,20,8563,20,8991,20,9503,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",52,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Transfers and subsidies","Households","Social benefits",31,13,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","052","001002","001052",52,"001002001052",null,"001002052",null,null,null,null,null,null,null,2,"Parliament",16,"Direct charge against the National Revenue Fund",1,"Members Remuneration "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,26,"Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",8128980,8486400,8968189,null,26,"Energy",8113450,8469943,9950774,"Current payments - Compensation of employees","New project","Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",13,20,20,0,9,6882,21,11577,21,12226,21,12837,21,13569,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",57,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",522,1437,1116,1130,1130,1136,1128,1171,0,0,0,1128,1171,1236.576,"The Presidency|Executive Support","001","002","001","057","001002","001057",57,"001002001057",null,"001002057",null,null,null,null,null,null,null,3,"Communications",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,27,"Environmental Affairs",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za","Ashley Ramasimu ","(012) 315 5166","Mukundi.Maphangwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",6660557,6756800,7156998,null,27,"Environmental Affairs",6848214,7061226,7378025,"Current payments - Goods and services","Urgent cost pressure","Interest and rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to lock (Cond Grants sheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",14,34,34,0,8,6610,9,5375,9,5676,9,5959,9,6299,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",63,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",4,17,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","063","001002","001063",63,"001002001063",null,"001002063",null,null,null,null,null,null,null,3,"Communications",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,46,"Government Communication and Information System",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315 5796","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",405817,432413,461725,null,46,"Government Communication and Information System",404750,431267,460456,"Current payments - Interest and rent on land","Expansion of existing project","Provinces and municipalities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"V57:W66,AE57:AF66,AN57:AO66,V79:W88,AE79:AF88,AN79:AO88,V101:W110,AE101:AF110,AN101:AO110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",15,10,10,0,9,9208,16,10338,16,10916,16,11461,16,12114,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"1161",1,1,"The Presidency",16,"Direct charge against the National Revenue Fund",1,"Salary of the President","Current payments","Compensation of employees","Compensation of employees",2623,2622,3109,3109,3109,3274,3438,3637,0,0,0,3438,3637,3913.4119870384566,"The Presidency|Direct charge against the National Revenue Fund","001","016","001","001","001016","001001",1,"001016001001",null,"001016001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",3,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,16,"Health",null,null,"Aparna Kollipara","(012) 315 5386","Aparna.Kollipara@treasury.gov.za","Refiloe Thokoa","(012) 395 6559","Refiloe.Thokoa@treasury.gov.za ",null,null,null,"datafileNAT@treasury.gov.za",42778134,46734183,49370384,null,16,"Health",42625723,46666972,50384947,"Current Transfers and subsidies - Provinces and municipalities",null,"Departmental agencies and accounts",null,"Transfer Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"V123:W132,AE123:AF132,AN123:AO132,V145:W154,AE145:AF154,AN145:AO154,V167:W176,AE167:AF176,AN167:AO176",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",16,27,27,0,1,1635,1,1611,1,1730,1,1819,1,1969,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"1162",1,1,"The Presidency",16,"Direct charge against the National Revenue Fund",2,"Salary of the Deputy President","Current payments","Compensation of employees","Compensation of employees",0,2208,2617,2617,2617,2761,2935,3105,0,0,0,2935,3105,3340.9799889343985,"The Presidency|Direct charge against the National Revenue Fund","001","016","002","001","001016","001001",1,"001016002001",null,"001016001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",4,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,15,"Higher Education and Training",null,null,"Nokwazi Makanya","(012) 315 9057","Nokwazi.Makanya@treasury.gov.za","Barileng Sape","(012) 406 9069","Barileng.Sape@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",72003215,77392319,81905524,null,15,"Higher Education and Training",68949095,78639954,83774977,"Current Transfers and subsidies - Departmental agencies and accounts",null,"Higher education institutions",null,"Indirect Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"V189:W198,AE189:AF198,AN189:AO198,V211:W220,AE211:AF220,AN211:AO220,V233:W242,AE233:AF242,AN233:AO242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ","Other please specify",1,1,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"211",1,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Current payments","Compensation of employees","Compensation of employees",24190,29287,27473,27473,27473,29011,27933,28474,0,0,0,27933,28474,30638.023898524338,"Parliament|Strategic Leadership and Governance ","002","001","001","001","002001","002001",1,"002001001001",null,"002001001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",5,"Financial Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,5,"Home Affairs",null,null,"Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",7060438,7173675,7641968,null,5,"Home Affairs",7055539,7799025,7630117,"Current Transfers and subsidies - Higher education institutions",null,"Foreign governments and international organisations",null,"Budgetary allocation to entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"V255:W264,AE255:AF264,AN255:AO264,V277:W286,AE277:AF286,AN277:AO286,V299:W308,AE299:AF308,AN299:AO308",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",8,2,2,0,3,857,1,246,1,307,1,333,1,361,"Parliament|Administration ","002","002","002002",null,null,"211",2,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Current payments","Goods and services","Goods and services",7378,5816,17780,17780,17780,11169,11677,12342,0,0,0,11677,12342,13033.152,"Parliament|Strategic Leadership and Governance ","002","001","001","002","002001","002002",2,"002001001002",null,"002001002",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,38,"Human Settlements",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",34566326,36620027,38678373,null,38,"Human Settlements",33464300,35414719,37447502,"Current Transfers and subsidies - Foreign governments and international organisations",null,"Public corporations and private enterprises",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"V321:W330,AE321:AF330,AN321:AO330,V343:W352,AE343:AF352,AN343:AO352,V365:W374,AE365:AF374,AN365:AO374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",9,23,23,0,14,4356,17,5134,17,6822,17,7415,17,7045,"Parliament|Administration ","002","002","002002",null,null,"211",57,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Payments for capital assets","Machinery and equipment","Other machinery and equipment",28,415,263,263,263,278,292,309,0,0,0,292,309,326.30400000000003,"Parliament|Strategic Leadership and Governance ","002","001","001","057","002001","002057",57,"002001001057",null,"002001057",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",3,"Media Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,20,"Independent Police Investigative Directorate",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",255482,266958,285824,null,20,"Independent Police Investigative Directorate",255482,266958,285824,"Current Transfers and subsidies - Public corporations and private enterprises",null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",10,44,44,0,36,15393,41,13799,41,16796,41,18240,41,19790,"Parliament|Administration ","002","002","002002",null,null,"212",1,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Current payments","Compensation of employees","Compensation of employees",18360,22470,16642,16642,16642,17599,16946,16851,0,0,0,16946,16851,18131.675939946395,"Parliament|Strategic Leadership and Governance ","002","001","002","001","002001","002001",1,"002001002001",null,"002001001",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,6,"International Relations and Cooperation",null,null,"Gcobisa Matshaya","(012) 315 5320","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",5913005,6182570,6581910,null,6,"International Relations and Cooperation",6574879,6765659,6505525,"Current Transfers and subsidies - Non-profit institutions",null,"Households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",11,15,15,0,19,8656,8,3324,8,4985,8,5419,8,6854,"Parliament|Administration ","002","002","002002",null,null,"212",2,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Current payments","Goods and services","Goods and services",1341,5274,8218,8218,8218,14637,15304,16168,0,0,0,15304,16168,17073.407999999999,"Parliament|Strategic Leadership and Governance ","002","001","002","002","002001","002002",2,"002001002002",null,"002001002",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,21,"Justice and Constitutional Development",null,null,"Maggy Mokoka","(012) 315 5468","Maggy.Mokoka@treasury.gov.za","Rendani Randela","(012) 315 5345","rendani.randela@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",19123673,20109884,21457390,null,21,"Justice and Constitutional Development",18927308,19908353,21233941,"Current Transfers and subsidies - Households",null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",12,17,17,0,19,13258,17,11162,17,13908,17,15118,17,16503,"Parliament|Administration ","002","002","002002",null,null,"212",57,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,239,101,101,101,107,112,118,0,0,0,112,118,124.608,"Parliament|Strategic Leadership and Governance ","002","001","002","057","002001","002057",57,"002001002057",null,"002001057",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,28,"Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Nico Likhethe","(012) 315 5773","Velisubuhle.Buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",3032004,3224218,3430933,null,28,"Labour",3065821,3266459,3451500,"Capital Transfers and subsidies - Provinces and municipalities",null,"Machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",13,23,23,0,8,7194,16,12920,16,15983,16,17389,16,18967,"Parliament|Administration ","002","002","002002",null,null,"221",1,2,"Parliament",2,"Administration ",1," Secretary's Office ","Current payments","Compensation of employees","Compensation of employees",11521,8868,9500,9500,9500,10236,10418,10673,0,0,0,10418,10673,11484.147961963554,"Parliament|Administration ","002","002","001","001","002002","002001",1,"002002001001",null,"002002001",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",4,"Industry Research and Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,22,42,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 395 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",634720,673360,713513,null,42,"Military Veterans",622111,660092,699502,"Capital Transfers and subsidies - Departmental agencies and accounts",null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",14,8,8,0,7,6479,6,5021,6,6475,6,7038,6,7736,"Parliament|Administration ","002","002","002002",null,null,"221",2,2,"Parliament",2,"Administration ",1," Secretary's Office ","Current payments","Goods and services","Goods and services",4888,4397,11950,11950,11950,18481,19317,20241,0,0,0,19317,20241,21374.496000000003,"Parliament|Administration ","002","002","001","002","002002","002002",2,"002002001002",null,"002002002",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,29,"Mineral Resources",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Tumelo Mokgoshi","(012) 395 6777","Tumelo.Mokgoshi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1847244,1824594,1938867,null,29,"Mineral Resources",1839449,1976669,1930012,"Capital Transfers and subsidies - Higher education institutions",null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",15,9,9,0,4,4241,7,6757,7,8475,7,9154,7,9833,"Parliament|Administration ","002","002","002002",null,null,"221",57,2,"Parliament",2,"Administration ",1," Secretary's Office ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",64,0,350,350,350,436,458,481,0,0,0,458,481,507.93600000000004,"Parliament|Administration ","002","002","001","057","002002","002057",57,"002002001057",null,"002002057",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,44,"National School of Government",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",156562,169451,180127,null,44,"National School of Government",155506,168291,178890,"Capital Transfers and subsidies - Foreign governments and international organisations",null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",16,1,1,0,1,2482,1,2300,1,2785,1,3027,1,3184,"Parliament|Administration ","002","002","002002",null,null,"222",1,2,"Parliament",2,"Administration ",2,"Finance Management Office","Current payments","Compensation of employees","Compensation of employees",31332,32075,33939,33939,33939,36920,36774,37546,0,0,0,36774,37546,40399.495866193538,"Parliament|Administration ","002","002","002","001","002002","002001",1,"002002002001",null,"002002001",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",3,"Communication and Branding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,7,"National Treasury",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",646670159,692386151,738270058,null,7,"National Treasury",647622933,697294714,750568589,"Capital Transfers and subsidies - Public corporations and private enterprises",null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",7,9,9,0,18,4967,5,1067,5,1099,5,1291,5,1389,"Parliament|Core Business","002","003","002003",null,null,"222",2,2,"Parliament",2,"Administration ",2,"Finance Management Office","Current payments","Goods and services","Goods and services",7408,10714,9576,9576,9576,7975,7983,8172,0,0,0,7983,8172,8629.6319999999996,"Parliament|Administration ","002","002","002","002","002002","002002",2,"002002002002",null,"002002002",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,22,"Office of the Chief Justice and Judicial Administration",null,null,"Werner Krause ","(012) 315 5211","Werner.Krause@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1975067,2082942,2231769,null,22,"Office of the Chief Justice and Judicial Administration",1984625,2093064,2242458,"Capital Transfers and subsidies - Non-profit institutions",null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",8,31,31,0,46,15234,17,4386,17,4518,17,5308,17,5711,"Parliament|Core Business","002","003","002003",null,null,"222",57,2,"Parliament",2,"Administration ",2,"Finance Management Office","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,824,824,824,675,700,290,0,0,0,700,290,306.24,"Parliament|Administration ","002","002","002","057","002002","002057",57,"002002002057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,27,2,"Parliament",null,null,"Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",2287483,2390828,2552853,null,2,"Parliament",2268235,2371139,2531189,"Capital Transfers and subsidies - Households",null,"Capitalised compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",9,100,100,0,158,65099,86,28029,86,28869,86,33921,86,36499,"Parliament|Core Business","002","003","002003",null,null,"223",1,2,"Parliament",2,"Administration ",3,"Internal Audit","Current payments","Compensation of employees","Compensation of employees",11908,6536,5666,5666,5666,6697,6671,6699,0,0,0,6671,6699,7208.1239761260986,"Parliament|Administration ","002","002","003","001","002002","002001",1,"002002003001",null,"002002001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,28,8,"Planning, Monitoring and Evaluation",null,null,"Gcobisa Matshaya","(012) 315 5320","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",907761,994255,1014042,null,8,"Planning, Monitoring and Evaluation",923496,942489,995870,"Payments for capital assets - Buildings and other fixed structures",null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",10,313,313,0,262,130828,286,110072,286,121080,286,142269,286,153081,"Parliament|Core Business","002","003","002003",null,null,"223",2,2,"Parliament",2,"Administration ",3,"Internal Audit","Current payments","Goods and services","Goods and services",5842,6567,7652,7652,7652,6777,7085,7425,0,0,0,7085,7425,7840.8,"Parliament|Administration ","002","002","003","002","002002","002002",2,"002002003002",null,"002002002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,29,23,"Police",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Sithabiso Buthelezi","(012) 406 9025","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",87252156,92954320,99199094,null,23,"Police",87025128,92741002,98945875,"Payments for capital assets - Machinery and equipment",null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",11,173,173,0,66,57897,154,90375,154,93086,154,109668,154,118003,"Parliament|Core Business","002","003","002003",null,null,"223",57,2,"Parliament",2,"Administration ",3,"Internal Audit","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,273,273,273,183,192,201,0,0,0,192,201,212.256,"Parliament|Administration ","002","002","003","057","002002","002057",57,"002002003057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,9,"Public Enterprises",null,null,"Thabiso Molewa","(012) 315 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",279483,289938,309644,null,9,"Public Enterprises",276696,287153,306515,"Payments for capital assets - Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",12,9,9,0,67,75694,8,6682,8,6882,8,8086,8,8701,"Parliament|Core Business","002","003","002003",null,null,"224",1,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Current payments","Compensation of employees","Compensation of employees",9803,15437,11558,11558,11558,22683,22550,22855,0,0,0,22550,22855,24591.979918549336,"Parliament|Administration ","002","002","004","001","002002","002001",1,"002002004001",null,"002002001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31,10,"Public Service and Administration",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",900892,948720,1013458,null,10,"Public Service and Administration",892144,939648,1003521,"Payments for capital assets - Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",13,111,111,0,31,65066,84,79035,84,81406,84,95652,84,102560,"Parliament|Core Business","002","003","002003",null,null,"224",2,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Current payments","Goods and services","Goods and services",5174,2035,2685,2685,2685,4691,4904,5139,0,0,0,4904,5139,5426.7840000000006,"Parliament|Administration ","002","002","004","002","002002","002002",2,"002002004002",null,"002002002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,32,45,"Public Service Commission",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula","(012) 315 5015","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",248397,265722,284794,null,45,"Public Service Commission",245664,262800,281662,"Payments for capital assets - Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",14,32,32,0,17,42949,26,28120,26,28963,26,34032,26,36993,"Parliament|Core Business","002","003","002003",null,null,"224",57,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",25372,0,265,265,265,237,249,261,0,0,0,249,261,275.61599999999999,"Parliament|Administration ","002","002","004","057","002002","002057",57,"002002004057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,33,11,"Public Works",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","Mercy.Mhlophe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7221159,7661805,8101277,null,11,"Public Works",7038130,7494254,7937780,"Payments for capital assets - Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",15,11,11,0,6,16351,9,12152,9,12516,9,14706,9,15986,"Parliament|Core Business","002","003","002003",null,null,"224",62,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,4344,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Administration ","002","002","004","062","002002","002062",62,"002002004062",null,"002002062",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,34,39,"Rural Development and Land Reform",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Kismore Mangondo","(012) 315 5558","Kismore.Mangondo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",10549450,11078750,11746199,null,39,"Rural Development and Land Reform",10274240,10755429,11408730,"Payments for capital assets - Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",16,2,2,0,0,0,1,1399,1,1785,1,2097,1,2278,"Parliament|Core Business","002","003","002003",null,null,"231",1,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ","Current payments","Compensation of employees","Compensation of employees",0,0,2417,2417,2417,3508,3491,3589,0,0,0,3491,3589,3861.7639872095192,"Parliament|Core Business","002","003","001","001","002003","002001",1,"002003001001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,35,30,"Science and Technology",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",7562521,7756351,8197335,null,30,"Science and Technology",7557229,7916025,8191351,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",7,24,24,0,27,7246,0,0,0,0,0,0,0,0,"Parliament|Support Services ","002","004","002004",null,null,"231",2,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ","Current payments","Goods and services","Goods and services",0,0,83,83,83,1636,1860,1805,0,0,0,1860,1805,1906.0800000000002,"Parliament|Core Business","002","003","001","002","002003","002002",2,"002003001002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,36,31,"Small Business Development",null,null,"Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",1459453,1539979,1629080,null,31,"Small Business Development",1449796,1529874,1618267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",8,209,209,0,180,49088,184,42155,184,46032,184,49489,184,52996,"Parliament|Support Services ","002","004","002004",null,null,"232",1,2,"Parliament",3,"Core Business",2,"National Assembly ","Current payments","Compensation of employees","Compensation of employees",20943,25267,18878,18878,18878,19987,19187,19304,0,0,0,19187,19304,20771.10393120439,"Parliament|Core Business","002","003","002","001","002003","002001",1,"002003002001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,37,17,"Social Development",null,null,"Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za","Yusuf Mayet","(012) 315 5189","Yusuf.Mayet@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",161520096,174808504,186810162,null,17,"Social Development",160707768,173186694,186109718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",9,91,91,0,70,21817,78,22713,78,24741,78,26506,78,28509,"Parliament|Support Services ","002","004","002004",null,null,"232",2,2,"Parliament",3,"Core Business",2,"National Assembly ","Current payments","Goods and services","Goods and services",4212,2077,7118,7118,7118,7054,7904,7863,0,0,0,7904,7863,8303.3279999999995,"Parliament|Core Business","002","003","002","002","002003","002002",2,"002003002002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",6,"Municipal Demarcation Transition Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,40,"Sport and Recreation South Africa",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Letsepa Pakkies","(012) 395 6656","Letsepa.Pakkies@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1074986,1135004,1200831,null,40,"Sport and Recreation South Africa",1066564,1125570,1190865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",10,98,98,0,61,32161,91,31097,91,34020,91,36470,91,39278,"Parliament|Support Services ","002","004","002004",null,null,"232",57,2,"Parliament",3,"Core Business",2,"National Assembly ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",172,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","002","057","002003","002057",57,"002003002057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,39,12,"Statistics South Africa",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315 5796","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2168280,2200423,2333120,null,12,"Statistics South Africa",2146313,2248769,2309125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",11,36,36,0,54,36740,29,14541,29,15836,29,16974,29,18238,"Parliament|Support Services ","002","004","002004",null,null,"233",1,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Current payments","Compensation of employees","Compensation of employees",19759,21397,22269,22269,22269,23588,22699,22403,0,0,0,22699,22403,24105.627920160172,"Parliament|Core Business","002","003","003","001","002003","002001",1,"002003003001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,32,"Telecommunications and Postal Services",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1636306,1751126,1853726,null,32,"Telecommunications and Postal Services",1614206,1727533,1828804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",12,70,70,0,18,19093,58,41180,58,45886,58,49181,58,52873,"Parliament|Support Services ","002","004","002004",null,null,"233",2,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Current payments","Goods and services","Goods and services",14526,7414,12691,12691,12691,12575,14092,14310,0,0,0,14092,14310,15111.36,"Parliament|Core Business","002","003","003","002","002003","002002",2,"002003003002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,41,1,"The Presidency",null,null,"Gcobisa Matshaya","(012) 315 532","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",506646,526770,562922,null,1,"The Presidency",501542,521626,557178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",13,17,17,0,27,34494,13,10604,13,11601,13,12436,13,13394,"Parliament|Support Services ","002","004","002004",null,null,"233",56,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Payments for capital assets","Machinery and equipment","Transport equipment",141,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","003","056","002003","002056",56,"002003003056",null,"002003056",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,42,33,"Tourism",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za","Thamsanqa Nhlapo","(012) 315 5024","Thamsanqa.Nhlapo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2067301.0000000002,2172618,2300001,null,33,"Tourism",2030156.0000000002,2163067,2258065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",14,18,18,0,9,21494,18,18926,18,20902,18,22335,18,23478,"Parliament|Support Services ","002","004","002004",null,null,"234",1,2,"Parliament",3,"Core Business",4,"Core Business Support ","Current payments","Compensation of employees","Compensation of employees",155239,263960,138889,166205,166205,169248,186706,189535,0,0,0,186706,189535,203939.65932453502,"Parliament|Core Business","002","003","004","001","002003","002001",1,"002003004001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,43,34,"Trade and Industry",null,null,"Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za","Millicent Movare","(012) 315 5279","Millicent.Movare@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",9290480,8631385,9133510,null,34,"Trade and Industry",9274795,9965857,9116002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ67&CR67&CS67&CT67&CU67","v":""},"","",null,null,null,null,null,"Parliament","Support Services ",15,14,14,0,2,5191,11,14256,11,14771,11,15789,11,17603,"Parliament|Support Services ","002","004","002004",null,null,"234",2,2,"Parliament",3,"Core Business",4,"Core Business Support ","Current payments","Goods and services","Goods and services",119618,64401,88621,88621,88621,72194,77259,86497,0,0,0,77259,86497,91340.832000000009,"Parliament|Core Business","002","003","004","002","002003","002002",2,"002003004002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,44,43,"Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",141709,150733,160651,null,43,"Traditional Affairs",140596,149546,159381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ68&CR68&CS68","v":""},{"$f":"+CQ68&CR68&CS68&CU68","v":""},null,null,null,null,null,"Parliament","Support Services ",16,5,5,0,1,2611,1,1366,1,1466,1,1716,1,2003,"Parliament|Support Services ","002","004","002004",null,null,"234",57,2,"Parliament",3,"Core Business",4,"Core Business Support ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1708,0,363,363,363,617,318,955,0,0,0,318,955,1008.48,"Parliament|Core Business","002","003","004","057","002003","002057",57,"002003004057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",7,"Local Government Equitable Share "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,45,35,"Transport",null,null,"Ulrike Rwida","(012) 315 5578","Ulrike.Rwida@treasury.gov.za","Luyolo Ntlangula","(012) 315 5571","Luyolo.Ntlangula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",61100711,65453336,69127880,null,35,"Transport",59795180,64950207,68545887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",8,2,2,0,1,285,1,278,1,289,1,304,1,323,"Parliament|Associated Services ","002","005","002005",null,null,"235",1,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Current payments","Compensation of employees","Compensation of employees",151126,143485,143358,143358,143358,147275,159831,157004,0,0,0,159831,157004,168936.30344046903,{"$f":"+EF69&\"|\"&EH69","v":"Parliament|Core Business"},{"$f":"REPT(\"0\",3-LEN(EE69))&EE69","v":"002"},{"$f":"REPT(\"0\",3-LEN(EG69))&EG69","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI69))&EI69","v":"005"},{"$f":"REPT(\"0\",3-LEN(ED69))&ED69","v":"001"},{"$f":"+FC69&FD69","v":"002003"},{"$f":"+FC69&FF69","v":"002001"},{"$f":"+FF69*1","v":1},{"$f":"FG69&FE69&REPT(\"0\",3-LEN(FI69))&FI69","v":"002003005001"},null,{"$f":"LEFT(FJ69,6)&FF69","v":"002003001"},null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",8,"Municipal Infrastructure Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,46,36,"Water and Sanitation",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",16038266,17159677,18155413,null,36,"Water and Sanitation",15107449,16560799,17514811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",9,6,6,0,8,4584,6,2035,6,2112,6,2229,6,2367,"Parliament|Associated Services ","002","005","002005",null,null,"235",2,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Current payments","Goods and services","Goods and services",27095,13382,13860,13860,13860,20195,14212,21890,0,0,0,14212,21890,23115.84,"Parliament|Core Business","002","003","005","002","002003","002002",2,"002003005002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",9,"Municipal Systems Improvement Grant "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,47,13,"Women",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula","(012) 315 5015","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",207440,216876,230517,null,13,"Women",206163,215606,229081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",10,4,4,0,2,2042,4,1541,4,1600,4,1688,4,1792,"Parliament|Associated Services ","002","005","002005",null,null,"235",57,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",886,0,505,505,505,438,268,377,0,0,0,268,377,398.11200000000002,"Parliament|Core Business","002","003","005","057","002003","002057",57,"002003005057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",10,"Department of Traditional Affairs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP25:AP71)","v":1412958850},{"$f":"SUM(AQ25:AQ71)","v":1509109823},{"$f":"SUM(AR25:AR71)","v":1606959730},null,"Grand Total",null,{"$f":"SUM(AV25:AV71)","v":1405835237},{"$f":"SUM(AW25:AW71)","v":1513958440},1619433560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",11,3,3,0,2,2972,3,1916,3,1989,3,2098,3,2228,"Parliament|Associated Services ","002","005","002005",null,null,"236",1,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Current payments","Compensation of employees","Compensation of employees",13411,19976,15672,8190,8190,16598,15928,27216,0,0,0,15928,27216,29284.415903007601,"Parliament|Core Business","002","003","006","001","002003","002001",1,"002003006001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",11,"Municipal Infrastructure Support Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",12,1,1,0,0,0,1,699,1,726,1,765,1,813,"Parliament|Associated Services ","002","005","002005",null,null,"236",2,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Current payments","Goods and services","Goods and services",31825,20712,37898,37898,37898,31070,36482,28190,0,0,0,36482,28190,29768.640000000003,"Parliament|Core Business","002","003","006","002","002003","002002",2,"002003006002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",13,0,0,0,1,1434,0,0,0,0,0,0,0,0,"Parliament|Associated Services ","002","005","002005",null,null,"236",57,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2841,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","006","057","002003","002057",57,"002003006057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",14,1,1,0,1,1509,1,1129,1,1172,1,1236,1,1313,"Parliament|Associated Services ","002","005","002005",null,null,"241",1,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Current payments","Compensation of employees","Compensation of employees",0,2444,2500,2500,2500,2636,2613,2561,0,0,0,2613,2561,2755.6359908731065,"Parliament|Support Services ","002","004","001","001","002004","002001",1,"002004001001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",15,2,2,0,0,0,1,1318,1,1368,1,1443,1,1533,"Parliament|Associated Services ","002","005","002005",null,null,"241",2,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Current payments","Goods and services","Goods and services",5,309,1050,1050,1050,2416,2589,2382,0,0,0,2589,2382,2515.3920000000003,"Parliament|Support Services ","002","004","001","002","002004","002002",2,"002004001002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ","Other please specify",0,0,0,0,0,0,0,0,50955,0,0,0,0,"Parliament|Associated Services ","002","005","002005",null,null,"241",57,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,50,50,50,0,0,0,0,0,0,0,0,0,"Parliament|Support Services ","002","004","001","057","002004","002057",57,"002004001057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ","Parmed Medical Aid ",0,0,0,0,47284,0,49089,0,0,0,53761,0,57101,"Parliament|Associated Services ","002","005","002005",null,null,"242",1,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services","Current payments","Compensation of employees","Compensation of employees",36065,43709,39321,39321,39321,41602,39883,39430,0,0,0,39883,39430,42426.679859479336,"Parliament|Support Services ","002","004","002","001","002004","002001",1,"002004002001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",3,2,2,0,0,0,0,0,0,0,0,0,2,134,"Communications|Administration","003","001","003001",null,null,"242",2,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services","Current payments","Goods and services","Goods and services",33843,17852,40313,40313,40313,39912,41720,44073,0,0,0,41720,44073,46541.088000000003,"Parliament|Support Services ","002","004","002","002","002004","002002",2,"002004002002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",4,0,1,1,0,0,6,704,0,0,0,0,2,186,"Communications|Administration","003","001","003001",null,null,"243",1,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Current payments","Compensation of employees","Compensation of employees",32169,56723,35000,35000,35000,38666,37799,37869,0,0,0,37799,37869,40747.043865042433,"Parliament|Support Services ","002","004","003","001","002004","002001",1,"002004003001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",8,"Municipal Disaster Recovery Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",5,3,3,0,2,442,2,760,7,2450,10,3671,9,3000,"Communications|Administration","003","001","003001",null,null,"243",2,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Current payments","Goods and services","Goods and services",12988,13170,13584,13584,13584,13640,13601,13906,0,0,0,13601,13906,14684.736000000001,"Parliament|Support Services ","002","004","003","002","002004","002002",2,"002004003002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",6,9,9,0,2,508,2,830,6,2243,9,3523,6,2963,"Communications|Administration","003","001","003001",null,null,"243",57,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,116,116,116,477,515,557,0,0,0,515,557,588.19200000000001,"Parliament|Support Services ","002","004","003","057","002004","002057",57,"002004003057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",7,2,2,0,0,0,0,0,2,875,3,1620,4,2237,"Communications|Administration","003","001","003001",null,null,"244",1,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Current payments","Compensation of employees","Compensation of employees",35706,39708,36805,36805,36805,38927,36774,35701,0,0,0,36774,35701,38414.275872768747,"Parliament|Support Services ","002","004","004","001","002004","002001",1,"002004004001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",8,7,7,0,2,706,3,1670,0,0,4,0,6,0,"Communications|Administration","003","001","003001",null,null,"244",2,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Current payments","Goods and services","Goods and services",19092,11693,23239,23239,23239,23028,24073,25430,0,0,0,24073,25430,26854.080000000002,"Parliament|Support Services ","002","004","004","002","002004","002002",2,"002004004002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",9,6,6,0,9,2790,7,3640,10,4502,11,6005,13,8150,"Communications|Administration","003","001","003001",null,null,"244",57,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1200,95118,266,266,266,127,420,228,0,0,0,420,228,240.768,"Parliament|Support Services ","002","004","004","057","002004","002057",57,"002004004057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",10,0,1,1,1,350,2,1325,3,1576,3,1860,4,3006,"Communications|Administration","003","001","003001",null,null,"245",1,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Current payments","Compensation of employees","Compensation of employees",67035,87351,83212,83212,83212,93424,91477,94192,0,0,0,91477,94192,101350.59166431848,"Parliament|Support Services ","002","004","005","001","002004","002001",1,"002004005001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",6,"South African Local Government Association"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",11,11,12,1,2,1100,6,3603,9,4994,8,6230,7,5994,"Communications|Administration","003","001","003001",null,null,"245",2,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Current payments","Goods and services","Goods and services",19466,20582,15264,15264,15264,23197,20066,21145,0,0,0,20066,21145,22329.120000000003,"Parliament|Support Services ","002","004","005","002","002004","002002",2,"002004005002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",7,"Municipal Demarcation Board"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",12,4,4,0,3,1890,5,3523,4,2560,4,3500,3,2920,"Communications|Administration","003","001","003001",null,null,"245",57,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1300,0,177,177,177,87,319,289,0,0,0,319,289,305.18400000000003,"Parliament|Support Services ","002","004","005","057","002004","002057",57,"002004005057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",8,"South African Cities Network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",13,13,15,2,4,3900,6,4772,5,4494,6,5400,5,5444,"Communications|Administration","003","001","003001",null,null,"251",1,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Current payments","Compensation of employees","Compensation of employees",6417,7851,9230,9230,9230,8631,8597,9180,0,0,0,8597,9180,9877.6799672843099,"Parliament|Associated Services ","002","005","001","001","002005","002001",1,"002005001001",null,"002005001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",9,"United Cities and Local Government of Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",14,3,4,1,2,2931,3,3782,3,2933,3,3200,3,3513,"Communications|Administration","003","001","003001",null,null,"251",2,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Current payments","Goods and services","Goods and services",483,688,770,770,770,1053,1308,1036,0,0,0,1308,1036,1094.0160000000001,"Parliament|Associated Services ","002","005","001","002","002005","002002",2,"002005001002",null,"002005002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",15,0,2,2,2,3500,2,4673,2,3926,3,4500,2,3926,"Communications|Administration","003","001","003001",null,null,"251",57,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",105,0,0,0,0,96,101,106,0,0,0,101,106,111.93600000000001,"Parliament|Associated Services ","002","005","001","057","002005","002057",57,"002005001057",null,"002005057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",16,3,3,0,2,6287,2,5890,2,5400,2,5770,2,6443,"Communications|Administration","003","001","003001",null,null,"252",51,2,"Parliament",5,"Associated Services ",2,"Political Party Support ","Transfers and subsidies","Non-profit institutions","Non-profit institutions",80683,89561,87025,93393,93393,92029,96630,102235,0,0,0,96630,102235,107960.16,"Parliament|Associated Services ","002","005","002","051","002005","002051",51,"002005002051",null,"002005051",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",8,2,2,0,2,648,2,563,2,435,4,1359,4,1326,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"253",51,2,"Parliament",5,"Associated Services ",3,"Constituency Support ","Transfers and subsidies","Non-profit institutions","Non-profit institutions",243165,254215,269658,269700,269700,285163,309360,327303,0,0,0,309360,327303,345631.96799999999,"Parliament|Associated Services ","002","005","003","051","002005","002051",51,"002005003051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",9,1,1,0,1,384,0,0,4,1484,3,818,3,1023,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"254",51,2,"Parliament",5,"Associated Services ",4,"Party Leadership Support","Transfers and subsidies","Non-profit institutions","Non-profit institutions",9254,8397,7835,8907,8907,8286,8700,9205,0,0,0,8700,9205,9720.48,"Parliament|Associated Services ","002","005","004","051","002005","002051",51,"002005004051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",2,"Management Support Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",11,1,1,0,2,1064,2,767,2,764,2,1123,2,1533,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",1,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Current payments","Compensation of employees","Compensation of employees",19796,52259,48775,48775,48775,51580,54149,57290,0,0,0,54149,57290,61644.039795829856,"Parliament|Associated Services ","002","005","005","001","002005","002001",1,"002005005001",null,"002005001",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",12,2,2,0,1,670,1,603,1,720,2,1319,2,1719,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",2,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Current payments","Goods and services","Goods and services",182892,120143,153061,153061,153061,148862,158406,169692,0,0,0,158406,169692,179194.75200000001,"Parliament|Associated Services ","002","005","005","002","002005","002002",2,"002005005002",null,"002005002",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",4,"Transversal Information Technology Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",13,1,1,0,2,1638,2,1294,2,1319,2,1410,2,1450,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",51,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Transfers and subsidies","Non-profit institutions","Non-profit institutions",0,365,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Associated Services ","002","005","005","051","002005","002051",51,"002005005051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",5,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",14,1,1,0,1,1003,1,1098,1,1434,1,1563,1,1579,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"256",2,2,"Parliament",5,"Associated Services ",6,"National Council of Provinces Member's Facilities","Current payments","Goods and services","Goods and services",5710,9162,32334,32334,32334,31017,32293,33282,0,0,0,32293,33282,35145.792000000001,"Parliament|Associated Services ","002","005","006","002","002005","002002",2,"002005006002",null,"002005002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",1,"Citizen Affairs Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",4,1,1,0,2,270,1,197,1,94,1,104,2,250,"Communications|Industry and Capacity Development","003","003","003003",null,null,"2161",1,2,"Parliament",16,"Direct charge against the National Revenue Fund",1,"Members Remuneration ","Current payments","Compensation of employees","Compensation of employees",401856,479803,503132,503132,503132,529798,556288,588553,0,0,0,556288,588553,633283.02590251435,"Parliament|Direct charge against the National Revenue Fund","002","016","001","001","002016","002001",1,"002016001001",null,"002016001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",2,"Status Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",7,0,0,0,1,234,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",1,3,"Communications",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",0,12000,3693,3693,3544,3896,4091,4339,0,0,0,4091,4339,4668.7639845366684,"Communications|Administration","003","001","001","001","003001","003001",1,"003001001001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",3,"Identification Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",8,1,1,0,1,0,1,144,2,430,1,525,1,556,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",2,3,"Communications",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",0,0,8277,3784,6600,3500,3696,5498,0,0,0,3696,5498,5805.8879999999999,"Communications|Administration","003","001","001","002","003001","003002",2,"003001001002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",5,"Service Delivery to Provinces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",9,0,1,1,0,0,1,217,2,579,1,707,1,748,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",57,3,"Communications",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,30,30,161,44,46,49,0,0,0,46,49,51.744,"Communications|Administration","003","001","001","057","003001","003057",57,"003001001057",null,"003001057",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",7,"Government Printing Works"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",10,0,1,0,0,0,1,243,1,310,1,758,2,802,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",1,3,"Communications",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",819,867,9889,12984,18065,10433,14333,14799,0,0,0,14333,14799,15923.723947259314,"Communications|Administration","003","001","002","001","003001","003001",1,"003001002001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",8,"Electoral Commission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI104=\"\",1,2)","v":1},{"$f":"+AA23","v":9},{"$f":"+AB23","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX((AP$106:AP$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":26447971},{"$f":"INDEX((AQ$106:AQ$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":27116696},29177564.799361497,null,"Personnel Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$106:AV$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":26447971},{"$f":"IFERROR(INDEX((AW$106:AW$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":27116696},29177565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",11,2,2,1,1,548,2,0,0,0,2,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",2,3,"Communications",1,"Administration",2,"Departmental Management","Current payments","Goods and services","Goods and services",0,0,0,4493,5515,4210,4452,5713,0,0,0,4452,5713,6032.9279999999999,"Communications|Administration","003","001","002","002","003001","003002",2,"003001002002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",9,"Represented Political Parties’ Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,"Vote No.","Dept",{"$f":"+AP105","v":"2017/18"},{"$f":"+AQ105","v":"2018/19"},{"$f":"+AR105","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",12,0,0,0,2,1230,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",57,3,"Communications",1,"Administration",2,"Departmental Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,87,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","002","057","003001","003057",57,"003001002057",null,"003001057",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",1,"Immigration Affairs Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,24,"Agriculture, Forestry and Fisheries",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2129171,2201926,2369272.3681527739,null,24,"Agriculture, Forestry and Fisheries",2105751,2177251,2343230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",13,2,4,2,3,3493,4,2893,4,3153,4,3247,4,3500,"Communications|Industry and Capacity Development","003","003","003003",null,null,"313",1,3,"Communications",1,"Administration",3,"Internal Audit","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,0,1508,1455,0,0,0,1508,1455,1565.5799948146698,"Communications|Administration","003","001","003","001","003001","003001",1,"003001003001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",2,"Admission Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,37,"Arts and Culture",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Letsepa Pakkies","(012) 395 6656","Letsepa.Pakkies@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",235049,256403,275889.62708623084,null,37,"Arts and Culture",232464,253530,272858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",14,3,4,1,1,1354,2,1900,3,3550,4,4577,4,4636,"Communications|Industry and Capacity Development","003","003","003003",null,null,"313",2,3,"Communications",1,"Administration",3,"Internal Audit","Current payments","Goods and services","Goods and services",0,0,0,0,3,465,491,1021,0,0,0,491,1021,1078.1760000000002,"Communications|Administration","003","001","003","002","003001","003002",2,"003001003002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",3,"Immigration Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,14,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",481996,505953,544405.42619688436,null,14,"Basic Education",476694,500283,538421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",7,0,1,1,1,294,1,369,1,464,1,490,1,518,"Communications|Entity Oversight","003","004","003004",null,null,"314",1,3,"Communications",1,"Administration",4,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",5934,6777,11974,8879,6899,12642,14830,15604,0,0,0,14830,15604,16789.903944390455,"Communications|Administration","003","001","004","001","003001","003001",1,"003001004001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",4,"Asylum Seekers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,47,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",18564,19641,21133.715930003389,null,47,"Centre for Public Service Innovation",18360,19425,20902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",11,0,1,0,0,0,1,495,1,765,1,809,1,855,"Communications|Entity Oversight","003","004","003004",null,null,"314",2,3,"Communications",1,"Administration",4,"Corporate Services","Current payments","Goods and services","Goods and services",0,0,0,0,-120,500,529,560,0,0,0,529,560,591.36,"Communications|Administration","003","001","004","002","003001","003002",2,"003001004002",null,"003001002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,41,"Civilian Secretariat",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Sithabiso Buthelezi","(012) 406 9025","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",89803,98536,106024.73564883732,null,41,"Civilian Secretariat",88815,97452,104859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",12,0,1,0,1,670,1,750,1,1113,1,1177,1,1244,"Communications|Entity Oversight","003","004","003004",null,null,"314",57,3,"Communications",1,"Administration",4,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,37,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","004","057","003001","003057",57,"003001004057",null,"003001057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Communications",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",70857,74787,80470.811733474024,null,3,"Communications",76697,81256,87682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",13,1,1,0,1,882,1,890,1,1132,1,1196,1,1265,"Communications|Entity Oversight","003","004","003004",null,null,"315",1,3,"Communications",1,"Administration",5,"Financial Management","Current payments","Compensation of employees","Compensation of employees",4575,4760,8511,8511,6664,8982,9462,10011,0,0,0,9462,10011,10771.83596432279,"Communications|Administration","003","001","005","001","003001","003001",1,"003001005001",null,"003001001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",3,"Audit Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,4,"Cooperative Governance And Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",342691,343322,369414.47077646881,null,4,"Cooperative Governance And Traditional Affairs",338922,339475,365354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",14,0,1,0,1,988,1,1050,1,1350,1,1687,1,1783,"Communications|Entity Oversight","003","004","003004",null,null,"315",2,3,"Communications",1,"Administration",5,"Financial Management","Current payments","Goods and services","Goods and services",27,28,30,30,40,430,457,482,0,0,0,457,482,508.99200000000002,"Communications|Administration","003","001","005","002","003001","003002",2,"003001005002",null,"003001002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",4,"Financial Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,18,"Correctional Services",null,null,"Werner Krause ","(012) 315 5211","Werner.Krause@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",15952152,17228003,18537331.166602831,null,18,"Correctional Services",15776687,17034941,18333576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",15,0,1,0,0,0,1,950,1,1786,1,1889,1,1996,"Communications|Entity Oversight","003","004","003004",null,null,"315",57,3,"Communications",1,"Administration",5,"Financial Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",8,9,10,10,0,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","005","057","003001","003057",57,"003001005057",null,"003001057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",5,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,19,"Defence And Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 395 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",26447971,27116696,29177564.799361497,null,19,"Defence And Military Veterans",26447971,27116696,29177565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",16,0,1,0,0,0,1,1070,1,2334,1,2209,1,2335,"Communications|Entity Oversight","003","004","003004",null,null,"322",1,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Current payments","Compensation of employees","Compensation of employees",4588,5407,5769,4844,4324,6156,7411,8338,0,0,0,7411,8338,8971.6879702850292,"Communications|Communications Policy, Research and Development","003","002","002","001","003002","003001",1,"003002002001",null,"003002001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",6,"Diplomatic Training, Research and Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,25,"Economic Development",null,null,"Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",91074,91802,98778.951672835974,null,25,"Economic Development",90072,90773,97693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",3,24,24,0,24,5630,24,6375,24,3752,24,3955,24,4184,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"322",2,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Current payments","Goods and services","Goods and services",993,1045,1950,1842,1368,1684,1767,2874,0,0,0,1767,2874,3034.944,"Communications|Communications Policy, Research and Development","003","002","002","002","003002","003002",2,"003002002002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",7,"Foreign Fixed Assets Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,26,"Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",314102,327522,352413.67083277681,null,26,"Energy",310647,323852,348540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",4,5,5,0,5,1372,5,1426,4,852,4,898,4,950,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"322",57,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Payments for capital assets","Machinery and equipment","Other machinery and equipment",90,95,178,178,148,0,0,0,0,0,0,0,0,0,"Communications|Communications Policy, Research and Development","003","002","002","057","003002","003057",57,"003002002057",null,"003002057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",8,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,27,"Environmental Affairs",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za","Ashley Ramasimu ","(012) 315 5166","Mukundi.Maphangwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1046585,1090839,1173742.7601124677,null,27,"Environmental Affairs",1035073,1078615,1160842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",5,18,18,0,18,5396,18,5612,18,4210,18,4537,18,4800,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"323",2,3,"Communications",2,"Communications Policy, Research and Development",3,"Media Policy","Current payments","Goods and services","Goods and services",0,0,0,0,0,150,158,168,0,0,0,158,168,177.40800000000002,"Communications|Communications Policy, Research and Development","003","002","003","002","003002","003002",2,"003002003002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",1,"Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,46,"Government Communication and Information System",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315 5796","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",237604,254821,274187.39509186876,null,46,"Government Communication and Information System",236825,253983,273302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",6,39,39,0,39,12118,39,12603,35,11144,35,11746,35,12427,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"324",1,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services","Current payments","Compensation of employees","Compensation of employees",0,0,0,925,1,0,0,0,0,0,0,0,0,0,"Communications|Communications Policy, Research and Development","003","002","004","001","003002","003001",1,"003002004001",null,"003002001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",2,"Asia and Middle East"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,16,"Health",null,null,"Aparna Kollipara","(012) 315 5386","Aparna.Kollipara@treasury.gov.za","Refiloe Thokoa","(012) 395 6559","Refiloe.Thokoa@treasury.gov.za ",null,null,null,"datafileNAT@treasury.gov.za",878298,954316,1026844.0125990079,null,16,"Health",760037,828822,894357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",7,9,9,0,9,3217,9,3554,13,4457,13,4698,13,4970,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"324",2,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services","Current payments","Goods and services","Goods and services",0,0,0,108,108,410,438,458,0,0,0,438,458,483.64800000000002,"Communications|Communications Policy, Research and Development","003","002","004","002","003002","003002",2,"003002004002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",3,"Americas and Caribbean"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,15,"Higher Education and Training",null,null,"Nokwazi Makanya","(012) 315 9057","Nokwazi.Makanya@treasury.gov.za","Barileng Sape","(012) 406 9069","Barileng.Sape@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",8429841,8961753,9642846.1960620973,null,15,"Higher Education and Training",8425378,8956964,9637693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",8,16,16,0,16,6614,16,6877,25,9475,25,9997,25,10577,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",1,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Current payments","Compensation of employees","Compensation of employees",4490,4490,4791,4062,3415,5112,6559,6853,0,0,0,6559,6853,7373.8279755772737,"Communications|Industry and Capacity Development","003","003","002","001","003003","003001",1,"003003002001",null,"003003001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",4,"Europe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,5,"Home Affairs",null,null,"Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",3233745,3328378,3581334.7161383233,null,5,"Home Affairs",3198176,3291079,3541970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",9,21,21,0,21,9541,21,9923,35,13848,35,14696,35,15548,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",2,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Current payments","Goods and services","Goods and services",1300,1368,1440,740,321,1470,1546,1637,0,0,0,1546,1637,1728.672,"Communications|Industry and Capacity Development","003","003","002","002","003003","003002",2,"003003002002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",1,"Global System of Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,38,"Human Settlements",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",387519,381217,410189.4906414185,null,38,"Human Settlements",383257,376945,405680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ122&CR122&CS122","v":""},"",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",10,0,0,0,0,0,0,0,2,900,2,949,2,1004,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",57,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",88,142,150,150,50,40,41,44,0,0,0,41,44,46.463999999999999,"Communications|Industry and Capacity Development","003","003","002","057","003003","003057",57,"003003002057",null,"003003057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",2,"Continental Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,20,"Independent Police Investigative Directorate",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",186157,195797,210677.57130221848,null,20,"Independent Police Investigative Directorate",186157,195797,210678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",11,46,46,0,46,20897,39,21105,35,26931,35,28385,35,30031,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",1,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Current payments","Compensation of employees","Compensation of employees",2488,2639,2816,3545,2179,3004,3206,3392,0,0,0,3206,3392,3649.791987911588,"Communications|Industry and Capacity Development","003","003","003","001","003003","003001",1,"003003003001",null,"003003001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",3,"South-South Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,6,"International Relations and Cooperation",null,null,"Gcobisa Matshaya","(012) 315 5320","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2563514,2655820,2857662.3105351874,null,6,"International Relations and Cooperation",2914027,2964489,2874494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",12,5,5,0,5,3106,5,3230,8,6529,8,6982,8,7387,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",2,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Current payments","Goods and services","Goods and services",650,684,1000,11700,11965,1100,1150,7154,0,0,0,1150,7154,7554.6240000000007,"Communications|Industry and Capacity Development","003","003","003","002","003003","003002",2,"003003003002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",4,"North-South Dialogue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,21,"Justice and Constitutional Development",null,null,"Maggy Mokoka","(012) 315 5468","Maggy.Mokoka@treasury.gov.za","Rendani Randela","(012) 315 5345","rendani.randela@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",10578040,11067609,11908747.244557247,null,21,"Justice and Constitutional Development",10578040,11067609,11908747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",13,29,29,0,29,25290,29,26351,36,30688,36,32455,36,34337,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",57,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,32,0,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003","057","003003","003057",57,"003003003057",null,"003003057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",1,"Public Diplomacy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,28,"Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Nico Likhethe","(012) 315 5773","Velisubuhle.Buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1221487,1307915,1407316.5353388519,null,28,"Labour",1224502,1317790,1410207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",14,11,11,0,11,10710,11,11238,8,7824,8,8246,8,8724,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"334",2,3,"Communications",3,"Industry and Capacity Development",4,"Industry Research and Analysis","Current payments","Goods and services","Goods and services",0,0,0,0,0,168,179,188,0,0,0,179,188,198.52800000000002,"Communications|Industry and Capacity Development","003","003","004","002","003003","003002",2,"003003004002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",2,"Protocol Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,22,42,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 395 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",113829,122257,131548.53156430041,null,42,"Military Veterans",113829,122257,131549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",15,2,2,0,2,2100,2,2184,2,2095,2,2218,2,2347,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"341",1,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Current payments","Compensation of employees","Compensation of employees",0,0,1698,1698,1906,1665,1748,1847,0,0,0,1748,1847,1987.37199341766,"Communications|Entity Oversight","003","004","001","001","003004","003001",1,"003004001001",null,"003004001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",1,"Departmental agencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,29,"Mineral Resources",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Tumelo Mokgoshi","(012) 395 6777","Tumelo.Mokgoshi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",579130,604785,650748.65784466674,null,29,"Mineral Resources",572760,598008,643596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",16,2,2,0,2,4296,2,4410,3,6800,3,7254,3,7677,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"341",2,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Current payments","Goods and services","Goods and services",0,0,365,365,300,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","001","002","003004","003002",2,"003004001002",null,"003004002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",2,"Membership contribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,44,"National School of Government",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",52488,59340,63849.839788524063,null,44,"National School of Government",51911,58687,63148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",5,1,1,0,1,184,1,194,2,294,2,311,2,329,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"341",57,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","001","057","003004","003057",57,"003004001057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,7,"National Treasury",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",808165,816915,879000.53708867752,null,7,"National Treasury",799276,807760,869339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",6,4,4,0,4,976,4,1036,8,1344,8,1422,8,1504,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",1,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Current payments","Compensation of employees","Compensation of employees",1846,2834,4304,2004,569,4577,4865,5145,0,0,0,4865,5145,5536.0199816642453,"Communications|Entity Oversight","003","004","002","001","003004","003001",1,"003004002001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,22,"Office of the Chief Justice and Judicial Administration",null,null,"Werner Krause ","(012) 315 5211","Werner.Krause@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1524040,1609065,1731353.9342656129,null,22,"Office of the Chief Justice and Judicial Administration",1533598,1619187,1742043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ131&CR131&CS131&CT131&CU131","v":""},"","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",7,1,1,0,1,307,1,344,1,218,1,231,1,244,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",2,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Current payments","Goods and services","Goods and services",221,808,331,331,168,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","002","002","003004","003002",2,"003004002002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,27,2,"Parliament",null,null,"Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",1356714,1406925,1513851.2949859994,null,2,"Parliament",1341791,1391159,1497211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ132&CR132&CS132","v":""},{"$f":"+CQ132&CR132&CS132&CU132","v":""},null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",8,3,3,0,3,1068,3,1196,3,780,3,825,3,873,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",46,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",20790,21815,22615,22615,22615,23814,25005,26455,0,0,0,25005,26455,27936.48,"Communications|Entity Oversight","003","004","002","046","003004","003046",46,"003004002046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",4,"Enterprise Wide Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,28,8,"Planning, Monitoring and Evaluation",null,null,"Gcobisa Matshaya","(012) 315 5320","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",279163,318997,343240.77086315828,null,8,"Planning, Monitoring and Evaluation",276092,273398,331556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",9,1,1,0,1,364,1,408,3,1203,3,1273,3,1347,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",49,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Transfers and subsidies","Public corporations and private enterprises","Public corporations",256570,227168,172927,172927,172927,182093,191198,202287,0,0,0,191198,202287,213615.07200000001,{"$f":"+EF133&\"|\"&EH133","v":"Communications|Entity Oversight"},{"$f":"REPT(\"0\",3-LEN(EE133))&EE133","v":"003"},{"$f":"REPT(\"0\",3-LEN(EG133))&EG133","v":"004"},{"$f":"REPT(\"0\",3-LEN(EI133))&EI133","v":"002"},{"$f":"REPT(\"0\",3-LEN(ED133))&ED133","v":"049"},{"$f":"+FC133&FD133","v":"003004"},{"$f":"+FC133&FF133","v":"003049"},{"$f":"+FF133*1","v":49},{"$f":"FG133&FE133&REPT(\"0\",3-LEN(FI133))&FI133","v":"003004002049"},null,{"$f":"LEFT(FJ133,6)&FF133","v":"003004049"},null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",5,"Financial Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,29,23,"Police",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Sithabiso Buthelezi","(012) 406 9025","Sithabiso.Buthelezi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",66196773,70655395,76025204.768198237,null,23,"Police",66196773,70655395,76025205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",11,2,2,0,2,1300,2,1456,7,4228,7,4473,7,4733,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",57,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,74,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","002","057","003004","003057",57,"003004002057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",6,"Legal Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,9,"Public Enterprises",null,null,"Thabiso Molewa","(012) 315 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",168797,173464,186647.26338180888,null,9,"Public Enterprises",166940,171520,184595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",12,0,0,0,0,0,0,0,2,1590,2,1682,2,1830,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",1,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Current payments","Compensation of employees","Compensation of employees",0,0,1280,4380,3099,1351,1422,1502,0,0,0,1422,1502,1616.1519946471713,"Communications|Entity Oversight","003","004","003","001","003004","003001",1,"003004003001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",7,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31,10,"Public Service and Administration",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",278777,291921,314106.99495965184,null,10,"Public Service and Administration",275711,288650,310654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",13,9,9,0,9,7209,9,8074,9,7893,9,8351,9,8835,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",2,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Current payments","Goods and services","Goods and services",0,0,331,331,332,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","003","002","003004","003002",2,"003004003002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",8,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,32,45,"Public Service Commission",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula","(012) 315 5015","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",195322,209569,225496.2432531378,null,45,"Public Service Commission",193173,207264,223016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",14,7,7,0,7,6580,7,7370,5,4385,5,4639,5,5019,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",46,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",569605,539078,538636,538636,538636,563342,600117,637982,0,0,0,600117,637982,673708.99200000009,"Communications|Entity Oversight","003","004","003","046","003004","003046",46,"003004003046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",9,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,33,11,"Public Works",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","Mercy.Mhlophe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",488401,520564,560126.86214481376,null,11,"Public Works",486413,518347,557826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",15,2,2,0,2,1987,2,2880,1,1390,1,1471,1,1559,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",57,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","003","057","003004","003057",57,"003004003057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",1,"Programme Management for Economic Policy, Tax, Financial Regulation and Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,34,39,"Rural Development and Land Reform",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Kismore Mangondo","(012) 315 5558","Kismore.Mangondo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2218992,2351947,2530694.9636181295,null,39,"Rural Development and Land Reform",2194584,2325590,2502879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",5,0,0,0,0,0,0,0,1,147,1,156,1,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",1,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Current payments","Compensation of employees","Compensation of employees",0,0,1280,480,0,1351,1422,1502,0,0,0,1422,1502,1616.1519946471713,"Communications|Entity Oversight","003","004","004","001","003004","003001",1,"003004004001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",2,"Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,35,30,"Science and Technology",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",319036,331404,356590.7028189422,null,30,"Science and Technology",315527,327690,352671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",6,10,10,0,10,1580,10,1832,18,3024,18,3199,18,3385,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",2,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Current payments","Goods and services","Goods and services",0,0,331,331,331,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","004","002","003004","003002",2,"003004004002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",3,"Financial Sector Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,36,31,"Small Business Development",null,null,"Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,null,null,null,"datafileNAT@treasury.gov.za",139060,143100,153975.59949002013,null,31,"Small Business Development",137530,141496,152284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",7,3,3,0,3,653,3,757,2,436,2,461,2,488,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",46,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",473336,455122,475978,475978,475978,500953,526889,557449,0,0,0,526889,557449,588666.14399999997,"Communications|Entity Oversight","003","004","004","046","003004","003046",46,"003004004046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",4,"Tax Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,37,17,"Social Development",null,null,"Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za","Yusuf Mayet","(012) 315 5189","Yusuf.Mayet@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",465532,478373,514729.34629517404,null,17,"Social Development",476811,490351,527441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",8,4,4,0,4,1176,4,1364,3,780,3,825,3,873,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",57,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","004","057","003004","003057",57,"003004004057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",5,"Economic Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,40,"Sport and Recreation South Africa",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Letsepa Pakkies","(012) 395 6656","Letsepa.Pakkies@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",107284,113334,121947.3835961002,null,40,"Sport and Recreation South Africa",106104,111545,120058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",9,3,3,0,3,1170,3,1357,4,1680,4,1777,4,1880,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",21010,19804,20359,20359,20359,18601,19680,20821,0,0,0,19680,20821,22403.395925798104,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","001","004001","004001",1,"004001001001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",6,"Cooperative Banks Development Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,39,12,"Statistics South Africa",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315 5796","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1367257,1373861,1460988.431103833,null,12,"Statistics South Africa",1352218,1428465,1444929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",11,32,32,0,32,13300,32,16869,27,16308,27,17254,27,18255,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",14355,13022,7313,7313,7313,8093,8330,8619,0,0,0,8330,8619,9101.6640000000007,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","002","004001","004002",2,"004001001002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",1,"Programme Management for Public Finance and Budget Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,32,"Telecommunications and Postal Services",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",217094,226842,244081.99119158031,null,32,"Telecommunications and Postal Services",214706,224300,241399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",13,12,12,0,12,9709,12,11002,19,15105,19,15981,19,16908,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",44,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Provinces and municipalities","Municipalities",17,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","044","004001","004044",44,"004001001044",null,"004001044",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",2,"Public Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,41,1,"The Presidency",null,null,"Gcobisa Matshaya","(012) 315 532","Gcobisa.Matshaya@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",321925,332663,357945.38681445539,null,1,"The Presidency",318384,328935,354011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",14,5,5,0,5,4490,5,5108,6,5264,6,5569,6,5892,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",974,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","052","004001","004052",52,"004001001052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",3,"Budget Office and Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,42,33,"Tourism",null,null,"Ricardo Andrews","(012) 315 5766","Ricardo.Andrews@treasury.gov.za","Thamsanqa Nhlapo","(012) 315 5024","Thamsanqa.Nhlapo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",274896,285801,307521.87498146226,null,33,"Tourism",271872,282598,304142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",15,1,1,0,1,1115,1,1293,1,1268,1,1343,1,1420,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",400,87,80,80,80,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","057","004001","004057",57,"004001001057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",4,"Intergovernmental Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,43,34,"Trade and Industry",null,null,"Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za","Millicent Movare","(012) 315 5279","Millicent.Movare@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",912451,938361,1009676.4326558682,null,34,"Trade and Industry",902415,927845,998578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",6,5,5,0,5,880,5,1093,7,1820,7,1915,7,2126,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Current payments","Compensation of employees","Compensation of employees",12529,12494,14288,15288,15288,10998,11602,12275,0,0,0,11602,12275,13207.899956254347,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","001","004001","004001",1,"004001002001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",5,"Financial and Fiscal Commission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,44,43,"Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",69043,73853,79465.827736802617,null,43,"Traditional Affairs",68284,73041,78592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",7,2,2,0,2,331,2,638,2,634,2,667,2,806,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Current payments","Goods and services","Goods and services",3041,4024,6724,4724,4724,3216,3310,3425,0,0,0,3310,3425,3616.8,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","002","004001","004002",2,"004001002002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",1,"Programme Management for Asset and Liability Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,45,35,"Transport",null,null,"Ulrike Rwida","(012) 315 5578","Ulrike.Rwida@treasury.gov.za","Luyolo Ntlangula","(012) 315 5571","Luyolo.Ntlangula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",439021,457837,492632.61036836007,null,35,"Transport",434192,452706,487218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",8,2,2,0,2,735,2,829,2,748,2,787,2,935,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",171,14,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","057","004001","004057",57,"004001002057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",2,"State Owned Entity Financial Management and Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,46,36,"Water and Sanitation",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1670228,1739701,1871918.2698000523,null,36,"Water and Sanitation",1651856,1720205,1851343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",9,6,6,0,6,2710,6,3057,6,2865,6,2954,6,3325,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",52019,56153,57768,54468,54468,61704,65256,69002,0,0,0,65256,69002,74246.151754090621,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","001","004001","004001",1,"004001003001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",3,"Government Debt Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,47,13,"Women",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula","(012) 315 5015","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",72839,74776,80458.975733513245,null,13,"Women",72038,73938,79575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",11,7,7,0,7,3980,7,4489,13,9004,13,9296,13,9866,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Current payments","Goods and services","Goods and services",44250,42070,50351,45566,45566,77218,56575,58399,0,0,0,56575,58399,61669.344000000005,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","002","004001","004002",2,"004001003002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",4,"Financial Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP106:AP152)","v":155572477},{"$f":"SUM(AQ106:AQ152)","v":164174106},{"$f":"SUM(AR106:AR152)","v":176634051.47091615},null,"Grand Total",null,{"$f":"SUM(AV106:AV152)","v":155429340},{"$f":"SUM(AW106:AW152)","v":163987364},176083508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",12,0,0,0,0,0,0,0,1,841,1,885,1,936,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",44,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Provinces and municipalities","Municipalities",2,24,100,100,100,100,103,106,0,0,0,103,106,111.93600000000001,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","044","004001","004044",44,"004001003044",null,"004001044",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",5,"Strategy and Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",13,6,6,0,6,4562,6,5146,6,5980,6,6001,6,5839,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",46,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,735,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","046","004001","004046",46,"004001003046",null,"004001046",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",6,"Financial Investments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",14,4,4,0,4,4256,4,4801,4,4028,4,4931,4,4929,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Households","Social benefits",0,18,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","052","004001","004052",52,"004001003052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",1,"Programme Management for Financial Accounting and Supply Chain Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",15,1,1,0,1,1256,1,1417,1,1428,1,1498,1,1850,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7275,10440,2700,2712,2712,1254,1138,1205,0,0,0,1138,1205,1272.48,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","057","004001","004057",57,"004001003057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",2,"Office of the Chief Procurement Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",5,2,2,0,2,390,2,469,2,294,2,311,2,329,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"413",56,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",1433,361,1000,478,478,1746,1950,1990,0,0,0,1950,1990,2101.44,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","056","004001","004056",56,"004001003056",null,"004001056",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",3,"Financial Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",6,10,10,0,10,2450,10,2950,8,1352,8,1430,8,1513,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Current payments","Compensation of employees","Compensation of employees",16723,16133,17174,18674,18674,21793,23057,24394,0,0,0,23057,24394,26247.943913064646,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","001","004001","004001",1,"004001004001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",4,"Financial Reporting for National Accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",7,3,3,0,3,865,3,1041,4,832,4,880,4,931,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Current payments","Goods and services","Goods and services",9719,8628,11895,10713,10713,10781,11678,12337,0,0,0,11678,12337,13027.872000000001,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","002","004001","004002",2,"004001004002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",5,"Financial Management Policy and Compliance Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",8,5,5,0,5,1750,5,2107,5,1255,5,1328,5,1405,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Transfers and subsidies","Households","Social benefits",0,222,0,64,64,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","052","004001","004052",52,"004001004052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",6,"Audit Statutory Bodies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",9,6,6,0,6,2079,6,2503,14,7218,14,7637,14,8080,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",170,30,1200,432,432,2000,2058,2130,0,0,0,2058,2130,2249.2800000000002,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","057","004001","004057",57,"004001004057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",7,"Service Charges: Commercial Banks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",11,0,0,0,0,0,0,0,35,21866,35,23134,35,24476,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",63,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",418,263,0,100,100,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","063","004001","004063",63,"004001004063",null,"004001063",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",1,"Programme Management for International Financial Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",12,0,0,0,0,0,0,0,2,1580,2,1672,2,1769,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"415",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management","Current payments","Compensation of employees","Compensation of employees",5151,5703,5299,6099,6099,6810,7175,7581,0,0,0,7175,7581,8157.1559729828268,"Cooperative Governance And Traditional Affairs|Administration","004","001","005","001","004001","004001",1,"004001005001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",2,"International Economic Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",13,20,20,0,20,13292,20,16004,18,17906,18,18945,18,20044,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"415",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management","Current payments","Goods and services","Goods and services",3592,2897,4558,5758,5758,4665,4802,4967,0,0,0,4802,4967,5245.152,"Cooperative Governance And Traditional Affairs|Administration","004","001","005","002","004001","004002",2,"004001005002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",3,"African Integration and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",14,10,10,0,10,7990,10,9620,8,8944,8,9463,8,10012,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"416",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",6,"Office Accommodation","Current payments","Goods and services","Goods and services",44499,43307,35598,35598,35598,37485,41581,43022,0,0,0,41581,43022,45431.232000000004,"Cooperative Governance And Traditional Affairs|Administration","004","001","006","002","004001","004002",2,"004001006002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",4,"International Development Funding Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",15,1,1,0,1,1202,1,1446,1,1601,1,1691,1,1791,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"421",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support","Current payments","Compensation of employees","Compensation of employees",2130,2834,4773,4773,4773,2146,2270,2402,0,0,0,2270,2402,2584.5519914397505,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","001","001","004002","004001",1,"004002001001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",5,"International Projects"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",6,1,1,0,1,306,1,426,19,6491,19,7101,19,7421,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"421",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support","Current payments","Goods and services","Goods and services",908,511,1349,1349,1349,950,977,1012,0,0,0,977,1012,1068.672,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","001","002","004002","004002",2,"004002001002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",1,"Government Pensions Administration Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",7,0,0,0,0,0,0,0,6,3739,6,4090,6,4274,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Current payments","Compensation of employees","Compensation of employees",3837,3848,3915,3915,3915,1309,1385,4204,0,0,0,1385,4204,4523.5039850177818,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","001","004002","004001",1,"004002002001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",2,"Civil Pensions and Contributions to Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",8,1,1,0,0,0,0,0,13,6006,13,6571,13,6867,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Current payments","Goods and services","Goods and services",1969,2905,1715,1715,1715,2100,2161,2236,0,0,0,2161,2236,2361.2159999999999,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","002","004002","004002",2,"004002002002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",3,"Military Pensions and Other Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",9,0,0,0,0,0,0,0,31,15531,31,16991,31,17501,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",57,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Payments for capital assets","Machinery and equipment","Other machinery and equipment",31,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","057","004002","004057",57,"004002002057",null,"004002057",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",2,"Local Government Financial Management Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",11,0,0,0,1,405,1,563,17,10370,17,11405,17,11818,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Current payments","Compensation of employees","Compensation of employees",4530,5249,4703,4703,4703,2120,2730,2696,0,0,0,2730,2696,2900.8959903919931,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","001","004002","004001",1,"004002003001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",3,"Urban Development and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",13,9,9,0,9,9150,9,14800,11,9680,11,10590,11,10056,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Current payments","Goods and services","Goods and services",2026,1679,4120,4120,4120,5210,3304,3418,0,0,0,3304,3418,3609.4080000000004,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","002","004002","004002",2,"004002003002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",4,"Employment Creation Facilitation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",14,7,7,0,7,9448,7,16850,9,10161,9,11600,9,12222,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",57,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Payments for capital assets","Machinery and equipment","Other machinery and equipment",23,85,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","057","004002","004057",57,"004002003057",null,"004002057",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",5,"Government Technical Advisory Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",15,1,1,0,1,2950,1,4100,1,1505,1,1646,1,1983,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"424",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions","Current payments","Compensation of employees","Compensation of employees",4010,4455,5186,5186,5186,5782,6118,2812,0,0,0,6118,2812,3025.7119899785921,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004","001","004002","004001",1,"004002004001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",6,"Infrastructure Development Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",3,852,78,0,78,7769,474,47272,474,55428,230,31235,230,33344,"Home Affairs|Administration","005","001","005001",null,null,"424",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions","Current payments","Goods and services","Goods and services",4007,2072,3660,3660,3660,6161,6426,6557,0,0,0,6426,6557,6924.192,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004","002","004002","004002",2,"004002004002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",9,"Revenue Administration",1,"South African Revenue Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",4,443,0,64,64,8899,57,7935,57,9305,57,10806,57,11536,"Home Affairs|Administration","005","001","005001",null,null,"425",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice","Current payments","Compensation of employees","Compensation of employees",3437,3589,4381,4381,4381,6868,6852,8441,0,0,0,6852,8441,9082.5159699179585,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","005","001","004002","004001",1,"004002005001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",1,"Financial Intelligence Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",5,630,37,0,37,5222,37,5229,37,6130,37,7120,37,7600,"Home Affairs|Administration","005","001","005001",null,null,"425",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice","Current payments","Goods and services","Goods and services",3140,2810,3400,3400,3400,2108,2170,2245,0,0,0,2170,2245,2370.7200000000003,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","005","002","004002","004002",2,"004002005002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",2,"Secret Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",6,957,273,2,228,38640,263,44626,263,52325,263,60768,263,64871,"Home Affairs|Administration","005","001","005001",null,null,"426",44,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",6,"Municipal Demarcation Transition Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",0,0,39000,39000,39000,297422,111856,52900,0,0,-52900,111856,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","006","044","004002","004044",44,"004002006044",null,"004002044",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",1,"Provincial Equitable Share"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",7,2976,113,0,113,23642,115,24090,115,28247,115,32805,115,35020,"Home Affairs|Administration","005","001","005001",null,null,"431",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Current payments","Compensation of employees","Compensation of employees",6576,7866,11547,11547,11547,2216,2345,2481,0,0,0,2345,2481,2669.5559911582104,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","001","004003","004001",1,"004003001001",null,"004003001",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",2,"Debt-service costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",8,981,106,2,108,28061,149,38761,149,45449,149,52782,149,56346,"Home Affairs|Administration","005","001","005001",null,null,"431",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Current payments","Goods and services","Goods and services",3190,7492,9281,9281,9281,950,978,1012,0,0,0,978,1012,1068.672,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","002","004003","004002",2,"004003001002",null,"004003002",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",3,"General Fuel Levy Sharing with Metropolitan Municipalities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",9,252,73,2,75,23165,3,928,3,1088,3,1263,3,1349,"Home Affairs|Administration","005","001","005001",null,null,"431",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","057","004003","004057",57,"004003001057",null,"004003057",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",4,"National Revenue Fund payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",10,589,52,0,52,20047,123,47476,123,55668,123,64650,123,69015,"Home Affairs|Administration","005","001","005001",null,null,"432",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Current payments","Compensation of employees","Compensation of employees",3636,4057,4139,4139,4139,4331,4581,4852,0,0,0,4581,4852,5220.7519827084388,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","001","004003","004001",1,"004003002001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",1,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",11,198,88,2,90,73048,33,26817,33,31444,33,36517,33,38983,"Home Affairs|Administration","005","001","005001",null,null,"432",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Current payments","Goods and services","Goods and services",1350,2209,5478,5478,5478,3100,3191,3301,0,0,0,3191,3301,3485.8560000000002,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","002","004003","004002",2,"004003002002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",2,"Corporate and Financial Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",12,207,53,0,53,50981,110,105938,110,124216,110,144260,110,154001,"Home Affairs|Administration","005","001","005001",null,null,"432",48,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",400,238,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","048","004003","004048",48,"004003002048",null,"004003048",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",3,"Information Technology Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",13,112,67,1,68,83744,68,83846,68,98312,68,114176,68,121885,"Home Affairs|Administration","005","001","005001",null,null,"432",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,20,20,20,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","057","004003","004057",57,"004003002057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",4,"Internal Audit and Enterprise Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",14,33,23,0,23,34170,22,32724,22,38370,21,42536,21,45408,"Home Affairs|Administration","005","001","005001",null,null,"433",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance","Current payments","Compensation of employees","Compensation of employees",5576,6133,6455,6455,6455,6795,7701,8147,0,0,0,7701,8147,8766.1719709657154,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","003","001","004003","004001",1,"004003003001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",5,"Ministerial Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",15,10,8,2,10,18067,11,19898,11,23331,11,27096,11,28926,"Home Affairs|Administration","005","001","005001",null,null,"433",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance","Current payments","Goods and services","Goods and services",2710,2589,2727,6627,6627,27690,24983,22996,0,0,0,24983,22996,24283.776000000002,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","003","002","004003","004002",2,"004003003002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",1,"Programme Management for Outcomes Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",16,3,3,0,3,4975,3,4981,3,5840,3,6783,3,7241,"Home Affairs|Administration","005","001","005001",null,null,"434",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Current payments","Compensation of employees","Compensation of employees",3526,3752,3950,3950,3950,3108,3289,3696,0,0,0,3289,3696,3976.8959868281922,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","001","004003","004001",1,"004003004001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",2,"Outcomes Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",3,0,420,0,420,41868,400,55630,400,52496,305,43273,305,46212,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"434",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Current payments","Goods and services","Goods and services",993,2784,3006,3006,3006,5292,3412,3558,0,0,0,3412,3558,3757.248,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","002","004003","004002",2,"004003004002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",3,"Evaluation and Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",4,0,0,0,1,139,1,246,1,183,1,198,1,212,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"434",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Payments for capital assets","Machinery and equipment","Other machinery and equipment",115,197,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","057","004003","004057",57,"004003004057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",1,"Programme Management for Institutional Performance Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",5,0,282,0,282,39830,251,49460,251,46674,251,50457,251,53884,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Current payments","Compensation of employees","Compensation of employees",3321,3631,3959,3959,3959,4418,4672,2705,0,0,0,4672,2705,2910.5799903599191,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","001","004003","004001",1,"004003005001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",2,"Management Performance Monitoring and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",6,5204,4970,0,4753,806137,4228,1000430,4228,944069,4228,1020602,4228,1089915,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Current payments","Goods and services","Goods and services",1501,1295,1506,1506,1506,2600,2676,2769,0,0,0,2676,2769,2924.0640000000003,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","002","004003","004002",2,"004003005002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",3,"Presidential Frontline Service Delivery Performance Monitoring and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",7,103,976,0,976,204365,1012,295629,1012,278974,1012,301590,1012,322073,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","057","004003","004057",57,"004003005057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",4,"Macro Monitoring and Evaluation Policy and Capacity Building"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",8,514,889,0,889,231167,699,253578,699,239292,699,258691,699,276260,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"436",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates","Current payments","Compensation of employees","Compensation of employees",7525,7754,9532,9532,9532,12343,13059,13652,0,0,0,13059,13652,14689.551951346992,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","006","001","004003","004001",1,"004003006001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",1,"Programme Management for National Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",9,10,69,0,69,21329,35,15094,35,14244,35,15398,35,16444,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"436",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates","Current payments","Goods and services","Goods and services",0,0,0,0,0,2549,2539,2718,0,0,0,2539,2718,2870.2080000000001,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","006","002","004003","004002",2,"004003006002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",2,"Research and Policy Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",10,206,254,0,254,97998,310,166862,310,157461,310,170226,310,181787,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"437",44,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",7,"Local Government Equitable Share ","Transfers and subsidies","Provinces and municipalities","Municipalities",38964252,41592070,50207698,51706516,50506516,52568706,57012141,61731845,0,0,0,57012141,61731845,66423465.000000007,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","007","044","004003","004044",44,"004003007044",null,"004003044",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",3,"Government Performance Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",11,9,34,0,34,27618,14,15865,14,11198,14,16185,14,17284,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"438",44,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",8,"Municipal Infrastructure Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",14224447,14745445,14955762,14955762,14955762,14914028,15991252,16893685,0,0,0,15991252,16893685,17839731.359999999,{"$f":"+EF197&\"|\"&EH197","v":"Cooperative Governance And Traditional Affairs|Institutional Development"},{"$f":"REPT(\"0\",3-LEN(EE197))&EE197","v":"004"},{"$f":"REPT(\"0\",3-LEN(EG197))&EG197","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI197))&EI197","v":"008"},{"$f":"REPT(\"0\",3-LEN(ED197))&ED197","v":"044"},{"$f":"+FC197&FD197","v":"004003"},{"$f":"+FC197&FF197","v":"004044"},{"$f":"+FF197*1","v":44},{"$f":"FG197&FE197&REPT(\"0\",3-LEN(FI197))&FI197","v":"004003008044"},null,{"$f":"LEFT(FJ197,6)&FF197","v":"004003044"},null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",1,"Youth Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",12,60,73,0,73,70274,75,100727,75,71099,75,102758,75,109737,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"439",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",9,"Municipal Systems Improvement Grant ","Current payments","Goods and services","Goods and services",240307,252152,251442,251442,251442,84349,103249,115116,0,0,0,103249,115116,121562.496,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","009","002","004003","004002",2,"004003009002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",2,"National Youth Development Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",13,39,54,0,54,66555,53,91132,53,64327,53,92970,53,99283,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"4310",46,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",10,"Department of Traditional Affairs","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",111702,115864,119447,125928,125928,129798,141709,150733,0,0,0,141709,150733,159174.04800000001,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","010","046","004003","004046",46,"004003010046",null,"004003046",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",14,4,13,0,13,19329,14,29040,14,20498,14,29626,14,31638,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"4311",46,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",11,"Municipal Infrastructure Support Agency","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",261795,294162,304013,304013,304013,349889,385336,354785,0,0,0,385336,301885,374652.96,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","011","046","004003","004046",46,"004003011046",null,"004003046",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",2,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",15,1,1,1,2,3617,1,2522,1,1781,1,2574,1,2747,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"441",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Current payments","Compensation of employees","Compensation of employees",4216,3806,5788,4788,4788,2492,2637,2789,0,0,0,2637,2789,3000.9639900605598,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","001","004004","004001",1,"004004001001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",3,0,3,0,3,640,135,8845,105,14155,105,15892,105,16992,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Current payments","Goods and services","Goods and services",1135,10330,972,1172,1172,950,978,1012,0,0,0,978,1012,1068.672,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","002","004004","004002",2,"004004001002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",4,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",5,0,6,0,6,1814,16,1485,16,3056,16,3431,16,3669,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",58,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Payments for capital assets","Heritage assets","Heritage assets",0,138,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","058","004004","004058",58,"004004001058",null,"004004058",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",5,"Human Resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",6,3856,586,0,554,201413,1373,153056,1373,314922,1373,353563,1373,378041,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Payments for capital assets","Machinery and equipment","Other machinery and equipment",156,3625,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","057","004004","004057",57,"004004001057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",6,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",7,48,41,0,41,18375,49,6744,49,13875,49,15578,49,16656,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Current payments","Compensation of employees","Compensation of employees",5191,5208,5369,5169,5169,7901,8359,4625,0,0,0,8359,4625,4976.4999835174212,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","001","004004","004001",1,"004004002001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",7,"Strategic Planning, Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",8,1061,178,0,178,99069,433,74004,433,152266,433,170949,433,182785,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Current payments","Goods and services","Goods and services",5734,36388,7398,7398,7398,25432,45591,49785,0,0,0,45591,49785,52572.959999999999,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","002","004004","004002",2,"004004002002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",8,"Intergovernmental Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",9,1,9,0,9,5955,0,0,0,0,0,0,0,0,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Payments for capital assets","Machinery and equipment","Other machinery and equipment",65,0,95,95,95,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","057","004004","004057",57,"004004002057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",9,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",10,231,94,0,94,77625,130,32966,130,67830,130,76152,130,81425,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Current payments","Compensation of employees","Compensation of employees",3772,4162,3946,4446,4446,3453,3653,3865,0,0,0,3653,3865,4158.7399862259099,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","001","004004","004001",1,"004004003001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",10,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",11,1,12,0,12,22529,6,3459,6,6591,6,7327,6,7834,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Current payments","Goods and services","Goods and services",3486,843,1657,1657,1657,2335,2403,2487,0,0,0,2403,2487,2626.2719999999999,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","002","004004","004002",2,"004004003002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",12,54,23,0,23,51175,40,27330,38,49471,38,54994,38,58802,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","057","004004","004057",57,"004004003057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",2,"Legal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",13,45,15,0,15,42730,16,13996,16,26668,16,29646,16,31698,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"444",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems","Current payments","Compensation of employees","Compensation of employees",0,0,1064,964,964,3406,3604,3813,0,0,0,3604,3813,4102.7879864112274,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004","001","004004","004001",1,"004004004001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",3,"Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",14,13,7,0,7,24056,9,9498,9,18097,9,20117,9,21510,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"444",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems","Current payments","Goods and services","Goods and services",0,0,1274,1074,1074,650,669,692,0,0,0,669,692,730.75200000000007,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004","002","004004","004002",2,"004004004002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",1,"Energy Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",15,1,1,0,1,4179,1,1283,1,2445,1,2718,1,2906,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"445",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,2661,2815,2979,0,0,0,2815,2979,3205.4039893834374,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","005","001","004004","004001",1,"004004005001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",2,"Manufacturing Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",5,120,120,0,136,24010,120,24543,120,24788,120,24912,120,28456,"International Relations and Cooperation|Administration","006","001","006001",null,null,"445",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services","Current payments","Goods and services","Goods and services",0,0,0,0,0,451,464,480,0,0,0,464,480,506.88,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","005","002","004004","004002",2,"004004005002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",3,"Transport Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",6,83,80,2,82,17685,80,19405,80,19599,83,20435,83,24866,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Current payments","Compensation of employees","Compensation of employees",5319,5534,5303,6103,6103,7435,7866,6214,0,0,0,7866,6214,6686.2639778545417,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","001","004004","004001",1,"004004006001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",4,"Economic Impact and Policy Alignment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",7,207,170,1,134,34347,170,53830,172,55550,177,58158,202,70263,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Current payments","Goods and services","Goods and services",7263,1476,18342,18342,18342,17907,16645,17637,0,0,0,16645,17637,18624.672000000002,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","002","004004","004002",2,"004004006002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",5,"Strategic Partnerships"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",8,59,57,2,101,28103,57,19789,57,19867,57,20152,59,21899,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Payments for capital assets","Machinery and equipment","Other machinery and equipment",4829,2810,2304,2304,2304,2347,2416,2499,0,0,0,2416,2499,2638.944,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","057","004004","004057",57,"004004006057",null,"004004057",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",9,0,0,0,55,22988,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Administration","006","001","006001",null,null,"447",44,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",170714,121483,261149,261149,161149,269922,300281,317697,0,0,0,300281,317697,335488.03200000001,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","007","044","004004","004044",44,"004004007044",null,"004004044",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",10,232,203,6,156,68788,203,102527,203,102900,209,112810,217,123077,"International Relations and Cooperation|Administration","006","001","006001",null,null,"447",43,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant","Transfers and subsidies","Provinces and municipalities","Provinces",93630,85951,103194,103194,103194,111545,123432,130591,0,0,0,123432,130591,137904.09600000002,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","007","043","004004","004043",43,"004004007043",null,"004004043",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",11,0,0,0,5,3134,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Administration","006","001","006001",null,null,"448",44,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",8,"Municipal Disaster Recovery Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",118340,190102,188900,188900,188900,140000,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","008","044","004004","004044",44,"004004008044",null,"004004044",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",4,"Finance Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",12,137,115,7,138,103713,115,96186,115,96647,117,98500,120,104730,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Current payments","Compensation of employees","Compensation of employees",4200,4414,4255,4255,4255,2198,2324,2460,0,0,0,2324,2460,2646.95999123305,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","001","004005","004001",1,"004005001001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",5,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",13,47,41,9,35,28905,41,41144,41,41545,43,44462,47,54100,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Current payments","Goods and services","Goods and services",4722,2510,3708,9500,9500,950,978,1011,0,0,0,978,1011,1067.616,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","002","004005","004002",2,"004005001002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",6,"Legal Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",14,12,12,8,17,17662,12,13820,12,13990,12,14120,12,14600,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",37,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","057","004005","004057",57,"004005001057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",7,"International Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",15,10,12,0,9,11517,12,15605,12,15980,12,16031,12,16731,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Current payments","Compensation of employees","Compensation of employees",5054,3820,3330,3330,3330,9242,9778,7345,0,0,0,9778,7345,7903.2199738238833,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","001","004005","004001",1,"004005002001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",8,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",16,1,2,0,1,1812,2,4040,2,4164,2,4297,2,4570,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Current payments","Goods and services","Goods and services",5181,481,1588,1564,1564,3560,3664,3791,0,0,0,3664,3791,4003.2960000000003,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","002","004005","004002",2,"004005002002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",1,"Management: Policy Development, Research and Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration","Deputy Ministers",2,2,0,2,4585,2,3980,2,4100,2,4379,2,4633,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",52,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Transfers and subsidies","Households","Social benefits",3859,117,0,24,24,309276,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","052","004005","004052",52,"004005002052",null,"004005052",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",2,"Policy Oversight, Development and Knowledge Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration","Minister",1,1,0,1,2354,1,2572,1,2650,1,2830,1,2994,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,68,100,100,100,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","057","004005","004057",57,"004005002057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",3,"Macro Policy Modelling and Costing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",5,12,12,0,34,7748,12,3034,12,2181,31,3959,31,4055,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"453",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme","Current payments","Compensation of employees","Compensation of employees",6405,7106,8862,8862,8862,23422,24780,20102,0,0,0,24780,20102,21629.751928360478,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","003","001","004005","004001",1,"004005003001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",4,"Integrated Public Sector Reform"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",6,1,0,0,11,3018,0,0,1,218,12,3233,12,3747,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"453",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme","Current payments","Goods and services","Goods and services",13009,4394,5699,5699,5699,5740,5908,6113,0,0,0,5908,6113,6455.3280000000004,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","003","002","004005","004002",2,"004005003002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",5,"Transformation Policies and Programmes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",7,237,219,0,114,35027,219,65037,237,63849,149,48191,149,54145,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Current payments","Compensation of employees","Compensation of employees",7875,7548,7108,7108,7108,4431,4688,4960,0,0,0,4688,4960,5336.9599823235485,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","001","004005","004001",1,"004005004001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",6,"Research and Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",8,10,10,0,98,39993,10,5121,10,3346,77,33573,77,37805,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Current payments","Goods and services","Goods and services",5071,4342,1393,1393,1393,9328,7664,3786,0,0,0,7664,3786,3998.0160000000001,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","002","004005","004002",2,"004005004002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",7,"Productivity and Efficiency Studies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",10,374,357,0,309,201055,357,246740,374,185653,365,194277,365,209777,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",11,21,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","057","004005","004057",57,"004005004057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",8,"Public Service Access Norms and Mechanisms"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",11,0,0,0,0,0,0,0,0,0,4,0,4,0,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Current payments","Compensation of employees","Compensation of employees",5135,7130,12585,12585,12585,19055,20421,21867,0,0,0,20421,21867,23528.891922070368,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","001","004005","004001",1,"004005005001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",1,"Management: Labour Relations and Human Resource Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",12,194,181,0,184,129611,181,135608,194,131191,178,128112,178,145238,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Current payments","Goods and services","Goods and services",2656,3393,2880,2880,2880,1633,1221,3348,0,0,0,1221,3348,3535.4880000000003,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","002","004005","004002",2,"004005005002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",2,"Labour Relations, Negotiations and Discipline Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",13,148,140,0,114,95185,140,136107,148,129959,133,121796,133,138847,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,150,150,150,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","057","004005","004057",57,"004005005057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",3,"Workplace Environment Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",14,29,26,0,48,49900,26,38405,29,30720,42,42809,42,48712,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"456",46,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",6,"South African Local Government Association","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",25999,26904,9215,9215,9215,29500,31300,33100,0,0,0,31300,33100,34953.599999999999,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","006","046","004005","004046",46,"004005006046",null,"004005046",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",4,"Human Resource Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations","Locally Recruited personnel ",0,0,1594,0,613563,0,731199,0,629553,0,699593,0,734573,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"457",46,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",7,"Municipal Demarcation Board","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",42152,44230,45793,45793,45793,58220,50631,53568,0,0,0,50631,53568,56567.808000000005,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","007","046","004005","004046",46,"004005007046",null,"004005046",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",5,"Remuneration and Job Grading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations","Foreign Service Allowance",0,0,0,0,769436,0,760328,0,726467,0,743976,0,879509,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"458",51,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",8,"South African Cities Network","Transfers and subsidies","Non-profit institutions","Non-profit institutions",11765,6071,6286,6286,6286,6619,6950,7353,0,0,0,6950,7353,7764.768,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","008","051","004005","004051",51,"004005008051",null,"004005051",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",6,"Employee Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",5,20,19,0,17,2619,19,3882,17,3089,17,3999,17,3890,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"459",51,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",9,"United Cities and Local Government of Africa","Transfers and subsidies","Non-profit institutions","Non-profit institutions",2123,3209,5792,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","009","051","004005","004051",51,"004005009051",null,"004005051",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",7,"Human Resource Planning, Employment Practices and Performance Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",6,3,0,0,0,0,0,0,0,0,0,0,0,0,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Current payments","Compensation of employees","Compensation of employees",24113,22259,36739,36739,36739,48462,54102,55328,0,0,0,54102,55328,59532.927802822036,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","001","004006","004001",1,"004006001001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",1,"Management: Government Chief Information Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",7,49,40,0,32,8214,40,16401,39,10506,39,11521,39,11872,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Current payments","Goods and services","Goods and services",1697594,1627670,2339200,2339200,2239200,3092292,3646501,3754149,0,0,0,3646501,3754149,3964381.344,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","002","004006","004002",2,"004006001002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",2,"Public Service ICT E-enablement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",8,3,3,0,15,4776,3,1637,3,1003,3,1271,3,1534,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",57,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,36,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","057","004006","004057",57,"004006001057",null,"004006057",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",3,"Public Service ICT Stakeholder Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",10,87,87,0,74,34914,87,52387,68,33755,68,36750,68,39941,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"462",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,11622,12296,13009,0,0,0,12296,13009,13997.683953638516,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","002","001","004006","004001",1,"004006002001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",4,"Public Service ICT Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",11,0,0,0,15,9921,0,0,0,0,0,0,0,0,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"462",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination","Current payments","Goods and services","Goods and services",0,0,0,0,0,26910,28071,29604,0,0,0,28071,29604,31261.824000000001,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","002","002","004006","004002",2,"004006002002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",5,"Public Service ICT Service Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",12,60,60,0,52,36947,60,52849,60,38574,60,43333,60,45846,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"463",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,3399,3596,3805,0,0,0,3596,3805,4094.1799864397381,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","003","001","004006","004001",1,"004006003001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",1,"Management: Service Delivery Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",13,21,21,0,21,18660,21,22926,17,14027,17,15942,17,16867,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"463",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation","Current payments","Goods and services","Goods and services",0,0,0,0,0,8500,8867,9351,0,0,0,8867,9351,9874.6560000000009,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","003","002","004006","004002",2,"004006003002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",2,"Service Delivery Planning and Operations Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",14,8,8,0,8,7878,8,11717,7,7415,7,7977,7,8578,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",1,5,"Home Affairs",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",17293,19194,20579,21071,21071,23416,24277,25023,0,0,0,24277,25023,26924.747910823015,"Home Affairs|Administration","005","001","001","001","005001","005001",1,"005001001001",null,"005001001",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",3,"Service Delivery Improvement Initiatives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation","Foreign Service Allowance",0,0,0,0,105114,0,110802,0,123022,0,130620,0,159963,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",2,5,"Home Affairs",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",9583,9113,23188,23188,23188,20337,20888,21948,0,0,0,20888,21948,23177.088,"Home Affairs|Administration","005","001","001","002","005001","005002",2,"005001001002",null,"005001002",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",4,"Community Development and Citizen Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation","Locally Recruited personnel",0,0,111,0,76846,0,49056,0,94533,0,97022,0,99963,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",46,5,"Home Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",2,2,4,4,4,4,4,4,0,0,0,4,4,4.2240000000000002,"Home Affairs|Administration","005","001","001","046","005001","005046",46,"005001001046",null,"005001046",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",5,"Public Participation and Social Dialogue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Public Diplomacy and Protocol Services",2,0,0,0,1,141,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Public Diplomacy and Protocol Services","006","004","006004",null,null,"511",52,5,"Home Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",92,106,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Administration","005","001","001","052","005001","005052",52,"005001001052",null,"005001052",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",6,"Batho Pele Support Initiatives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Administration",10,22,22,0,20,9886,22,13255,23,12539,23,13516,23,14438,"National Treasury|Administration","007","001","007001",null,null,"513",56,5,"Home Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",35863,1500,10000,10000,10000,10000,10283,10879,0,0,0,10283,10879,11488.224,"Home Affairs|Administration","005","001","003","056","005001","005056",56,"005001003056",null,"005001056",null,null,null,null,null,null,null,11,"Public Works",2,"Intergovernmental Coordination",1,"Monitoring, Evaluation and Reporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Economic Policy, Tax, Financial Regulation and Research",5,1,1,0,1,215,1,232,1,242,1,260,1,279,"National Treasury|Economic Policy, Tax, Financial Regulation and Research","007","002","007002",null,null,"514",62,5,"Home Affairs",1,"Administration",4,"Transversal Information Technology Management","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",64092,19630,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Administration","005","001","004","062","005001","005062",62,"005001004062",null,"005001062",null,null,null,null,null,null,null,11,"Public Works",4,"Property and Construction Industry Policy and Research",1,"Construction Policy Development Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Public Finance and Budget Management",11,62,61,4,57,32063,65,37187,64,40527,64,43688,64,46644,"National Treasury|Public Finance and Budget Management","007","003","007003",null,null,"523",57,5,"Home Affairs",2,"Citizen Affairs",3,"Identification Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",447,902,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Citizen Affairs","005","002","003","057","005002","005057",57,"005002003057",null,"005002057",null,null,null,null,null,null,null,12,"Statistics South Africa",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","International Financial Relations",9,8,4,0,4,1675,4,1739,7,2915,7,3140,7,3350,"National Treasury|International Financial Relations","007","006","007006",null,null,"612",1,6,"International Relations and Cooperation",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",14336,14477,16388,16388,16388,16606,17734,18763,0,0,0,17734,18763,20188.987933132408,"International Relations and Cooperation|Administration","006","001","002","001","006001","006001",1,"006001002001",null,"006001001",null,null,null,null,null,null,null,12,"Statistics South Africa",7,"Survey Operations",1,"Programme Management for Survey Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","Administration",1,5,5,0,5,178,5,255,7,385,7,419,7,467,"Planning, Monitoring and Evaluation|Administration","008","001","008001",null,null,"615",52,6,"International Relations and Cooperation",1,"Administration",5,"Corporate Services","Transfers and subsidies","Households","Social benefits",910,1363,960,960,960,1014,1065,1127,0,0,0,1065,1127,1190.1120000000001,"International Relations and Cooperation|Administration","006","001","005","052","006001","006052",52,"006001005052",null,"006001052",null,null,null,null,null,null,null,13,"Women",2,"Social Transformation and Economic Empowerment",2,"Social Empowerment and Transformation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","Administration",15,0,0,0,0,0,0,0,0,0,1,1382,1,1495,"Planning, Monitoring and Evaluation|Administration","008","001","008001",null,null,"618",3,6,"International Relations and Cooperation",1,"Administration",8,"Office Accommodation","Current payments","Interest and rent on land","Interest and rent on land",0,46590,0,49203,49203,52254,55285,58491,0,0,0,55285,58491,61766.496000000006,"International Relations and Cooperation|Administration","006","001","008","003","006001","006003",3,"006001008003",null,"006001003",null,null,null,null,null,null,null,14,"Basic Education",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","National Planning",11,3,3,0,6,2081,3,1933,3,1789,3,1953,3,2152,"Planning, Monitoring and Evaluation|National Planning","008","004","008004",null,null,"632",1,6,"International Relations and Cooperation",3,"International Cooperation",2,"Continental Cooperation","Current payments","Compensation of employees","Compensation of employees",57489,69995,62749,76255,76255,100315,93578,84302,0,0,0,93578,84302,90708.951699564466,"International Relations and Cooperation|International Cooperation","006","003","002","001","006003","006001",1,"006003002001",null,"006003001",null,null,null,null,null,null,null,15,"Higher Education and Training",2,"Planning, Policy and Strategy",6,"Social Inclusion in Education"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Enterprises","Administration",11,21,21,0,21,12892,20,13650,20,14580,20,16380,20,17788,"Public Enterprises|Administration","009","001","009001",null,null,"642",52,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",2,"Protocol Services","Transfers and subsidies","Households","Social benefits",208,303,222,222,222,340,360,380,0,0,0,360,380,401.28000000000003,"International Relations and Cooperation|Public Diplomacy and Protocol Services","006","004","002","052","006004","006052",52,"006004002052",null,"006004052",null,null,null,null,null,null,null,15,"Higher Education and Training",6,"Community Education and Training",3,"Financial Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Enterprises","Administration","Minister and Deputy Minister",2,2,0,2,3232,0,0,0,0,0,0,0,0,"Public Enterprises|Administration","009","001","009001",null,null,"712",1,7,"National Treasury",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",22545,26687,28165,27562,26275,28356,27850,27711,0,0,0,27850,27711,29817.035901243518,"National Treasury|Administration","007","001","002","001","007001","007001",1,"007001002001",null,"007001001",null,null,null,null,null,null,null,16,"Health",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Administration",9,21,22,1,22,7845,23,9112,23,10885,23,11611,23,12287,"Public Service and Administration|Administration","010","001","010001",null,null,"716",52,7,"National Treasury",1,"Administration",6,"Legal Services","Transfers and subsidies","Households","Social benefits",0,90,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Administration","007","001","006","052","007001","007052",52,"007001006052",null,"007001052",null,null,null,null,null,null,null,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",4,"Hospital Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Policy Development, Research and Analysis",11,9,9,0,5,4180,6,4663,6,4024,6,4350,6,4659,"Public Service and Administration|Policy Development, Research and Analysis","010","002","010002",null,null,"719",52,7,"National Treasury",1,"Administration",9,"Office Accommodation","Transfers and subsidies","Households","Social benefits",27,2,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Administration","007","001","009","052","007001","007052",52,"007001009052",null,"007001052",null,null,null,null,null,null,null,17,"Social Development",1,"Administration",5,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Service Delivery Support",11,5,6,1,9,2864,4,4323,4,2731,4,2949,5,3865,"Public Service and Administration|Service Delivery Support","010","005","010005",null,null,"732",63,7,"National Treasury",3,"Public Finance and Budget Management",2,"Public Finance","Payments for financial assets","Payments for financial assets","Payments for financial assets",3,0,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Public Finance and Budget Management","007","003","002","063","007003","007063",63,"007003002063",null,"007003063",null,null,null,null,null,null,null,17,"Social Development",5,"Social Policy and Integrated Service Delivery",8,"Programme Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Governance of Public Administration",10,3,3,0,3,1523,3,1621,3,1672,4,2250,4,2400,"Public Service and Administration|Governance of Public Administration","010","006","010006",null,null,"735",46,7,"National Treasury",3,"Public Finance and Budget Management",5,"Financial and Fiscal Commission","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",39567,45288,40556,41156,41156,44839,50647,53110,0,0,0,50647,53110,56084.160000000003,"National Treasury|Public Finance and Budget Management","007","003","005","046","007003","007046",46,"007003005046",null,"007003046",null,null,null,null,null,null,null,18,"Correctional Services",2,"Incarceration",2,"Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Administration",10,80,80,0,26,12128,71,36636,71,37463,71,40115,77,45505,"Public Works|Administration","011","001","011001",null,null,"744",2,7,"National Treasury",4,"Asset and Liability Management",4,"Financial Operations","Current payments","Goods and services","Goods and services",6234,7430,7111,6950,8045,7863,8443,8781,0,0,0,8443,8781,9272.7360000000008,"National Treasury|Asset and Liability Management","007","004","004","002","007004","007002",2,"007004004002",null,"007004002",null,null,null,null,null,null,null,19,"Defence And Military Veterans",1,"Administration",5,"Human Resources Support Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Expanded Public Works Programme",12,104,103,0,78,55205,99,73079,100,78798,103,88136,104,96759,"Public Works|Expanded Public Works Programme","011","003","011003",null,null,"754",57,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",4,"Financial Reporting for National Accounts","Payments for capital assets","Machinery and equipment","Other machinery and equipment",268,99,210,210,100,218,219,241,0,0,0,219,241,254.49600000000001,"National Treasury|Financial Accounting and Supply Chain Management Systems","007","005","004","057","007005","007057",57,"007005004057",null,"007005057",null,null,null,null,null,null,null,19,"Defence And Military Veterans",4,"Air Defence",2,"Operational Direction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Prestige Policy",5,1,1,0,1,292,1,239,1,236,1,263,1,290,"Public Works|Prestige Policy","011","005","011005",null,null,"763",48,7,"National Treasury",6,"International Financial Relations",3,"African Integration and Support","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",558783,588292,717609,666877,658587,726351,765623,816818,0,0,0,765623,816818,862559.80800000008,"National Treasury|International Financial Relations","007","006","003","048","007006","007048",48,"007006003048",null,"007006048",null,null,null,null,null,null,null,19,"Defence And Military Veterans",6,"Military Health Support",5,"Military Health Product Support Capability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Economic Statistics",7,70,70,0,68,17703,70,18115,70,18819,70,20006,70,21167,"Statistics South Africa|Economic Statistics","012","002","012002",null,null,"786",44,7,"National Treasury",8,"Technical Support and Development Finance",6,"Infrastructure Development Support","Transfers and subsidies","Provinces and municipalities","Municipalities",98500,104425,124465,124465,124465,130471,140774,148939,0,0,0,140774,148939,157279.584,"National Treasury|Technical Support and Development Finance","007","008","006","044","007008","007044",44,"007008006044",null,"007008044",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Economic Statistics",12,12,12,0,10,7756,12,7727,12,8815,12,9370,12,9914,"Statistics South Africa|Economic Statistics","012","002","012002",null,null,"7162",3,7,"National Treasury",16,"Direct charge against the National Revenue Fund",2,"Debt-service costs","Current payments","Interest and rent on land","Interest and rent on land",101184690,114798415,126440428,127902018,129111158,147720000,161927000,178556000,0,0,0,161927000,178556000,188555136,"National Treasury|Direct charge against the National Revenue Fund","007","016","002","003","007016","007003",3,"007016002003",null,"007016003",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Methodology, Standards and Research",14,5,5,0,3,4883,5,3939,5,6102,5,6487,5,6863,"Statistics South Africa|Methodology, Standards and Research","012","004","012004",null,null,"813",62,8,"Planning, Monitoring and Evaluation",1,"Administration",3,"Information Technology Support","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",338,316,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|Administration","008","001","003","062","008001","008062",62,"008001003062",null,"008001062",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",6,"President's Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Statistical Collection and Outreach",6,583,583,0,564,113719,583,120277,583,129580,583,137733,583,145723,"Statistics South Africa|Statistical Collection and Outreach","012","006","012006",null,null,"821",57,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",1,"Programme Management for Outcomes Monitoring and Evaluation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|Outcomes Monitoring and Evaluation","008","002","001","057","008002","008057",57,"008002001057",null,"008002057",null,null,null,null,null,null,null,23,"Police",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women","Administration",12,3,3,0,2,1352,3,2111,3,2258,4,3298,4,3391,"Women|Administration","013","001","013001",null,null,"841",57,8,"Planning, Monitoring and Evaluation",4,"National Planning",1,"Programme Management for National Planning","Payments for capital assets","Machinery and equipment","Other machinery and equipment",282,199,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|National Planning","008","004","001","057","008004","008057",57,"008004001057",null,"008004057",null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women","Policy, Stakeholder Coordination and Knowledge Management",6,2,2,0,3,629,2,394,2,420,3,696,3,741,"Women|Policy, Stakeholder Coordination and Knowledge Management","013","003","013003",null,null,"852",46,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",2,"National Youth Development Agency","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",392710,408237,409789,409789,409789,405766,437178,462534,0,0,0,437178,462534,488435.90400000004,"Planning, Monitoring and Evaluation|National Youth Development","008","005","002","046","008005","008046",46,"008005002046",null,"008005046",null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",6,"Fisheries",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Administration",13,24,24,1,21,18088,22,19271,22,20160,22,21653,24,24601,"Basic Education|Administration","014","001","014001",null,null,"914",56,9,"Public Enterprises",1,"Administration",4,"Chief Financial Officer","Payments for capital assets","Machinery and equipment","Transport equipment",562,0,0,0,0,0,0,0,0,0,0,0,0,0,"Public Enterprises|Administration","009","001","004","056","009001","009056",56,"009001004056",null,"009001056",null,null,null,null,null,null,null,26,"Energy",1,"Administration",3,"Finance Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Teachers, Education Human Resources and Institutional Development",9,69,66,0,59,21446,59,24426,59,29145,59,30986,63,34684,"Basic Education|Teachers, Education Human Resources and Institutional Development","014","003","014003",null,null,"922",1,9,"Public Enterprises",2,"Legal and Governance",2,"Legal","Current payments","Compensation of employees","Compensation of employees",8741,9429,9795,9555,9555,10714,10878,11177,0,0,0,10878,11177,12026.451960167398,"Public Enterprises|Legal and Governance","009","002","002","001","009002","009001",1,"009002002001",null,"009002001",null,null,null,null,null,null,null,26,"Energy",6,"Clean Energy",1,"Energy Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Planning, Information and Assessment",7,12,12,0,11,2994,12,3532,12,3680,12,3744,12,3829,"Basic Education|Planning, Information and Assessment","014","004","014004",null,null,"932",1,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",2,"Manufacturing Enterprises","Current payments","Compensation of employees","Compensation of employees",8876,10417,13107,12947,12947,14306,14343,14628,0,0,0,14343,14628,15739.727947868723,"Public Enterprises|Portfolio Management and Strategic Partnerships","009","003","002","001","009003","009001",1,"009003002001",null,"009003001",null,null,null,null,null,null,null,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",1,"Legal, Authorisations and Compliance Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Administration",15,4,4,0,4,5045,4,4834,4,6132,4,6643,4,7126,"Higher Education and Training|Administration","015","001","015001",null,null,"1013",56,10,"Public Service and Administration",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",116,113,141,141,141,332,348,365,0,0,0,348,365,385.44,"Public Service and Administration|Administration","010","001","003","056","010001","010056",56,"010001003056",null,"010001056",null,null,null,null,null,null,null,27,"Environmental Affairs",7,"Chemicals and Waste Management",4,"Chemicals and Waste Policy, Evaluation and Monitoring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Planning, Policy and Strategy",9,0,0,0,7,2590,0,0,0,0,0,0,0,0,"Higher Education and Training|Planning, Policy and Strategy","015","002","015002",null,null,"1014",63,10,"Public Service and Administration",1,"Administration",4,"Finance Administration","Payments for financial assets","Payments for financial assets","Payments for financial assets",4,8,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Administration","010","001","004","063","010001","010063",63,"010001004063",null,"010001063",null,null,null,null,null,null,null,28,"Labour",2,"Inspection and Enforcement Services",3,"Registration: Inspection and Enforcement Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","University Education",12,26,26,0,21,9359,23,18862,26,19869,26,21529,26,23100,"Higher Education and Training|University Education","015","003","015003",null,null,"1017",46,10,"Public Service and Administration",1,"Administration",7,"International Relations","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,8,8,8,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Administration","010","001","007","046","010001","010046",46,"010001007046",null,"010001046",null,null,null,null,null,null,null,28,"Labour",4,"Labour Policy and Industrial Relations",3,"Collective Bargaining"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Skills Development",11,1,1,0,2,1158,0,0,1,611,1,652,1,700,"Higher Education and Training|Skills Development","015","005","015005",null,null,"1025",62,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",5,"Transformation Policies and Programmes","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,11,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Policy Development, Research and Analysis","010","002","005","062","010002","010062",62,"010002005062",null,"010002062",null,null,null,null,null,null,null,30,"Science and Technology",1,"Administration",4,"Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Community Education and Training",7,262,262,0,0,0,228,63945,262,79971,262,86409,262,92711,"Higher Education and Training|Community Education and Training","015","006","015006",null,null,"1028",2,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",8,"Public Service Access Norms and Mechanisms","Current payments","Goods and services","Goods and services",711,2806,1335,1635,1635,1366,1436,1544,0,0,0,1436,1544,1630.4640000000002,"Public Service and Administration|Policy Development, Research and Analysis","010","002","008","002","010002","010002",2,"010002008002",null,"010002002",null,null,null,null,null,null,null,30,"Science and Technology",4,"Research, Development and Support",2,"Science Missions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Administration",11,25,25,0,25,15153,25,17324,25,18373,25,19438,25,21366,"Health|Administration","016","001","016001",null,null,"1033",56,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",3,"Workplace Environment Management","Payments for capital assets","Machinery and equipment","Transport equipment",3,4,7,7,7,21,22,23,0,0,0,22,23,24.288,"Public Service and Administration|Labour Relations and Human Resource Management","010","003","003","056","010003","010056",56,"010003003056",null,"010003056",null,null,null,null,null,null,null,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",5,"Small Medium and Micro Enterprises Development Finance "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","HIV and AIDS, Tuberculosis, and Maternal and Child Health",5,9,9,0,10,1711.72,9,1731,9,1837,9,1943,9,2134,"Health|HIV and AIDS, Tuberculosis, and Maternal and Child Health","016","003","016003",null,null,"1037",2,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",7,"Human Resource Planning, Employment Practices and Performance Management","Current payments","Goods and services","Goods and services",843,1102,1491,1491,1491,1482,1562,1405,0,0,0,1562,1405,1483.68,"Public Service and Administration|Labour Relations and Human Resource Management","010","003","007","002","010003","010002",2,"010003007002",null,"010003002",null,null,null,null,null,null,null,33,"Tourism",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Primary Health Care Services",2,6,6,0,4,404,6,751,6,1045,6,1105,6,1214,"Health|Primary Health Care Services","016","004","016004",null,null,"1042",2,10,"Public Service and Administration",4,"Government Chief Information Officer",2,"Public Service ICT E-enablement","Current payments","Goods and services","Goods and services",1955,1172,2316,2016,1516,2453,2446,2587,0,0,0,2446,2587,2731.8720000000003,"Public Service and Administration|Government Chief Information Officer","010","004","002","002","010004","010002",2,"010004002002",null,"010004002",null,null,null,null,null,null,null,33,"Tourism",3,"International Tourism",2,"Americas and Western Europe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Health Regulation and Compliance Management",11,69,69,0,47,18031,69,25262.968955916502,69,28687,69,30514,69,33552,"Health|Health Regulation and Compliance Management","016","006","016006",null,null,"1053",53,10,"Public Service and Administration",5,"Service Delivery Support",3,"Service Delivery Improvement Initiatives","Transfers and subsidies","Households","Other transfers to households",6,3,0,6,6,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Service Delivery Support","010","005","003","053","010005","010053",53,"010005003053",null,"010005053",null,null,null,null,null,null,null,34,"Trade and Industry",7,"Trade Export South Africa",3,"Trade Export South Africa Executive Management Unit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Administration",6,52,55,3,20,4480,55,13040,58,14674,60,16080,60,16860,"Social Development|Administration","017","001","017001",null,null,"1055",2,10,"Public Service and Administration",5,"Service Delivery Support",5,"Public Participation and Social Dialogue","Current payments","Goods and services","Goods and services",14952,5311,4863,4101,9601,3732,4021,4328,0,0,0,4021,4328,4570.3680000000004,"Public Service and Administration|Service Delivery Support","010","005","005","002","010005","010002",2,"010005005002",null,"010005002",null,null,null,null,null,null,null,35,"Transport",2,"Integrated Transport Planning",1,"Macro Sector Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Welfare Services Policy Development and Implementation Support",7,51,60,9,60,16350,60,17520,60,18420,60,19500,65,22165,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","017004",null,null,"1062",56,10,"Public Service and Administration",6,"Governance of Public Administration",2,"Ethics and Integrity Management","Payments for capital assets","Machinery and equipment","Transport equipment",7,9,18,18,18,24,25,26,0,0,0,25,26,27.456000000000003,"Public Service and Administration|Governance of Public Administration","010","006","002","056","010006","010056",56,"010006002056",null,"010006056",null,null,null,null,null,null,null,35,"Transport",6,"Maritime Transport",4,"Maritime Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Welfare Services Policy Development and Implementation Support",14,9,9,0,8,8275,9,9972,9,10467,9,11070,9,11622,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","017004",null,null,"1064",2,10,"Public Service and Administration",6,"Governance of Public Administration",4,"Office of Standards, Compliance and Monitoring","Current payments","Goods and services","Goods and services",4769,992,2034,2034,2034,1851,1741,1799,0,0,0,1741,1799,1899.7440000000001,"Public Service and Administration|Governance of Public Administration","010","006","004","002","010006","010002",2,"010006004002",null,"010006002",null,null,null,null,null,null,null,35,"Transport",7,"Public Transport",6,"Public Transport Network Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Administration",11,559,150,4,91,79653,140,97765.423610047903,140,123975.11160687925,140,132936.06042315805,140,140608.23510923301,"Correctional Services|Administration","018","001","018001",null,null,"1111",56,11,"Public Works",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Transport equipment",0,1374,1500,3000,3000,0,0,0,0,0,0,0,0,0,"Public Works|Administration","011","001","001","056","011001","011056",56,"011001001056",null,"011001056",null,null,null,null,null,null,null,36,"Water and Sanitation",5,"Water Sector Regulation",3,"Water Use Authorisation and Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Rehabilitation",6,552,193,0,239,47160,253,54211.016174108707,253,65053,253,76417.308431547499,253,80660.573824727471,"Correctional Services|Rehabilitation","018","003","018003",null,null,"1121",52,11,"Public Works",2,"Intergovernmental Coordination",1,"Monitoring, Evaluation and Reporting","Transfers and subsidies","Households","Social benefits",0,29,150,150,150,150,150,159,0,0,0,150,159,167.904,"Public Works|Intergovernmental Coordination","011","002","001","052","011002","011052",52,"011002001052",null,"011002052",null,null,null,null,null,null,null,37,"Arts and Culture",4,"Heritage Promotion and Preservation",1,"Heritage Promotion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Social Reintegration",4,0,0,0,1,147.55344827586208,1,143.47553675296271,1,150.00572806975484,1,167.23060921138531,1,176.83265405483161,"Correctional Services|Social Reintegration","018","005","018005",null,null,"1133",57,11,"Public Works",3,"Expanded Public Works Programme",3,"Expanded Public Works Programme: Operations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",54,128,390,390,390,416,395,418,0,0,0,395,418,441.40800000000002,"Public Works|Expanded Public Works Programme","011","003","003","057","011003","011057",57,"011003003057",null,"011003057",null,null,null,null,null,null,null,38,"Human Settlements",4,"Housing Development Finance",4,"Contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Administration",10,402.83333329999999,402.83333329999999,0,398,209873,402.83333329999999,224236,400,286188,400,302382,482,320161,"Defence And Military Veterans|Administration","019","001","019001",null,null,"1147",46,11,"Public Works",4,"Property and Construction Industry Policy and Research",7,"Construction Education and Training Authority","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",1468,1630,1775,475,475,500,516,546,0,0,0,516,546,576.57600000000002,"Public Works|Property and Construction Industry Policy and Research","011","004","007","046","011004","011046",46,"011004007046",null,"011004046",null,null,null,null,null,null,null,39,"Rural Development and Land Reform",5,"Land Reform",1,"Land Reform National Office"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Administration","Performance Rewards",0,0,0,0,9598,0,18315,0,23632,0,23777,0,23862,"Defence And Military Veterans|Administration","019","001","019001",null,null,"1148",57,11,"Public Works",4,"Property and Construction Industry Policy and Research",8,"Property Management Trading Entity","Payments for capital assets","Machinery and equipment","Other machinery and equipment",30120,14072,0,0,0,0,0,0,0,0,0,0,0,0,"Public Works|Property and Construction Industry Policy and Research","011","004","008","057","011004","011057",57,"011004008057",null,"011004057",null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",1,"Administration",3,"Strategic Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Force Employment","Performance Rewards",0,0,0,0,4568,0,7370,0,10612,0,10554,0,10559,"Defence And Military Veterans|Force Employment","019","002","019002",null,null,"1212",2,12,"Statistics South Africa",1,"Administration",2,"Corporate Services","Current payments","Goods and services","Goods and services",58529,43977,51609,50526,43792,41495,45062,47308,0,0,0,45062,47308,49957.248,"Statistics South Africa|Administration","012","001","002","002","012001","012002",2,"012001002002",null,"012001002",null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",5,"Sport Infrastructure Support",1,"Programme Management: Infrastructure Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Air Defence",14,5,5,0,5,6008,5,6554,5,7060,5,7528,4,6512,"Defence And Military Veterans|Air Defence","019","004","019004",null,null,"1222",57,12,"Statistics South Africa",2,"Economic Statistics",2,"Short Term Indicators","Payments for capital assets","Machinery and equipment","Other machinery and equipment",115,195,160,162,162,77,79,89,0,0,0,79,89,93.984000000000009,"Statistics South Africa|Economic Statistics","012","002","002","057","012002","012057",57,"012002002057",null,"012002057",null,null,null,null,null,null,null,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Maritime Defence",4,1945.4166667,1945.4166667,0,2028,382174,1945.4166667,399787,1946.5833333,434951,2045,479436,2135,526621,"Defence And Military Veterans|Maritime Defence","019","005","019005",null,null,"1224",2,12,"Statistics South Africa",2,"Economic Statistics",4,"Price Statistics","Current payments","Goods and services","Goods and services",4744,3417,6110,5134,3268,3310,3706,3858,0,0,0,3706,3858,4074.0480000000002,"Statistics South Africa|Economic Statistics","012","002","004","002","012002","012002",2,"012002004002",null,"012002002",null,null,null,null,null,null,null,43,"Traditional Affairs",3,"Institutional Support and Coordination",4,"National House of Traditional Leaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Military Health Support",11,44,44,0,47,31841,44,33256,44.25,35269,45,37675,45,39694,"Defence And Military Veterans|Military Health Support","019","006","019006",null,null,"1232",51,12,"Statistics South Africa",3,"Population and Social Statistics",2,"Population Statistics","Transfers and subsidies","Non-profit institutions","Non-profit institutions",100,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statistics South Africa|Population and Social Statistics","012","003","002","051","012003","012051",51,"012003002051",null,"012003051",null,null,null,null,null,null,null,46,"Government Communication and Information System",1,"Administration",4,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Defence Intelligence",15,1,1,0,1,1215,1,1227,1,1332,1,1387,1,1456,"Defence And Military Veterans|Defence Intelligence","019","007","019007",null,null,"1237",2,12,"Statistics South Africa",3,"Population and Social Statistics",7,"Poverty and Inequality Statistics","Current payments","Goods and services","Goods and services",11608,37766,18245,19055,30135,7145,6964,7242,0,0,0,6964,7242,7647.5520000000006,"Statistics South Africa|Population and Social Statistics","012","003","007","002","012003","012002",2,"012003007002",null,"012003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate","Administration",9,24,24,0,18,5347,24,8290,24,9209,24,10639,24,11534,"Independent Police Investigative Directorate|Administration","020","001","020001",null,null,"1251",2,12,"Statistics South Africa",5,"Statistical Support and Informatics",1,"Programme Management for Statistical Support and Informatics","Current payments","Goods and services","Goods and services",201,187,318,1171,1171,1408,1508,1590,0,0,0,1508,1590,1679.0400000000002,"Statistics South Africa|Statistical Support and Informatics","012","005","001","002","012005","012002",2,"012005001002",null,"012005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management",6,1,1,0,1,179,1,204,1,276,1,321,1,325,"Independent Police Investigative Directorate|Compliance Monitoring and Stakeholder Management","020","004","020004",null,null,"1255",57,12,"Statistics South Africa",5,"Statistical Support and Informatics",5,"Data Management and Technology","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7337,10834,4588,12736,12736,6822,7217,7636,0,0,0,7217,7636,8063.616,"Statistics South Africa|Statistical Support and Informatics","012","005","005","057","012005","012057",57,"012005005057",null,"012005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","Administration",4,14,16,2,15,2075,16,2179,16,2605,16,2767,16,2927,"Justice and Constitutional Development|Administration","021","001","021001",null,null,"1261",1,12,"Statistics South Africa",6,"Statistical Collection and Outreach",1,"Programme Management for Statistical Collection and Outreach","Current payments","Compensation of employees","Compensation of employees",4553,4086,4880,4588,4588,5185,5513,5834,0,0,0,5513,5834,6277.3839792087865,"Statistics South Africa|Statistical Collection and Outreach","012","006","001","001","012006","012001",1,"012006001001",null,"012006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","Court Services",3,615,621,6,540,67527,621,73803,621,77854,621,86032,621,91623,"Justice and Constitutional Development|Court Services","021","002","021002",null,null,"1264",53,12,"Statistics South Africa",6,"Statistical Collection and Outreach",4,"Stakeholder Relations and Marketing","Transfers and subsidies","Households","Other transfers to households",0,0,69,69,69,0,77,81,0,0,0,77,81,85.536000000000001,"Statistics South Africa|Statistical Collection and Outreach","012","006","004","053","012006","012053",53,"012006004053",null,"012006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","National Prosecuting Authority",7,611,611,0,440,112200,461,127855,611,174152,611,188490,611,229797,"Justice and Constitutional Development|National Prosecuting Authority","021","004","021004",null,null,"1311",52,13,"Women",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",0,1715,0,28,28,1,1,1,0,0,0,1,1,1.056,"Women|Administration","013","001","001","052","013001","013052",52,"013001001052",null,"013001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","National Prosecuting Authority",12,1706,1712,6,1750,1354000,1693,1365208,1712,1422007,1712,1561885,1712,1610879,"Justice and Constitutional Development|National Prosecuting Authority","021","004","021004",null,null,"1312",52,13,"Women",1,"Administration",2,"Departmental Management","Transfers and subsidies","Households","Social benefits",0,118,0,0,0,0,0,0,0,0,0,0,0,0,"Women|Administration","013","001","002","052","013001","013052",52,"013001002052",null,"013001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial Administration","Judicial Support and Court Administration",5,676,676,0,664,94844,676,114135,474,84111,556,107660,556,115735,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","022002",null,null,"1324",2,13,"Women",2,"Social Transformation and Economic Empowerment",4,"Economic Empowerment and Participation","Current payments","Goods and services","Goods and services",0,0,1900,1900,1900,1881,2104,2226,0,0,0,2104,2226,2350.6559999999999,"Women|Social Transformation and Economic Empowerment","013","002","004","002","013002","013002",2,"013002004002",null,"013002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Administration",4,309,309,0,294,46534,309,55065,309,58849,309,63493,309,67621,"Police|Administration","023","001","023001",null,null,"1411",52,14,"Basic Education",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",2,332,0,28,28,0,0,0,0,0,0,0,0,0,"Basic Education|Administration","014","001","001","052","014001","014052",52,"014001001052",null,"014001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Visible Policing",8,6793,6793,0,6006,2854596,6793,3316726,6793,3494989,6793,3756326,6793,4022155,"Police|Visible Policing","023","002","023002",null,null,"1415",52,14,"Basic Education",1,"Administration",5,"Internal Audit","Transfers and subsidies","Households","Social benefits",49,7,0,0,0,0,0,0,0,0,0,0,0,0,"Basic Education|Administration","014","001","005","052","014001","014052",52,"014001005052",null,"014001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Detective Services",2,132,132,0,91,11015,132,17032,132,18085,132,19485,132,20942,"Police|Detective Services","023","003","023003",null,null,"1416",57,14,"Basic Education",1,"Administration",6,"Office Accommodation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2108,0,1441,1441,1441,1089,937,991,0,0,0,937,991,1046.4960000000001,"Basic Education|Administration","014","001","006","057","014001","014057",57,"014001006057",null,"014001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Protection and Security Services",6,1995,1995,0,1988,496587,1995,600787,1995,650582,1995,701856,1995,751384,"Police|Protection and Security Services","023","005","023005",null,null,"1433",2,14,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",3,"Education Human Resources Development","Current payments","Goods and services","Goods and services",46162,40559,5316,5416,5416,5403,5746,6087,0,0,0,5746,6087,6427.8720000000003,"Basic Education|Teachers, Education Human Resources and Institutional Development","014","003","003","002","014003","014002",2,"014003003002",null,"014003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Administration",11,83,83,0,70,46517,83,49198,83,54796,83,60083,83,63068,"Agriculture, Forestry and Fisheries|Administration","024","001","024001",null,null,"1443",1,14,"Basic Education",4,"Planning, Information and Assessment",3,"School Infrastructure","Current payments","Compensation of employees","Compensation of employees",7209,13108,9683,9675,9675,10798,10909,12071,0,0,0,10909,12071,12988.395956981361,"Basic Education|Planning, Information and Assessment","014","004","003","001","014004","014001",1,"014004003001",null,"014004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Administration","Deputy Minister ",1,1,0,1,1860,1,1910,1,2011,1,2138,1,2262,"Agriculture, Forestry and Fisheries|Administration","024","001","024001",null,null,"1444",2,14,"Basic Education",4,"Planning, Information and Assessment",4,"National Assessments and Public Examinations","Current payments","Goods and services","Goods and services",154957,215174,243044,242808,242808,152940,166922,184200,0,0,0,166922,184200,194515.20000000001,"Basic Education|Planning, Information and Assessment","014","004","004","002","014004","014002",2,"014004004002",null,"014004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Trade Promotion and Market Access",8,32,32,0,26,12341,32,9184,32,10066,32,11314,32,12049,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","024004",null,null,"1512",57,15,"Higher Education and Training",1,"Administration",2,"Department Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",605,310,76,257,257,127,103,115,0,0,0,103,115,121.44000000000001,"Higher Education and Training|Administration","015","001","002","057","015001","015057",57,"015001002057",null,"015001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Trade Promotion and Market Access",15,1,1,0,1,1775,1,1864,1,2043,1,2296,1,2445,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","024004",null,null,"1514",1,15,"Higher Education and Training",1,"Administration",4,"Office of the Chief Financial Officer","Current payments","Compensation of employees","Compensation of employees",38669,29223,48668,46396,41020,51964,56008,60090,0,0,0,56008,60090,64656.839785851211,"Higher Education and Training|Administration","015","001","004","001","015001","015001",1,"015001004001",null,"015001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Fisheries",11,40,40,0,32,22671,40,28120,40,29526,40,32597,40,34879,"Agriculture, Forestry and Fisheries|Fisheries","024","006","024006",null,null,"1525",2,15,"Higher Education and Training",2,"Planning, Policy and Strategy",5,"Legal and Legislative Services","Current payments","Goods and services","Goods and services",2634,3843,5691,5812,4688,5832,6054,6366,0,0,0,6054,6366,6722.4960000000001,"Higher Education and Training|Planning, Policy and Strategy","015","002","005","002","015002","015002",2,"015002005002",null,"015002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Development","Growth Path and Social Dialogue",8,15,4,0,4,1032,4,1968,5,1797,5,2081,5,2980,"Economic Development|Growth Path and Social Dialogue","025","002","025002",null,null,"1534",51,15,"Higher Education and Training",3,"University Education",4,"University - Policy and Development","Transfers and subsidies","Non-profit institutions","Non-profit institutions",7000,7420,7761,7761,7761,8172,8581,9079,0,0,0,8581,9079,9587.4240000000009,"Higher Education and Training|University Education","015","003","004","051","015003","015051",51,"015003004051",null,"015003051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Development","Investment, Competition and Trade",7,2,1,0,1,256,1,271,1,278,1,296,1,315,"Economic Development|Investment, Competition and Trade","025","003","025003",null,null,"1541",2,15,"Higher Education and Training",4,"Technical and Vocational Education and Training",1,"Programme Management: Technical and Vocational Education and Training","Current payments","Goods and services","Goods and services",1156,1119,403,649,1745,292,289,334,0,0,0,289,334,352.70400000000001,"Higher Education and Training|Technical and Vocational Education and Training","015","004","001","002","015004","015002",2,"015004001002",null,"015004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Energy Policy and Planning",11,7,1,0,1,617,3,1846,3,1943,3,2182,4,3078,"Energy|Energy Policy and Planning","026","002","026002",null,null,"1552",56,15,"Higher Education and Training",5,"Skills Development",2,"SETA Coordination","Payments for capital assets","Machinery and equipment","Transport equipment",0,0,-117,0,0,0,0,0,0,0,0,0,0,0,"Higher Education and Training|Skills Development","015","005","002","056","015005","015056",56,"015005002056",null,"015005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Electrification and Energy Programme and Project Management",9,37,11,0,15,5895,19,7727,19,8820,19,9368,19,9868,"Energy|Electrification and Energy Programme and Project Management","026","004","026004",null,null,"1564",1,15,"Higher Education and Training",6,"Community Education and Training",4,"Education and Training and Development Support","Current payments","Compensation of employees","Compensation of employees",5116,5652,5567,6949,6949,15512,16537,17745,0,0,0,16537,17745,19093.619936760355,"Higher Education and Training|Community Education and Training","015","006","004","001","015006","015001",1,"015006004001",null,"015006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Administration",2,0,165,165,104,14175,211,30595,211,32920,211,37418,211,40185,"Environmental Affairs|Administration","027","001","027001",null,null,"1615",52,16,"Health",1,"Administration",5,"Financial Management","Transfers and subsidies","Households","Social benefits",24,140,0,0,0,0,0,0,0,0,0,0,0,0,"Health|Administration","016","001","005","052","016001","016052",52,"016001005052",null,"016001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Legal, Authorisations and Compliance",10,85,85,0,50,21338,85,38602,85,42224,85,45242,85,47922,"Environmental Affairs|Legal, Authorisations and Compliance","027","002","027002",null,null,"1623",63,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",3,"Health Information Management, Monitoring and Evaluation","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,13,0,0,0,0,0,0,0,0,0,0,0,0,"Health|National Health Insurance, Health Planning and Systems Enablement","016","002","003","063","016002","016063",63,"016002003063",null,"016002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Oceans and Coasts",4,3,3,0,3,519,3,551,3,590,3,632,3,677,"Environmental Affairs|Oceans and Coasts","027","003","027003",null,null,"1625",2,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",5,"Health Financing and National Health Insurance","Current payments","Goods and services","Goods and services",11658,85336,327919,320261,250261,254867,331475,347661,0,0,0,331475,347661,367130.016,"Health|National Health Insurance, Health Planning and Systems Enablement","016","002","005","002","016002","016002",2,"016002005002",null,"016002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Biodiversity and Conservation",4,3,3,0,0,0,3,543,3,581,3,623,3,668,"Environmental Affairs|Biodiversity and Conservation","027","005","027005",null,null,"1633",52,16,"Health",3,"HIV and AIDS, Tuberculosis, and Maternal and Child Health",3,"Tuberculosis","Transfers and subsidies","Households","Social benefits",61,42,0,0,0,0,0,0,0,0,0,0,0,0,"Health|HIV and AIDS, Tuberculosis, and Maternal and Child Health","016","003","003","052","016003","016052",52,"016003003052",null,"016003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Chemicals and Waste Management",6,9,9,0,8,1955,9,2340,9,2504,9,2677,9,2860,"Environmental Affairs|Chemicals and Waste Management","027","007","027007",null,null,"1643",52,16,"Health",4,"Primary Health Care Services",3,"Communicable Diseases","Transfers and subsidies","Households","Social benefits",0,28,0,0,0,0,0,0,0,0,0,0,0,0,"Health|Primary Health Care Services","016","004","003","052","016004","016052",52,"016004003052",null,"016004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Administration",6,218,218,0,220,49048,218,51794,227,58791,227,63964,227,66593,"Labour|Administration","028","001","028001",null,null,"1645",57,16,"Health",4,"Primary Health Care Services",5,"Health Promotion and Nutrition","Payments for capital assets","Machinery and equipment","Other machinery and equipment",103,170,222,285,285,224,241,255,0,0,0,241,255,269.28000000000003,"Health|Primary Health Care Services","016","004","005","057","016004","016057",57,"016004005057",null,"016004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Administration","Deputy Minister",1,1,0,1,1812,1,1949,1,2089,1,2215,1,2340,"Labour|Administration","028","001","028001",null,null,"1652",43,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",2,"Health Facilities Infrastructure Management","Transfers and subsidies","Provinces and municipalities","Provinces",5290816,5501981,5275762,5417045,5417045,5272680,5769895,6036414,0,0,0,5769895,6036414,6374453.1840000004,"Health|Hospitals, Tertiary Health Services and Human Resource Development","016","005","002","043","016005","016043",43,"016005002043",null,"016005043"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Labour Policy and Industrial Relations",9,3,3,0,3,1369,3,1092,4.5,1706,3,1648,3,1768,"Labour|Labour Policy and Industrial Relations","028","004","028004",null,null,"1658",57,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",8,"Violence, Trauma and EMS","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,84,180,180,180,142,149,158,0,0,0,149,158,166.84800000000001,"Health|Hospitals, Tertiary Health Services and Human Resource Development","016","005","008","057","016005","016057",57,"016005008057",null,"016005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Administration",12,18,18,0,18,12947,18,13696,18,14654,18,16533,18,16919,"Mineral Resources|Administration","029","001","029001",null,null,"1665",1,16,"Health",6,"Health Regulation and Compliance Management",5,"Compensation Commissioner for Occupational Diseases and Occupational Health","Current payments","Compensation of employees","Compensation of employees",23811,26009,28283,28283,28283,31461,33280,35205,0,0,0,33280,35205,37880.579874536394,"Health|Health Regulation and Compliance Management","016","006","005","001","016006","016001",1,"016006005001",null,"016006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Mine Health and Safety",6,11,11,1,11,2526,11,2873,11,2907,11,3102,11,3327,"Mineral Resources|Mine Health and Safety","029","002","029002",null,null,"1711",2,17,"Social Development",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",18711,30961,12733,14866,14866,13577,14635,15954,0,0,0,14635,15954,16847.423999999999,"Social Development|Administration","017","001","001","002","017001","017002",2,"017001001002",null,"017001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Mineral Regulation",14,5,3,0,3,3189,3,3553,3,3663,3,4051,3,4212,"Mineral Resources|Mineral Regulation","029","003","029003",null,null,"1715",52,17,"Social Development",1,"Administration",5,"Internal Audit","Transfers and subsidies","Households","Social benefits",2,0,0,0,0,12,13,15,0,0,0,13,15,15.84,"Social Development|Administration","017","001","005","052","017001","017052",52,"017001005052",null,"017001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and Technology","Administration",6,35,33,0,33,6312,33,6409,35,6672,35,7328,35,7834,"Science and Technology|Administration","030","001","030001",null,null,"1727",63,17,"Social Development",2,"Social Assistance",7,"Grant-in-Aid","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,103,0,0,0,0,0,0,0,0,0,0,0,0,"Social Development|Social Assistance","017","002","007","063","017002","017063",63,"017002007063",null,"017002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and Technology","Research, Development and Support",13,11,11,0,11,7895,10,9224,10,9309,10,9684,10,10698,"Science and Technology|Research, Development and Support","030","004","030004",null,null,"1743",1,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",3,"Older Persons","Current payments","Compensation of employees","Compensation of employees",3421,4305,4730,5067,5067,4543,4569,4699,0,0,0,4569,4699,5056.1239832537003,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","003","001","017004","017001",1,"017004003001",null,"017004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business Development","Administration",3,1,1,0,1,125,1,133,1,146,1,156,1,165,"Small Business Development|Administration","031","001","031001",null,null,"1745",1,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",5,"Children","Current payments","Compensation of employees","Compensation of employees",31205,34328,41743,42487,42487,38149,38878,39989,0,0,0,38878,39989,43028.163857487169,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","005","001","017004","017001",1,"017004005001",null,"017004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business Development","Small Medium and Micro Enterprises and Cooperatives Policy and Research ",7,1,1,0,1,251,1,267,1,289,1,309,1,326,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Policy and Research ","031","002","031002",null,null,"1747",52,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",7,"Social Crime Prevention and Victim Empowerment","Transfers and subsidies","Households","Social benefits",101,34,0,0,0,130,136,142,0,0,0,136,142,149.952,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","007","052","017004","017052",52,"017004007052",null,"017004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Administration",16,1,1,0,1,1567,1,1486,1,1977,1,2115,1,2263,"Telecommunications and Postal Services|Administration","032","001","032001",null,null,"1753",48,17,"Social Development",5,"Social Policy and Integrated Service Delivery",3,"Population Policy Promotion","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",1046,2532,1318,1798,1783,1824,1854,1891,0,0,0,1854,1891,1996.8960000000002,"Social Development|Social Policy and Integrated Service Delivery","017","005","003","048","017005","017048",48,"017005003048",null,"017005048"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Policy, Research and Capacity Development",8,7,8,0,10,2536,8,2032,7,1890,7,2079,7,2231,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","032003",null,null,"1756",56,17,"Social Development",5,"Social Policy and Integrated Service Delivery",6,"Community Development","Payments for capital assets","Machinery and equipment","Transport equipment",0,8526,0,151,151,0,0,0,0,0,0,0,0,0,"Social Development|Social Policy and Integrated Service Delivery","017","005","006","056","017005","017056",56,"017005006056",null,"017005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Policy, Research and Capacity Development",15,3,2,0,2,2386,3,6253,2,2736,2,2923,2,3128,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","032003",null,null,"1811",44,18,"Correctional Services",1,"Administration",1,"Ministry","Transfers and subsidies","Provinces and municipalities","Municipalities",0,1,0,0,0,0,0,0,0,0,0,0,0,0,"Correctional Services|Administration","018","001","001","044","018001","018044",44,"018001001044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","ICT Infrastructure Support",15,2,1,0,1,1102,1,1286,1,1268,1,1569,1,1575,"Telecommunications and Postal Services|ICT Infrastructure Support","032","005","032005",null,null,"1814",44,18,"Correctional Services",1,"Administration",4,"Human Resources","Transfers and subsidies","Provinces and municipalities","Municipalities",0,0,0,0,0,0,572,605,0,0,0,572,605,638.88,"Correctional Services|Administration","018","001","004","044","018001","018044",44,"018001004044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","Policy and Knowledge Services",6,13,4,0,9,2111.8006459440026,4,1051,4,1164,4,1282,4,1370,"Tourism|Policy and Knowledge Services","033","002","033002",null,null,"1816",44,18,"Correctional Services",1,"Administration",6,"Internal Audit","Transfers and subsidies","Provinces and municipalities","Municipalities",0,1,1,1,1,1,1,1,0,0,0,1,1,1.056,"Correctional Services|Administration","018","001","006","044","018001","018044",44,"018001006044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Administration",3,23,48,25,59,6546,48,5894,48,6118,48,6534,48,6913,"Trade and Industry|Administration","034","001","034001",null,null,"1824",1,18,"Correctional Services",2,"Incarceration",4,"Offender Management","Current payments","Compensation of employees","Compensation of employees",1714754,1817128,1911287,1867114,1867114,2232185,2253714,2386162,0,0,0,2253714,2386162,2567510.3034961941,"Correctional Services|Incarceration","018","002","004","001","018002","018001",1,"018002004001",null,"018002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Administration",14,17,18,1,21,21158,18,18786,18,20521,18,21916,18,23188,"Trade and Industry|Administration","034","001","034001",null,null,"1831",57,18,"Correctional Services",3,"Rehabilitation",1,"Correctional Programmes","Payments for capital assets","Machinery and equipment","Other machinery and equipment",124,82,240,240,240,194,210,221,0,0,0,210,221,233.376,"Correctional Services|Rehabilitation","018","003","001","057","018003","018057",57,"018003001057",null,"018003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Special Economic Zones and Economic Transformation",6,2,2,0,6,547,2,436,2,469,2,501,2,530,"Trade and Industry|Special Economic Zones and Economic Transformation","034","003","034003",null,null,"1833",53,18,"Correctional Services",3,"Rehabilitation",3,"Psychological, Social and Spiritual Services","Transfers and subsidies","Households","Other transfers to households",0,67,0,0,0,0,0,0,0,0,0,0,0,0,"Correctional Services|Rehabilitation","018","003","003","053","018003","018053",53,"018003003053",null,"018003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Consumer and Corporate Regulation",11,8,9,1,9,4855,9,5204,9,5619,9,6000,9,6349,"Trade and Industry|Consumer and Corporate Regulation","034","005","034005",null,null,"1852",57,18,"Correctional Services",5,"Social Reintegration",2,"Community Reintegration","Payments for capital assets","Machinery and equipment","Other machinery and equipment",253,265,140,140,140,155,203,215,0,0,0,203,215,227.04000000000002,"Correctional Services|Social Reintegration","018","005","002","057","018005","018057",57,"018005002057",null,"018005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Trade Export South Africa",7,7,7,0,7,1865,7,1970,7,2120,7,2264,7,2395,"Trade and Industry|Trade Export South Africa","034","007","034007",null,null,"1913",56,19,"Defence And Military Veterans",1,"Administration",3,"Policy and Planning","Payments for capital assets","Machinery and equipment","Transport equipment",0,1803,302,302,302,0,327,343,0,0,0,327,343,362.20800000000003,"Defence And Military Veterans|Administration","019","001","003","056","019001","019056",56,"019001003056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Trade Export South Africa",14,3,3,0,5,5976,3,3535,3,3804,3,4063,3,4928,"Trade and Industry|Trade Export South Africa","034","007","034007",null,null,"1914",56,19,"Defence And Military Veterans",1,"Administration",4,"Financial Services","Payments for capital assets","Machinery and equipment","Transport equipment",2498,771,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Administration","019","001","004","056","019001","019056",56,"019001004056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Administration",7,47,47,1,38,9994,43,12101,43,13311,43,14534,43,16134,"Transport|Administration","035","001","035001",null,null,"1916",46,19,"Defence And Military Veterans",1,"Administration",6,"Legal Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,1,1,1,1,1,1,0,0,0,1,1,1.056,"Defence And Military Veterans|Administration","019","001","006","046","019001","019046",46,"019001006046",null,"019001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Rail Transport",9,6,6,0,5,2240,5,2396,5,2636,5,2903,5,3073,"Transport|Rail Transport","035","003","035003",null,null,"1919",52,19,"Defence And Military Veterans",1,"Administration",9,"Communication Services","Transfers and subsidies","Households","Social benefits",4,94,122,122,122,139,139,139,0,0,0,139,139,146.78400000000002,"Defence And Military Veterans|Administration","019","001","009","052","019001","019052",52,"019001009052",null,"019001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Civil Aviation",4,2,2,0,2,296,2,326,2,368,2,399,2,422,"Transport|Civil Aviation","035","005","035005",null,null,"19111",56,19,"Defence And Military Veterans",1,"Administration",11,"Religious Services","Payments for capital assets","Machinery and equipment","Transport equipment",358,493,252,252,252,0,390,411,0,0,0,390,411,434.01600000000002,"Defence And Military Veterans|Administration","019","001","011","056","019001","019056",56,"019001011056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Maritime Transport",6,4,4,0,4,852,4,937,4,1031,4,1179,4,1247,"Transport|Maritime Transport","035","006","035006",null,null,"19113",50,19,"Defence And Military Veterans",1,"Administration",13,"Defence Foreign Relations","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",0,93,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Administration","019","001","013","050","019001","019050",50,"019001013050",null,"019001050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Administration",12,114,114,0,91,67908,81,51930,91,63007,91,66170,114,91440,"Water and Sanitation|Administration","036","001","036001",null,null,"1923",56,19,"Defence And Military Veterans",2,"Force Employment",3,"Special Operations","Payments for capital assets","Machinery and equipment","Transport equipment",19869,10553,3129,3129,3129,0,3758,590,0,0,0,3758,590,623.04000000000008,"Defence And Military Veterans|Force Employment","019","002","003","056","019002","019056",56,"019002003056",null,"019002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water Planning and Information Management",13,44,44,0,11,11951,11,11472,24,21025,27,25031,24,23558,"Water and Sanitation|Water Planning and Information Management","036","002","036002",null,null,"1931",1,19,"Defence And Military Veterans",3,"Landward Defence",1,"Strategic Direction","Current payments","Compensation of employees","Compensation of employees",333369,333394,290447,290447,290447,319904,302455,298726,0,0,0,302455,298726,321429.17493540008,"Defence And Military Veterans|Landward Defence","019","003","001","001","019003","019001",1,"019003001001",null,"019003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water and Sanitation Services",7,52,52,2,45,8455,45,9291,52,11695,52,13095,52,14223,"Water and Sanitation|Water and Sanitation Services","036","004","036004",null,null,"1933",46,19,"Defence And Military Veterans",3,"Landward Defence",3,"Armour Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,0,0,0,0,0,1200,0,0,0,0,1200,1267.2,"Defence And Military Veterans|Landward Defence","019","003","003","046","019003","019046",46,"019003003046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water Sector Regulation",3,0,0,0,2,236,0,0,0,0,0,0,0,0,"Water and Sanitation|Water Sector Regulation","036","005","036005",null,null,"1934",46,19,"Defence And Military Veterans",3,"Landward Defence",4,"Artillery Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",36728,52999,121642,121642,121642,24418,60402,109659,0,0,0,60402,109659,115799.90400000001,"Defence And Military Veterans|Landward Defence","019","003","004","046","019003","019046",46,"019003004046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Administration",6,10,10,0,10,2220,10,2230,10,2400,10,2570,10,2875,"Arts and Culture|Administration","037","001","037001",null,null,"1936",46,19,"Defence And Military Veterans",3,"Landward Defence",6,"Engineering Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,2,2,2,1,0,0,0,0,0,0,0,0,{"$f":"+EF2117&\"|\"&EH2117","v":"Defence And Military Veterans|Landward Defence"},{"$f":"REPT(\"0\",3-LEN(EE2117))&EE2117","v":"019"},{"$f":"REPT(\"0\",3-LEN(EG2117))&EG2117","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI2117))&EI2117","v":"006"},{"$f":"REPT(\"0\",3-LEN(ED2117))&ED2117","v":"046"},{"$f":"+FC2117&FD2117","v":"019003"},{"$f":"+FC2117&FF2117","v":"019046"},{"$f":"+FF2117*1","v":46},{"$f":"FG2117&FE2117&REPT(\"0\",3-LEN(FI2117))&FI2117","v":"019003006046"},null,{"$f":"LEFT(FJ2117,6)&FF2117","v":"019003046"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Arts and Culture Promotion and Development",9,30,30,0,30,11700,30,12210,30,13200,30,14040,30,15750,"Arts and Culture|Arts and Culture Promotion and Development","037","003","037003",null,null,"1939",57,19,"Defence And Military Veterans",3,"Landward Defence",9,"Support Capability","Payments for capital assets","Machinery and equipment","Other machinery and equipment",122240,62327,22697,22697,22697,14808,6064,4912,0,0,0,6064,4912,5187.0720000000001,"Defence And Military Veterans|Landward Defence","019","003","009","057","019003","019057",57,"019003009057",null,"019003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Heritage Promotion and Preservation",10,3,3,0,3,1433,3,1523,3,1651,3,1753,3,1963,"Arts and Culture|Heritage Promotion and Preservation","037","004","037004",null,null,"19311",46,19,"Defence And Military Veterans",3,"Landward Defence",11,"Signal Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,8,0,0,0,2,2,2,0,0,0,2,2,2.1120000000000001,"Defence And Military Veterans|Landward Defence","019","003","011","046","019003","019046",46,"019003011046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Settlements","Administration",9,74,74,0,58,23068,63,25568,63,29298,63,31677,63,34253,"Human Settlements|Administration","038","001","038001",null,null,"1941",63,19,"Defence And Military Veterans",4,"Air Defence",1,"Strategic Direction","Payments for financial assets","Payments for financial assets","Payments for financial assets",5,0,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Air Defence","019","004","001","063","019004","019063",63,"019004001063",null,"019004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Settlements","Human Settlements Delivery Support",15,2,2,0,2,2628,2,2778,2,3000,2,3227,2,3471,"Human Settlements|Human Settlements Delivery Support","038","003","038003",null,null,"1946",46,19,"Defence And Military Veterans",4,"Air Defence",6,"Operational Support and Intelligence Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",54215,1500,6486,6486,6486,4001,4591,4591,0,0,0,4591,4591,4848.0960000000005,"Defence And Military Veterans|Air Defence","019","004","006","046","019004","019046",46,"019004006046",null,"019004046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Administration",7,319,227,3,236,65090,268,74914,251,76553,261,86140,261,93214,"Rural Development and Land Reform|Administration","039","001","039001",null,null,"1948",52,19,"Defence And Military Veterans",4,"Air Defence",8,"Base Support Capability","Transfers and subsidies","Households","Social benefits",7237,9960,14059,14059,14059,12904,16564,15272,0,0,0,16564,15272,16127.232,"Defence And Military Veterans|Air Defence","019","004","008","052","019004","019052",52,"019004008052",null,"019004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","National Geomatics Management Services",14,17,20,0,11,6243,15,16477,15,18064,12,15611,15,21079,"Rural Development and Land Reform|National Geomatics Management Services","039","002","039002",null,null,"19411",52,19,"Defence And Military Veterans",4,"Air Defence",11,"Technical Support Services","Transfers and subsidies","Households","Social benefits",927,870,1642,1642,1642,1921,1396,1734,0,0,0,1396,1734,1831.104,"Defence And Military Veterans|Air Defence","019","004","011","052","019004","019052",52,"019004011052",null,"019004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Rural Development",5,19,10,1,12,2006,8,1523,8,1941,8,2232,8,2277,"Rural Development and Land Reform|Rural Development","039","003","039003",null,null,"19411",63,19,"Defence And Military Veterans",4,"Air Defence",11,"Technical Support Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",51,27,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EF2245&\"|\"&EH2245","v":"Defence And Military Veterans|Air Defence"},{"$f":"REPT(\"0\",3-LEN(EE2245))&EE2245","v":"019"},{"$f":"REPT(\"0\",3-LEN(EG2245))&EG2245","v":"004"},{"$f":"REPT(\"0\",3-LEN(EI2245))&EI2245","v":"011"},{"$f":"REPT(\"0\",3-LEN(ED2245))&ED2245","v":"063"},{"$f":"+FC2245&FD2245","v":"019004"},{"$f":"+FC2245&FF2245","v":"019063"},{"$f":"+FF2245*1","v":63},{"$f":"FG2245&FE2245&REPT(\"0\",3-LEN(FI2245))&FI2245","v":"019004011063"},null,{"$f":"LEFT(FJ2245,6)&FF2245","v":"019004063"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Land Reform",4,4,4,0,3,582,3,469,3,517,3,559,3,606,"Rural Development and Land Reform|Land Reform","039","005","039005",null,null,"1954",1,19,"Defence And Military Veterans",5,"Maritime Defence",4,"Maritime Human Resources and Training Capability","Current payments","Compensation of employees","Compensation of employees",364664,416159,434263,440624,440624,474568,469175,483151,0,0,0,469175,483151,519870.47427814611,"Defence And Military Veterans|Maritime Defence","019","005","004","001","019005","019001",1,"019005004001",null,"019005001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Administration",10,12,12,0,11,5794,12,4695,12,5174,12,5300,12,6027,"Sport and Recreation South Africa|Administration","040","001","040001",null,null,"1961",52,19,"Defence And Military Veterans",6,"Military Health Support",1,"Strategic Direction","Transfers and subsidies","Households","Social benefits",1967,1524,181,181,181,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Military Health Support","019","006","001","052","019006","019052",52,"019006001052",null,"019006052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Sport Support",9,6,6,3,5,2014,6,2364,6,2484,6,2895,6,2971,"Sport and Recreation South Africa|Sport Support","040","004","040004",null,null,"1964",56,19,"Defence And Military Veterans",6,"Military Health Support",4,"Specialist/Tertiary Health Service","Payments for capital assets","Machinery and equipment","Transport equipment",0,34,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Military Health Support","019","006","004","056","019006","019056",56,"019006004056",null,"019006056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Sport Infrastructure Support",11,2,2,0,1,550,2,1154,5,3201,5,3370,5,3605,"Sport and Recreation South Africa|Sport Infrastructure Support","040","005","040005",null,null,"1966",2,19,"Defence And Military Veterans",6,"Military Health Support",6,"Military Health Maintenance Capability","Current payments","Goods and services","Goods and services",98887,84079,79211,79211,79211,75869,76671,81134,0,0,0,76671,81134,85677.504000000001,"Defence And Military Veterans|Military Health Support","019","006","006","002","019006","019002",2,"019006006002",null,"019006002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat","Intersectoral Coordination and Strategic Partnerships",13,5,5,0,5,4825,5,4550,5,5005,5,5827,5,6000,"Civilian Secretariat|Intersectoral Coordination and Strategic Partnerships","041","002","041002",null,null,"1972",57,19,"Defence And Military Veterans",7,"Defence Intelligence",2,"Operations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",113,494,0,0,0,367,386,405,0,0,0,386,405,427.68,"Defence And Military Veterans|Defence Intelligence","019","007","002","057","019007","019057",57,"019007002057",null,"019007057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military Veterans","Administration",5,7,7,0,5,1821,7,1919,7,2023,7,2034,7,2176,"Military Veterans|Administration","042","001","042001",null,null,"1982",1,19,"Defence And Military Veterans",8,"General Support",2,"Command and Management Information Systems","Current payments","Compensation of employees","Compensation of employees",63924,68717,78126,78126,78126,91907,89307,89440,0,0,0,89307,89440,96237.439681253658,"Defence And Military Veterans|General Support","019","008","002","001","019008","019001",1,"019008002001",null,"019008001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military Veterans","Empowerment and Stakeholder Management",12,14,14,0,14,8722,14,8139,14,8579,14,9754,14,10366,"Military Veterans|Empowerment and Stakeholder Management","042","003","042003",null,null,"1985",46,19,"Defence And Military Veterans",8,"General Support",5,"Departmental Support","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",2100,0,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|General Support","019","008","005","046","019008","019046",46,"019008005046",null,"019008046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional Affairs","Institutional Support and Coordination",4,2,0,2,2,296,2,255,2,302,2,320,2,338,"Traditional Affairs|Institutional Support and Coordination","043","003","043003",null,null,"2015",53,20,"Independent Police Investigative Directorate",1,"Administration",5,"Finance Services","Transfers and subsidies","Households","Other transfers to households",0,6,0,0,0,0,0,0,0,0,0,0,0,0,"Independent Police Investigative Directorate|Administration","020","001","005","053","020001","020053",53,"020001005053",null,"020001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional Affairs","Institutional Support and Coordination",15,1,1,0,1,1994,1,1261,1,1289,1,1473,1,1823,"Traditional Affairs|Institutional Support and Coordination","043","003","043003",null,null,"2022",1,20,"Independent Police Investigative Directorate",2,"Investigation and Information Management",2,"Investigation Services","Current payments","Compensation of employees","Compensation of employees",66975,79524,101782,98605,98605,110183,108269,111787,0,0,0,108269,111787,120282.8116016134,"Independent Police Investigative Directorate|Investigation and Information Management","020","002","002","001","020002","020001",1,"020002002001",null,"020002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Administration",6,4,4,0,4,1092,4,1100,4,1150,4,1155,4,1764,"Public Service Commission|Administration","045","001","045001",null,null,"2033",1,20,"Independent Police Investigative Directorate",3,"Legal Services",3,"Investigation Advisory Services","Current payments","Compensation of employees","Compensation of employees",924,403,1545,1545,1545,1948,2140,2329,0,0,0,2140,2329,2506.0039916999081,"Independent Police Investigative Directorate|Legal Services","020","003","003","001","020003","020001",1,"020003003001",null,"020003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Monitoring and Evaluation",14,2,2,0,2,2204,2,2300,2,2320,2,2438,2,2643,"Public Service Commission|Monitoring and Evaluation","045","003","045003",null,null,"2113",52,21,"Justice and Constitutional Development",1,"Administration",3,"Corporate Services","Transfers and subsidies","Households","Social benefits",699,1103,163,397,397,125,132,141,0,0,0,132,141,148.89600000000002,"Justice and Constitutional Development|Administration","021","001","003","052","021001","021052",52,"021001003052",null,"021001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Integrity and Anti-Corruption",7,8,8,0,7,1950,8,2967,8,3022,8,3089,8,3152,"Public Service Commission|Integrity and Anti-Corruption","045","004","045004",null,null,"2114",44,21,"Justice and Constitutional Development",1,"Administration",4,"Financial Administration","Transfers and subsidies","Provinces and municipalities","Municipalities",10,7,19,19,19,21,21,22,0,0,0,21,22,23.231999999999999,"Justice and Constitutional Development|Administration","021","001","004","044","021001","021044",44,"021001004044",null,"021001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information System","Content Processing and Dissemination",3,0,0,0,2,292,2,333,3,1466,3,1594,3,1727,"Government Communication and Information System|Content Processing and Dissemination","046","002","046002",null,null,"2121",63,21,"Justice and Constitutional Development",2,"Court Services",1,"Lower Courts","Payments for financial assets","Payments for financial assets","Payments for financial assets",2407,6233,0,546,546,0,0,0,0,0,0,0,0,0,"Justice and Constitutional Development|Court Services","021","002","001","063","021002","021063",63,"021002001063",null,"021002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management",9,55,55,0,50,18698,53,21208,55,24120,55,26225,55,28414,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","046003",null,null,"2126",2,21,"Justice and Constitutional Development",2,"Court Services",6,"Administration of Lower Courts","Current payments","Goods and services","Goods and services",80678,79316,75600,75250,75250,78444,81781,86524,0,0,0,81781,86524,91369.343999999997,"Justice and Constitutional Development|Court Services","021","002","006","002","021002","021002",2,"021002006002",null,"021002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2133",52,21,"Justice and Constitutional Development",3,"State Legal Services",3,"Legislative Development and Law Reform","Transfers and subsidies","Households","Social benefits",582,50,117,117,117,123,127,134,0,0,0,127,134,141.50400000000002,"Justice and Constitutional Development|State Legal Services","021","003","003","052","021003","021052",52,"021003003052",null,"021003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2141",54,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",1,"National Prosecutions Service","Payments for capital assets","Buildings and other fixed structures","Buildings",0,0,157,0,0,0,0,0,0,0,0,0,0,0,"Justice and Constitutional Development|National Prosecuting Authority","021","004","001","054","021004","021054",54,"021004001054",null,"021004054"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2142",56,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",2,"Asset Forfeiture Unit","Payments for capital assets","Machinery and equipment","Transport equipment",188,0,194,194,194,194,201,213,0,0,0,201,213,224.928,"Justice and Constitutional Development|National Prosecuting Authority","021","004","002","056","021004","021056",56,"021004002056",null,"021004056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2156",46,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",6,"President's Fund","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,1,1,1,1,1,1,0,0,0,1,1,1.056,"Justice and Constitutional Development|Auxiliary and Associated Services","021","005","006","046","021005","021046",46,"021005006046",null,"021005046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2212",1,22,"Office of the Chief Justice and Judicial Administration",1,"Administration",2,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",6015,2991,8467,10886,10886,28646,37327,39568,0,0,0,37327,39568,42575.16785898753,"Office of the Chief Justice and Judicial Administration|Administration","022","001","002","001","022001","022001",1,"022001002001",null,"022001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2221",2,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",1,"Administration of Superior Courts","Current payments","Goods and services","Goods and services",528,1354,15859,15758,15758,16862,17688,18698,0,0,0,17688,18698,19745.088,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","001","002","022002","022002",2,"022002001002",null,"022002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2225",56,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",5,"High Courts","Payments for capital assets","Machinery and equipment","Transport equipment",77161,39991,0,3011,3011,3251,6630,6195,0,0,0,6630,6195,6541.92,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","005","056","022002","022056",56,"022002005056",null,"022002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22161",1,22,"Office of the Chief Justice and Judicial Administration",16,"Direct charge against the National Revenue Fund",1,"Judges' salaries","Current payments","Compensation of employees","Compensation of employees",738074,799083,821454,821454,821454,864991,908241,960918,0,0,0,908241,960918,1033947.7645754797,"Office of the Chief Justice and Judicial Administration|Direct charge against the National Revenue Fund","022","016","001","001","022016","022001",1,"022016001001",null,"022016001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2313",56,23,"Police",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",43776,62447,54306,54306,54306,57567,89940,95157,0,0,0,89940,95157,100485.792,"Police|Administration","023","001","003","056","023001","023056",56,"023001003056",null,"023001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2321",53,23,"Police",2,"Visible Policing",1,"Crime Prevention","Transfers and subsidies","Households","Other transfers to households",49929,41572,50683,50683,50683,53391,56061,59313,0,0,0,56061,59313,62634.528000000006,"Police|Visible Policing","023","002","001","053","023002","023053",53,"023002001053",null,"023002053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2332",53,23,"Police",3,"Detective Services",2,"Criminal Record Centre","Transfers and subsidies","Households","Other transfers to households",67,25,0,0,0,0,0,0,0,0,0,0,0,0,"Police|Detective Services","023","003","002","053","023003","023053",53,"023003002053",null,"023003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2334",52,23,"Police",3,"Detective Services",4,"Specialised Investigations","Transfers and subsidies","Households","Social benefits",6529,8262,7253,7253,7253,7667,8011,8476,0,0,0,8011,8476,8950.6560000000009,"Police|Detective Services","023","003","004","052","023003","023052",52,"023003004052",null,"023003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2341",52,23,"Police",4,"Crime Intelligence",1,"Crime Intelligence Operations","Transfers and subsidies","Households","Social benefits",6220,6381,4130,4130,4130,4349,4566,4831,0,0,0,4566,4831,5101.5360000000001,"Police|Crime Intelligence","023","004","001","052","023004","023052",52,"023004001052",null,"023004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2352",1,23,"Police",5,"Protection and Security Services",2,"Static and Mobile Security","Current payments","Compensation of employees","Compensation of employees",825422,874620,951406,901905,901905,914620,948256,1019497,0,0,0,948256,1019497,1096978.7683667159,"Police|Protection and Security Services","023","005","002","001","023005","023001",1,"023005002001",null,"023005001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2411",57,24,"Agriculture, Forestry and Fisheries",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",235,520,263,453,453,97,97,97,0,0,0,97,97,102.432,"Agriculture, Forestry and Fisheries|Administration","024","001","001","057","024001","024057",57,"024001001057",null,"024001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2414",2,24,"Agriculture, Forestry and Fisheries",1,"Administration",4,"Internal Audit","Current payments","Goods and services","Goods and services",812,452,2220,2139,2139,1900,1891,1970,0,0,0,1891,1970,2080.3200000000002,"Agriculture, Forestry and Fisheries|Administration","024","001","004","002","024001","024002",2,"024001004002",null,"024001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2417",44,24,"Agriculture, Forestry and Fisheries",1,"Administration",7,"Policy, Planning, Monitoring and Evaluation","Transfers and subsidies","Provinces and municipalities","Municipalities",1,1,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Administration","024","001","007","044","024001","024044",44,"024001007044",null,"024001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2418",2,24,"Agriculture, Forestry and Fisheries",1,"Administration",8,"Office Accommodation","Current payments","Goods and services","Goods and services",163498,175632,171506,169172,169172,150930,159032,162952,0,0,0,159032,162952,172077.31200000001,"Agriculture, Forestry and Fisheries|Administration","024","001","008","002","024001","024002",2,"024001008002",null,"024001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2424",44,24,"Agriculture, Forestry and Fisheries",2,"Agricultural Production, Health and Food Safety",4,"Animal Production and Health","Transfers and subsidies","Provinces and municipalities","Municipalities",41,18,5,18,18,1,1,1,0,0,0,1,1,1.056,"Agriculture, Forestry and Fisheries|Agricultural Production, Health and Food Safety","024","002","004","044","024002","024044",44,"024002004044",null,"024002044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2432",43,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",2,"Food Security","Transfers and subsidies","Provinces and municipalities","Provinces",905746,929529,1179005,1167779,1167779,1148115,1243676,1313711,0,0,0,1243676,1313711,1387278.8160000001,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","002","043","024003","024043",43,"024003002043",null,"024003043"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2433",54,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",3,"Sector Capacity Development","Payments for capital assets","Buildings and other fixed structures","Buildings",14042,0,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","003","054","024003","024054",54,"024003003054",null,"024003054"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2434",57,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",4,"National Extension Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",224,196,149,172,172,100,86,86,0,0,0,86,86,90.816000000000003,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","004","057","024003","024057",57,"024003004057",null,"024003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2443",57,24,"Agriculture, Forestry and Fisheries",4,"Trade Promotion and Market Access",3,"Cooperatives and Rural Enterprise Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",188,76,217,232,232,139,103,128,0,0,0,103,128,135.16800000000001,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","003","057","024004","024057",57,"024004003057",null,"024004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2452",60,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",2,"Forestry Operations","Payments for capital assets","Biological assets","Biological assets",0,0,540,168,168,20,21,22,0,0,0,21,22,23.231999999999999,"Agriculture, Forestry and Fisheries|Forestry and Natural Resources Management","024","005","002","060","024005","024060",60,"024005002060",null,"024005060"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2453",50,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",3,"Forestry Oversight and Regulation","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",4,0,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Forestry and Natural Resources Management","024","005","003","050","024005","024050",50,"024005003050",null,"024005050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2511",63,25,"Economic Development",1,"Administration",1,"Ministry","Payments for financial assets","Payments for financial assets","Payments for financial assets",27,0,0,0,0,0,0,0,0,0,0,0,0,0,"Economic Development|Administration","025","001","001","063","025001","025063",63,"025001001063",null,"025001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2514",1,25,"Economic Development",1,"Administration",4,"Financial Management","Current payments","Compensation of employees","Compensation of employees",6291,6634,6572,5951,5951,6251,6275,6237,0,0,0,6275,6237,6711.0119777725749,"Economic Development|Administration","025","001","004","001","025001","025001",1,"025001004001",null,"025001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2522",1,25,"Economic Development",2,"Growth Path and Social Dialogue",2,"Social Dialogue, Productivity and Innovation","Current payments","Compensation of employees","Compensation of employees",6950,8168,7874,9455,9455,8064,7121,11435,0,0,0,7121,11435,12304.059959247939,"Economic Development|Growth Path and Social Dialogue","025","002","002","001","025002","025001",1,"025002002001",null,"025002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2615",1,26,"Energy",1,"Administration",5,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",46802,52742,51354,51354,52247,58305,57657,58059,0,0,0,57657,58059,62471.48379308929,"Energy|Administration","026","001","005","001","026001","026001",1,"026001005001",null,"026001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2621",2,26,"Energy",2,"Energy Policy and Planning",1,"Policy Analysis and Research","Current payments","Goods and services","Goods and services",466,1,945,945,72,824,856,893,0,0,0,856,893,943.00800000000004,"Energy|Energy Policy and Planning","026","002","001","002","026002","026002",2,"026002001002",null,"026002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2641",2,26,"Energy",4,"Electrification and Energy Programme and Project Management",1,"Integrated National Electrification Programme","Current payments","Goods and services","Goods and services",12121,9570,6204,6204,9961,7245,9727,9837,0,0,0,9727,9837,10387.872000000001,"Energy|Electrification and Energy Programme and Project Management","026","004","001","002","026004","026002",2,"026004001002",null,"026004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2644",63,26,"Energy",4,"Electrification and Energy Programme and Project Management",4,"Electricity Infrastructure/Industry Transformation","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,1,0,0,0,0,0,0,0,0,0,0,0,0,"Energy|Electrification and Energy Programme and Project Management","026","004","004","063","026004","026063",63,"026004004063",null,"026004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2653",2,26,"Energy",5,"Nuclear Energy",3,"Nuclear Policy","Current payments","Goods and services","Goods and services",3488,5959,7350,7100,3629,201235,6267,6245,0,0,0,6267,6245,6594.72,"Energy|Nuclear Energy","026","005","003","002","026005","026002",2,"026005003002",null,"026005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2713",62,27,"Environmental Affairs",1,"Administration",3,"Environmental Advisory Services","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",993,9238,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Administration","027","001","003","062","027001","027062",62,"027001003062",null,"027001062"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2716",2,27,"Environmental Affairs",1,"Administration",6,"Environmental Sector Coordination","Current payments","Goods and services","Goods and services",13687,15252,21192,21192,21192,22343,22961,24290,0,0,0,22961,24290,25650.240000000002,"Environmental Affairs|Administration","027","001","006","002","027001","027002",2,"027001006002",null,"027001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2722",56,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",2,"Compliance Monitoring","Payments for capital assets","Machinery and equipment","Transport equipment",0,333,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Legal, Authorisations and Compliance","027","002","002","056","027002","027056",56,"027002002056",null,"027002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2734",2,27,"Environmental Affairs",3,"Oceans and Coasts",4,"Oceans Conservation","Current payments","Goods and services","Goods and services",147676,131019,174199,174199,174199,150994,158441,156865,0,0,0,158441,156865,165649.44,"Environmental Affairs|Oceans and Coasts","027","003","004","002","027003","027002",2,"027003004002",null,"027003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2735",57,27,"Environmental Affairs",3,"Oceans and Coasts",5,"Specialist Monitoring Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,112,42,42,42,44,46,49,0,0,0,46,49,51.744,"Environmental Affairs|Oceans and Coasts","027","003","005","057","027003","027057",57,"027003005057",null,"027003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2747",1,27,"Environmental Affairs",4,"Climate Change and Air Quality",7,"Climate Change Monitoring and Evaluation","Current payments","Compensation of employees","Compensation of employees",4512,5182,7649,7649,7649,8154,8668,9170,0,0,0,8668,9170,9866.9199673199473,"Environmental Affairs|Climate Change and Air Quality","027","004","007","001","027004","027001",1,"027004007001",null,"027004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2757",57,27,"Environmental Affairs",5,"Biodiversity and Conservation",7,"Biodiversity Monitoring and Evaluation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",58,57,42,42,42,44,47,50,0,0,0,47,50,52.800000000000004,"Environmental Affairs|Biodiversity and Conservation","027","005","007","057","027005","027057",57,"027005007057",null,"027005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2762",57,27,"Environmental Affairs",6,"Environmental Programmes",2,"Working for Water and Working on Fire","Payments for capital assets","Machinery and equipment","Other machinery and equipment",3233,2315,21751,21751,21751,3570,4024,4861,0,0,0,4024,4861,5133.2160000000003,"Environmental Affairs|Environmental Programmes","027","006","002","057","027006","027057",57,"027006002057",null,"027006057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2765",53,27,"Environmental Affairs",6,"Environmental Programmes",5,"Information Management and Sector Coordination","Transfers and subsidies","Households","Other transfers to households",44,5,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Environmental Programmes","027","006","005","053","027006","027053",53,"027006005053",null,"027006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2812",1,28,"Labour",1,"Administration",2,"Management","Current payments","Compensation of employees","Compensation of employees",163692,184250,217265,181365,181365,217412,206836,205037,0,0,0,206836,205037,220619.811269289,"Labour|Administration","028","001","002","001","028001","028001",1,"028001002001",null,"028001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2813",57,28,"Labour",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7310,12118,1136,1036,1036,14199,15318,16204,0,0,0,15318,16204,17111.423999999999,"Labour|Administration","028","001","003","057","028001","028057",57,"028001003057",null,"028001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2823",52,28,"Labour",2,"Inspection and Enforcement Services",3,"Registration: Inspection and Enforcement Services","Transfers and subsidies","Households","Social benefits",109,200,18,114,114,19,20,21,0,0,0,20,21,22.176000000000002,"Labour|Inspection and Enforcement Services","028","002","003","052","028002","028052",52,"028002003052",null,"028002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2824",57,28,"Labour",2,"Inspection and Enforcement Services",4,"Compliance, Monitoring and Enforcement Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",64,307,0,43,43,0,0,0,0,0,0,0,0,0,"Labour|Inspection and Enforcement Services","028","002","004","057","028002","028057",57,"028002004057",null,"028002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2833",52,28,"Labour",3,"Public Employment Services",3,"Work Seeker Services","Transfers and subsidies","Households","Social benefits",67,192,39,39,39,42,44,47,0,0,0,44,47,49.632000000000005,"Labour|Public Employment Services","028","003","003","052","028003","028052",52,"028003003052",null,"028003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2845",1,28,"Labour",4,"Labour Policy and Industrial Relations",5,"Employment Standards","Current payments","Compensation of employees","Compensation of employees",6012,6517,7403,7392,7392,6139,16946,20970,0,0,0,16946,20970,22563.719925267098,"Labour|Labour Policy and Industrial Relations","028","004","005","001","028004","028001",1,"028004005001",null,"028004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28410",1,28,"Labour",4,"Labour Policy and Industrial Relations",10,"National Economic Development and Labour Council","Current payments","Compensation of employees","Compensation of employees",98,0,623,204,204,675,718,809,0,0,0,718,809,870.48399711688523,"Labour|Labour Policy and Industrial Relations","028","004","010","001","028004","028001",1,"028004010001",null,"028004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2912",53,29,"Mineral Resources",1,"Administration",2,"Corporate Services","Transfers and subsidies","Households","Other transfers to households",20,120,266,266,266,280,294,311,0,0,0,294,311,328.416,"Mineral Resources|Administration","029","001","002","053","029001","029053",53,"029001002053",null,"029001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2932",57,29,"Mineral Resources",3,"Mineral Regulation",2,"Management Mineral Regulation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",600,40,424,424,424,190,0,0,0,0,0,0,0,0,"Mineral Resources|Mineral Regulation","029","003","002","057","029003","029057",57,"029003002057",null,"029003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2943",63,29,"Mineral Resources",4,"Mineral Policy and Promotion",3,"Mineral Promotion and International Coordination","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Mineral Resources|Mineral Policy and Promotion","029","004","003","063","029004","029063",63,"029004003063",null,"029004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3013",1,30,"Science and Technology",1,"Administration",3,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",71715,80880,74270,75286,75286,78278,80586,83710,0,0,0,80586,83710,90071.959701674234,"Science and Technology|Administration","030","001","003","001","030001","030001",1,"030001003001",null,"030001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3014",1,30,"Science and Technology",1,"Administration",4,"Governance","Current payments","Compensation of employees","Compensation of employees",6215,7001,5847,5987,5987,6185,6384,6630,0,0,0,6384,6630,7133.8799763720008,"Science and Technology|Administration","030","001","004","001","030001","030001",1,"030001004001",null,"030001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3022",52,30,"Science and Technology",2,"Technology Innovation",2,"Hydrogen and Energy","Transfers and subsidies","Households","Social benefits",23,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Technology Innovation","030","002","002","052","030002","030052",52,"030002002052",null,"030002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3031",1,30,"Science and Technology",3,"International Cooperation and Resources",1,"Multilateral Cooperation and Africa","Current payments","Compensation of employees","Compensation of employees",11075,13132,13405,13588,13588,14147,14600,15165,0,0,0,14600,15165,16317.539945954963,"Science and Technology|International Cooperation and Resources","030","003","001","001","030003","030001",1,"030003001001",null,"030003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3032",2,30,"Science and Technology",3,"International Cooperation and Resources",2,"International Resources","Current payments","Goods and services","Goods and services",7372,5716,3321,3039,3039,3184,3339,3514,0,0,0,3339,3514,3710.7840000000001,"Science and Technology|International Cooperation and Resources","030","003","002","002","030003","030002",2,"030003002002",null,"030003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3042",50,30,"Science and Technology",4,"Research, Development and Support",2,"Science Missions","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",2780,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Research, Development and Support","030","004","002","050","030004","030050",50,"030004002050",null,"030004050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3051",47,30,"Science and Technology",5,"Socio-Economic Innovation Partnerships",1,"Sector Innovation and Green Economy","Transfers and subsidies","Higher education institutions","Higher education institutions",1001,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Socio-Economic Innovation Partnerships","030","005","001","047","030005","030047",47,"030005001047",null,"030005047"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3111",1,31,"Small Business Development",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",3837,11407,8097,18000,18000,15537,16437,15930,0,0,0,16437,15930,17140.679943228653,"Small Business Development|Administration","031","001","001","001","031001","031001",1,"031001001001",null,"031001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3121",57,31,"Small Business Development",2,"Small Medium and Micro Enterprises and Cooperatives Policy and Research ",1,"Policy, Research and Legislation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",35,45,156,92,92,190,205,225,0,0,0,205,225,237.60000000000002,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Policy and Research ","031","002","001","057","031002","031057",57,"031002001057",null,"031002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3131",2,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",1,"Competitiveness Support","Current payments","Goods and services","Goods and services",8352,5891,8725,9328,9328,3873,1963,2157,0,0,0,1963,2157,2277.7919999999999,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Programme Design and Support","031","003","001","002","031003","031002",2,"031003001002",null,"031003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3135",57,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",5,"Small Medium and Micro Enterprises Development Finance ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,178,178,320,340,360,0,0,0,340,360,380.16,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Programme Design and Support","031","003","005","057","031003","031057",57,"031003005057",null,"031003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3214",50,32,"Telecommunications and Postal Services",1,"Administration",4,"Corporate Services","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",47,3,0,0,0,0,0,0,0,0,0,0,0,0,"Telecommunications and Postal Services|Administration","032","001","004","050","032001","032050",50,"032001004050",null,"032001050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3215",63,32,"Telecommunications and Postal Services",1,"Administration",5,"Financial Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",555,363,0,0,0,0,0,0,0,0,0,0,0,0,"Telecommunications and Postal Services|Administration","032","001","005","063","032001","032063",63,"032001005063",null,"032001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3234",57,32,"Telecommunications and Postal Services",3,"Policy, Research and Capacity Development",4,"Information Society Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",77,192,861,861,861,408,453,478,0,0,0,453,478,504.76800000000003,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","004","057","032003","032057",57,"032003004057",null,"032003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3251",2,32,"Telecommunications and Postal Services",5,"ICT Infrastructure Support",1,"Broadband","Current payments","Goods and services","Goods and services",397726,34451,251243,251243,51243,342094,445315,743605,0,0,0,445315,743605,785246.88,"Telecommunications and Postal Services|ICT Infrastructure Support","032","005","001","002","032005","032002",2,"032005001002",null,"032005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3313",57,33,"Tourism",1,"Administration",3,"Corporate Affairs","Payments for capital assets","Machinery and equipment","Other machinery and equipment",4599,5026,1401,1401,1401,1854,1942,2006,0,0,0,1942,2006,2118.3360000000002,"Tourism|Administration","033","001","003","057","033001","033057",57,"033001003057",null,"033001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3323",57,33,"Tourism",2,"Policy and Knowledge Services",3,"Research and Knowledge Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",201,267,446,446,446,563,589,612,0,0,0,589,612,646.27200000000005,"Tourism|Policy and Knowledge Services","033","002","003","057","033002","033057",57,"033002003057",null,"033002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3325",1,33,"Tourism",2,"Policy and Knowledge Services",5,"Tourism Incentive Programme","Current payments","Compensation of employees","Compensation of employees",238,2337,4906,4983,4983,5298,5415,5630,0,0,0,5415,5630,6057.8799799358021,"Tourism|Policy and Knowledge Services","033","002","005","001","033002","033001",1,"033002005001",null,"033002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3341",1,33,"Tourism",4,"Domestic Tourism",1,"Domestic Tourism Management","Current payments","Compensation of employees","Compensation of employees",2623,2583,2875,2922,2922,3105,3206,3333,0,0,0,3206,3333,3586.3079881218523,"Tourism|Domestic Tourism","033","004","001","001","033004","033001",1,"033004001001",null,"033004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3344",1,33,"Tourism",4,"Domestic Tourism",4,"Social Responsibility Implementation","Current payments","Compensation of employees","Compensation of employees",25585,27046,27496,27958,27958,29694,32351,33634,0,0,0,32351,33634,36190.183880135126,"Tourism|Domestic Tourism","033","004","004","001","033004","033001",1,"033004004001",null,"033004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3411",57,34,"Trade and Industry",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1072,80,162,509,509,30,32,107,0,0,0,32,107,112.992,"Trade and Industry|Administration","034","001","001","057","034001","034057",57,"034001001057",null,"034001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3416",1,34,"Trade and Industry",1,"Administration",6,"Media and Public Relations","Current payments","Compensation of employees","Compensation of employees",4552,4427,5157,5157,5157,5790,6184,7341,0,0,0,6184,7341,7898.9159738381386,"Trade and Industry|Administration","034","001","006","001","034001","034001",1,"034001006001",null,"034001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3432",46,34,"Trade and Industry",3,"Special Economic Zones and Economic Transformation",2,"Equity and Empowerment","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,1800,0,500,500,0,0,0,0,0,0,0,0,0,"Trade and Industry|Special Economic Zones and Economic Transformation","034","003","002","046","034003","034046",46,"034003002046",null,"034003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3441",49,34,"Trade and Industry",4,"Industrial Development",1,"Industrial Competitiveness","Transfers and subsidies","Public corporations and private enterprises","Public corporations",250122,221689,217860,217860,217860,210583,278992,274013,0,0,0,278992,274013,289357.728,"Trade and Industry|Industrial Development","034","004","001","049","034004","034049",49,"034004001049",null,"034004049"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3442",53,34,"Trade and Industry",4,"Industrial Development",2,"Customised Sector Programmes","Transfers and subsidies","Households","Other transfers to households",130,4,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Industrial Development","034","004","002","053","034004","034053",53,"034004002053",null,"034004053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3461",53,34,"Trade and Industry",6,"Incentive Development and Administration",1,"Broadening Participation Incentives","Transfers and subsidies","Households","Other transfers to households",4,0,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Incentive Development and Administration","034","006","001","053","034006","034053",53,"034006001053",null,"034006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3464",1,34,"Trade and Industry",6,"Incentive Development and Administration",4,"Infrastructure Investment Support","Current payments","Compensation of employees","Compensation of employees",9813,10885,10103,9398,9398,10076,8488,8981,0,0,0,8488,8981,9663.555967993505,"Trade and Industry|Incentive Development and Administration","034","006","004","001","034006","034001",1,"034006004001",null,"034006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3481",52,34,"Trade and Industry",8,"Investment South Africa",1,"Investment Promotion","Transfers and subsidies","Households","Social benefits",20,0,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Investment South Africa","034","008","001","052","034008","034052",52,"034008001052",null,"034008052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3511",52,35,"Transport",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",18,4,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Administration","035","001","001","052","035001","035052",52,"035001001052",null,"035001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3513",63,35,"Transport",1,"Administration",3,"Corporate Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",43,113,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Administration","035","001","003","063","035001","035063",63,"035001003063",null,"035001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3526",52,35,"Transport",2,"Integrated Transport Planning",6,"Integrated Transport Planning Administration Support","Transfers and subsidies","Households","Social benefits",62,103,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Integrated Transport Planning","035","002","006","052","035002","035052",52,"035002006052",null,"035002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3535",57,35,"Transport",3,"Rail Transport",5,"Rail Administration Support","Payments for capital assets","Machinery and equipment","Other machinery and equipment",37,484,0,150,150,100,105,111,0,0,0,105,111,117.21600000000001,"Transport|Rail Transport","035","003","005","057","035003","035057",57,"035003005057",null,"035003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3541",63,35,"Transport",4,"Road Transport",1,"Road Regulation","Payments for financial assets","Payments for financial assets","Payments for financial assets",2,7,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Road Transport","035","004","001","063","035004","035063",63,"035004001063",null,"035004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3552",57,35,"Transport",5,"Civil Aviation",2,"Aviation Economic Analysis and Industry Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",245,106,69,69,69,73,77,81,0,0,0,77,81,85.536000000000001,"Transport|Civil Aviation","035","005","002","057","035005","035057",57,"035005002057",null,"035005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3555",57,35,"Transport",5,"Civil Aviation",5,"Aviation Administration Support","Payments for capital assets","Machinery and equipment","Other machinery and equipment",153,157,117,117,117,81,85,90,0,0,0,85,90,95.04,"Transport|Civil Aviation","035","005","005","057","035005","035057",57,"035005005057",null,"035005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3574",53,35,"Transport",7,"Public Transport",4,"Public Transport Oversight","Transfers and subsidies","Households","Other transfers to households",230897,300063,348513,331013,331013,353442,389041,411605,0,0,0,389041,411605,434654.88,"Transport|Public Transport","035","007","004","053","035007","035053",53,"035007004053",null,"035007053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3611",3,36,"Water and Sanitation",1,"Administration",1,"Ministry","Current payments","Interest and rent on land","Interest and rent on land",0,0,0,1,1,0,0,0,0,0,0,0,0,0,"Water and Sanitation|Administration","036","001","001","003","036001","036003",3,"036001001003",null,"036001003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3613",52,36,"Water and Sanitation",1,"Administration",3,"Internal Audit","Transfers and subsidies","Households","Social benefits",26,0,0,5,5,30,32,34,0,0,0,32,34,35.904000000000003,"Water and Sanitation|Administration","036","001","003","052","036001","036052",52,"036001003052",null,"036001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3618",47,36,"Water and Sanitation",1,"Administration",8,"International Water Support","Transfers and subsidies","Higher education institutions","Higher education institutions",0,0,600,2000,2000,3400,3400,3435,0,0,0,3400,3435,3627.36,"Water and Sanitation|Administration","036","001","008","047","036001","036047",47,"036001008047",null,"036001047"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3624",2,36,"Water and Sanitation",2,"Water Planning and Information Management",4,"Water Information Management","Current payments","Goods and services","Goods and services",126179,215978,197196,185303,161303,168969,156446,160031,0,0,0,156446,160031,168992.736,"Water and Sanitation|Water Planning and Information Management","036","002","004","002","036002","036002",2,"036002004002",null,"036002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3624",57,36,"Water and Sanitation",2,"Water Planning and Information Management",4,"Water Information Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",20000,11855,26604,27792,27792,33148,38567,40837,0,0,0,38567,40837,43123.872000000003,"Water and Sanitation|Water Planning and Information Management","036","002","004","057","036002","036057",57,"036002004057",null,"036002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3642",52,36,"Water and Sanitation",4,"Water and Sanitation Services",2,"National Sanitation Services","Transfers and subsidies","Households","Social benefits",0,4,0,60,60,45,42,44,0,0,0,42,44,46.463999999999999,"Water and Sanitation|Water and Sanitation Services","036","004","002","052","036004","036052",52,"036004002052",null,"036004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3651",56,36,"Water and Sanitation",5,"Water Sector Regulation",1,"Water Sector Regulation Management and Support","Payments for capital assets","Machinery and equipment","Transport equipment",0,0,0,17,17,722,678,350,0,0,0,678,350,369.6,"Water and Sanitation|Water Sector Regulation","036","005","001","056","036005","036056",56,"036005001056",null,"036005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3654",57,36,"Water and Sanitation",5,"Water Sector Regulation",4,"Water Supply Services and Sanitation Regulation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",20,71,0,600,600,200,183,188,0,0,0,183,188,198.52800000000002,"Water and Sanitation|Water Sector Regulation","036","005","004","057","036005","036057",57,"036005004057",null,"036005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3657",52,36,"Water and Sanitation",5,"Water Sector Regulation",7,"Institutional Oversight","Transfers and subsidies","Households","Social benefits",50,0,0,0,0,0,0,0,0,0,0,0,0,0,"Water and Sanitation|Water Sector Regulation","036","005","007","052","036005","036052",52,"036005007052",null,"036005052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3715",46,37,"Arts and Culture",1,"Administration",5,"Office Accommodation","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",62411,63805,0,0,0,0,0,0,0,0,0,0,0,0,"Arts and Culture|Administration","037","001","005","046","037001","037046",46,"037001005046",null,"037001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3724",50,37,"Arts and Culture",2,"Institutional Governance",4,"Capital Works","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",54112,77968,0,0,0,0,0,0,0,0,0,0,0,0,"Arts and Culture|Institutional Governance","037","002","004","050","037002","037050",50,"037002004050",null,"037002050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3733",53,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",3,"Cultural and Creative Industries Development","Transfers and subsidies","Households","Other transfers to households",41796,3836,2800,2300,2300,3500,4500,5500,0,0,0,4500,5500,5808,"Arts and Culture|Arts and Culture Promotion and Development","037","003","003","053","037003","037053",53,"037003003053",null,"037003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3735",46,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",5,"National Film and Video Foundation","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",105223,147588,116721,116721,116721,122907,129052,136537,0,0,0,129052,136537,144183.07200000001,"Arts and Culture|Arts and Culture Promotion and Development","037","003","005","046","037003","037046",46,"037003005046",null,"037003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3811",2,38,"Human Settlements",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",11186,38006,14200,23845,23845,25084,26339,27657,0,0,0,26339,27657,29205.792000000001,"Human Settlements|Administration","038","001","001","002","038001","038002",2,"038001001002",null,"038001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3812",56,38,"Human Settlements",1,"Administration",2,"Departmental Management","Payments for capital assets","Machinery and equipment","Transport equipment",0,14,0,0,0,0,0,0,0,0,0,0,0,0,"Human Settlements|Administration","038","001","002","056","038001","038056",56,"038001002056",null,"038001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3815",3,38,"Human Settlements",1,"Administration",5,"Financial Management","Current payments","Interest and rent on land","Interest and rent on land",12,0,0,0,0,0,0,0,0,0,0,0,0,0,"Human Settlements|Administration","038","001","005","003","038001","038003",3,"038001005003",null,"038001003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3823",2,38,"Human Settlements",2,"Human Settlements Policy, Strategy and Planning",3,"Human Settlements Strategy and Planning","Current payments","Goods and services","Goods and services",20460,15287,14744,13795,13795,15625,16407,16355,0,0,0,16407,16355,17270.88,"Human Settlements|Human Settlements Policy, Strategy and Planning","038","002","003","002","038002","038002",2,"038002003002",null,"038002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3842",57,38,"Human Settlements",4,"Housing Development Finance",2,"Chief Investment Officer","Payments for capital assets","Machinery and equipment","Other machinery and equipment",163,110,96,796,796,136,143,150,0,0,0,143,150,158.4,"Human Settlements|Housing Development Finance","038","004","002","057","038004","038057",57,"038004002057",null,"038004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3913",2,39,"Rural Development and Land Reform",1,"Administration",3,"Internal Audit","Current payments","Goods and services","Goods and services",16282,14168,20655,20321,20321,16786,17416,18499,0,0,0,17416,18499,19534.944,"Rural Development and Land Reform|Administration","039","001","003","002","039001","039002",2,"039001003002",null,"039001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3915",57,39,"Rural Development and Land Reform",1,"Administration",5,"Financial Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2790,2738,369,1343,1343,540,573,607,0,0,0,573,607,640.99200000000008,"Rural Development and Land Reform|Administration","039","001","005","057","039001","039057",57,"039001005057",null,"039001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3916",63,39,"Rural Development and Land Reform",1,"Administration",6,"Provincial Coordination","Payments for financial assets","Payments for financial assets","Payments for financial assets",135,144,0,0,0,0,0,0,0,0,0,0,0,0,"Rural Development and Land Reform|Administration","039","001","006","063","039001","039063",63,"039001006063",null,"039001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3923",46,39,"Rural Development and Land Reform",2,"National Geomatics Management Services",3,"Registration of Deeds Trading account","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",241741,113194,119537,15929,15929,67639,128241,135911,0,0,0,128241,135911,143522.016,"Rural Development and Land Reform|National Geomatics Management Services","039","002","003","046","039002","039046",46,"039002003046",null,"039002046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3933",50,39,"Rural Development and Land Reform",3,"Rural Development",3,"National Rural Youth Services Corps","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",0,794,0,0,0,0,0,0,0,0,0,0,0,0,"Rural Development and Land Reform|Rural Development","039","003","003","050","039003","039050",50,"039003003050",null,"039003050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3943",53,39,"Rural Development and Land Reform",4,"Restitution",3,"Restitution Grants","Transfers and subsidies","Households","Other transfers to households",2278048,2260900,2116000,2116010,2116010,2512922,2622562,2783371,0,0,0,2622562,2783371,2939239.7760000001,"Rural Development and Land Reform|Restitution","039","004","003","053","039004","039053",53,"039004003053",null,"039004053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3951",57,39,"Rural Development and Land Reform",5,"Land Reform",1,"Land Reform National Office","Payments for capital assets","Machinery and equipment","Other machinery and equipment",3992,711,340,1110,1110,282,300,315,0,0,0,300,315,332.64000000000004,"Rural Development and Land Reform|Land Reform","039","005","001","057","039005","039057",57,"039005001057",null,"039005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4012",2,40,"Sport and Recreation South Africa",1,"Administration",2,"Management","Current payments","Goods and services","Goods and services",4029,3429,8291,4391,4391,8530,7607,7606,0,0,0,7607,7606,8031.9360000000006,"Sport and Recreation South Africa|Administration","040","001","002","002","040001","040002",2,"040001002002",null,"040001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4023",51,40,"Sport and Recreation South Africa",2,"Active Nation",3,"Community Sport","Transfers and subsidies","Non-profit institutions","Non-profit institutions",33673,35333,36612,36612,36612,38508,40433,42778,0,0,0,40433,42778,45173.567999999999,"Sport and Recreation South Africa|Active Nation","040","002","003","051","040002","040051",51,"040002003051",null,"040002051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4043",51,40,"Sport and Recreation South Africa",4,"Sport Support",3,"Sport and Recreation Service Providers","Transfers and subsidies","Non-profit institutions","Non-profit institutions",97033,98855,107586,107586,107586,113269,118932,125830,0,0,0,118932,125830,132876.48000000001,"Sport and Recreation South Africa|Sport Support","040","004","003","051","040004","040051",51,"040004003051",null,"040004051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4114",2,41,"Civilian Secretariat",1,"Administration",4,"Office Accommodation","Current payments","Goods and services","Goods and services",0,0,1199,1199,1199,1,1,1,0,0,0,1,1,1.056,"Civilian Secretariat|Administration","041","001","004","002","041001","041002",2,"041001004002",null,"041001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4122",57,41,"Civilian Secretariat",2,"Intersectoral Coordination and Strategic Partnerships",2,"Community Outreach","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,0,46,49,53,0,0,0,49,53,55.968000000000004,"Civilian Secretariat|Intersectoral Coordination and Strategic Partnerships","041","002","002","057","041002","041057",57,"041002002057",null,"041002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4143",1,41,"Civilian Secretariat",4,"Civilian Oversight, Monitoring and Evaluations",3,"Information Management","Current payments","Compensation of employees","Compensation of employees",1640,545,1112,3664,3664,4260,4815,5284,0,0,0,4815,5284,5685.5839811688766,"Civilian Secretariat|Civilian Oversight, Monitoring and Evaluations","041","004","003","001","041004","041001",1,"041004003001",null,"041004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4223",2,42,"Military Veterans",2,"Socio Economic Support",3,"Socio Economic Support Management","Current payments","Goods and services","Goods and services",68330,110867,8928,7900,7900,4758,9343,9885,0,0,0,9343,9885,10438.560000000001,"Military Veterans|Socio Economic Support","042","002","003","002","042002","042002",2,"042002003002",null,"042002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4231",57,42,"Military Veterans",3,"Empowerment and Stakeholder Management",1,"Provincial Offices and Stakeholder Relations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,800,800,0,0,0,0,0,0,0,0,0,{"$f":"+EF4741&\"|\"&EH4741","v":"Military Veterans|Empowerment and Stakeholder Management"},{"$f":"REPT(\"0\",3-LEN(EE4741))&EE4741","v":"042"},{"$f":"REPT(\"0\",3-LEN(EG4741))&EG4741","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI4741))&EI4741","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4741))&ED4741","v":"057"},{"$f":"+FC4741&FD4741","v":"042003"},{"$f":"+FC4741&FF4741","v":"042057"},{"$f":"+FF4741*1","v":57},{"$f":"FG4741&FE4741&REPT(\"0\",3-LEN(FI4741))&FI4741","v":"042003001057"},null,{"$f":"LEFT(FJ4741,6)&FF4741","v":"042003057"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4322",2,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",2,"Policy and Legislation","Current payments","Goods and services","Goods and services",0,429,341,341,341,599,730,772,0,0,0,730,772,815.23200000000008,"Traditional Affairs|Research, Policy and Legislation   ","043","002","002","002","043002","043002",2,"043002002002",null,"043002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4411",57,44,"National School of Government",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",23,58,0,0,0,0,0,0,0,0,0,0,0,0,"National School of Government|Administration","044","001","001","057","044001","044057",57,"044001001057",null,"044001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4514",2,45,"Public Service Commission",1,"Administration",4,"Property Management","Current payments","Goods and services","Goods and services",11805,12756,24028,19028,19028,26479,28160,29724,0,0,0,28160,29724,31388.544000000002,"Public Service Commission|Administration","045","001","004","002","045001","045002",2,"045001004002",null,"045001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4532",1,45,"Public Service Commission",3,"Monitoring and Evaluation",2,"Service Delivery and Compliance Evaluations","Current payments","Compensation of employees","Compensation of employees",11101,13997,16971,17379,16770,17891,18320,19705,0,0,0,18320,19705,21202.579929775307,"Public Service Commission|Monitoring and Evaluation","045","003","002","001","045003","045001",1,"045003002001",null,"045003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4541",57,45,"Public Service Commission",4,"Integrity and Anti-Corruption",1,"Public Administration Investigations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",87,19,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service Commission|Integrity and Anti-Corruption","045","004","001","057","045004","045057",57,"045004001057",null,"045004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4612",46,46,"Government Communication and Information System",1,"Administration",2,"Corporate Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,529,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Administration","046","001","002","046","046001","046046",46,"046001002046",null,"046001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4621",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",1,"Programme Management for Content Processing and Dissemination","Current payments","Goods and services","Goods and services",177,751,358,358,501,348,367,388,0,0,0,367,388,409.72800000000001,{"$f":"+EF4869&\"|\"&EH4869","v":"Government Communication and Information System|Content Processing and Dissemination"},{"$f":"REPT(\"0\",3-LEN(EE4869))&EE4869","v":"046"},{"$f":"REPT(\"0\",3-LEN(EG4869))&EG4869","v":"002"},{"$f":"REPT(\"0\",3-LEN(EI4869))&EI4869","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4869))&ED4869","v":"002"},{"$f":"+FC4869&FD4869","v":"046002"},{"$f":"+FC4869&FF4869","v":"046002"},{"$f":"+FF4869*1","v":2},{"$f":"FG4869&FE4869&REPT(\"0\",3-LEN(FI4869))&FI4869","v":"046002001002"},null,{"$f":"LEFT(FJ4869,6)&FF4869","v":"046002002"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4621",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",1,"Programme Management for Content Processing and Dissemination","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,0,30,32,34,0,0,0,32,34,35.904000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","001","057","046002","046057",57,"046002001057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Current payments","Compensation of employees","Compensation of employees",17254,19932,22601,22507,22507,24328,25945,27825,0,0,0,25945,27825,29939.699900837244,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","001","046002","046001",1,"046002002001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Current payments","Goods and services","Goods and services",10803,9160,8943,8943,7538,8667,9164,9465,0,0,0,9164,9465,9995.0400000000009,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","002","046002","046002",2,"046002002002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Transfers and subsidies","Households","Social benefits",9,65,0,374,374,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","052","046002","046052",52,"046002002052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Payments for capital assets","Machinery and equipment","Other machinery and equipment",170,660,10,10,10,50,53,56,0,0,0,53,56,59.136000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","057","046002","046057",57,"046002002057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Payments for financial assets","Payments for financial assets","Payments for financial assets",23,1,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","063","046002","046063",63,"046002002063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Current payments","Compensation of employees","Compensation of employees",17757,18015,21737,21378,21378,20605,21974,23567,0,0,0,21974,23567,25358.091916011908,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","001","046002","046001",1,"046002003001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Current payments","Goods and services","Goods and services",29415,30561,29876,25031,23769,29758,31417,33090,0,0,0,31417,33090,34943.040000000001,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","002","046002","046002",2,"046002003002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Transfers and subsidies","Households","Social benefits",96,20,0,79,79,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","052","046002","046052",52,"046002003052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Payments for capital assets","Machinery and equipment","Other machinery and equipment",228,429,130,130,130,159,168,177,0,0,0,168,177,186.91200000000001,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","057","046002","046057",57,"046002003057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Payments for financial assets","Payments for financial assets","Payments for financial assets",42,10,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","063","046002","046063",63,"046002003063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Current payments","Compensation of employees","Compensation of employees",19270,21815,25047,25047,25047,26370,28123,30160,0,0,0,28123,30160,32452.15989251577,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","001","046002","046001",1,"046002004001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Current payments","Goods and services","Goods and services",32256,31977,19047,23892,25642,19993,21102,22327,0,0,0,21102,22327,23577.312000000002,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","002","046002","046002",2,"046002004002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Transfers and subsidies","Households","Social benefits",142,6,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","052","046002","046052",52,"046002004052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for capital assets","Machinery and equipment","Other machinery and equipment",983,1291,46,46,46,46,49,52,0,0,0,49,52,54.912000000000006,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","057","046002","046057",57,"046002004057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",62,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,0,200,200,200,211,222,235,0,0,0,222,235,248.16000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","062","046002","046062",62,"046002004062",null,"046002062"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,8,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","063","046002","046063",63,"046002004063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Current payments","Compensation of employees","Compensation of employees",1963,2184,2295,2278,2278,2706,2885,3095,0,0,0,2885,3095,3330.2199889700369,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","001","046003","046001",1,"046003001001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Current payments","Goods and services","Goods and services",532,435,282,282,510,348,367,388,0,0,0,367,388,409.72800000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","002","046003","046002",2,"046003001002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,40,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","057","046003","046057",57,"046003001057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Current payments","Compensation of employees","Compensation of employees",47045,49401,52656,52492,52492,57547,61370,65816,0,0,0,61370,65816,70818.015765444885,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","001","046003","046001",1,"046003002001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Current payments","Goods and services","Goods and services",24444,20302,15488,15748,15748,15928,16702,17673,0,0,0,16702,17673,18662.688000000002,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","002","046003","046002",2,"046003002002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",46,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",8,4,7,7,7,10,10,11,0,0,0,10,11,11.616,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","046","046003","046046",46,"046003002046",null,"046003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Transfers and subsidies","Households","Social benefits",234,11,0,46,46,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","052","046003","046052",52,"046003002052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Payments for capital assets","Machinery and equipment","Other machinery and equipment",141,324,130,130,130,80,193,203,0,0,0,193,203,214.36800000000002,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","057","046003","046057",57,"046003002057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Payments for financial assets","Payments for financial assets","Payments for financial assets",61,0,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","063","046003","046063",63,"046003002063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Current payments","Compensation of employees","Compensation of employees",9363,9663,10930,10946,10946,10398,11090,11893,0,0,0,11090,11893,12796.867957615717,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","001","046003","046001",1,"046003003001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Current payments","Goods and services","Goods and services",3412,3004,2937,2777,2586,2927,3089,3268,0,0,0,3089,3268,3451.0080000000003,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","002","046003","046002",2,"046003003002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",46,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",1,30,2,54,54,2,2,2,0,0,0,2,2,2.1120000000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","046","046003","046046",46,"046003003046",null,"046003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Payments for capital assets","Machinery and equipment","Other machinery and equipment",93,145,53,53,53,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","057","046003","046057",57,"046003003057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,1,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","063","046003","046063",63,"046003003063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Current payments","Compensation of employees","Compensation of employees",3483,3833,4369,4458,4458,7349,7836,8405,0,0,0,7836,8405,9043.7799700462547,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","001","046003","046001",1,"046003004001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Current payments","Goods and services","Goods and services",4892,611,572,572,572,932,984,1041,0,0,0,984,1041,1099.296,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","002","046003","046002",2,"046003004002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Transfers and subsidies","Households","Social benefits",42,0,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","052","046003","046052",52,"046003004052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,117,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","057","046003","046057",57,"046003004057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Current payments","Compensation of employees","Compensation of employees",3189,3185,4228,4141,4141,6368,6791,7283,0,0,0,6791,7283,7836.5079740448391,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","001","046003","046001",1,"046003005001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Current payments","Goods and services","Goods and services",461,556,772,672,672,889,938,992,0,0,0,938,992,1047.5520000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","002","046003","046002",2,"046003005002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Transfers and subsidies","Households","Social benefits",0,0,0,65,65,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","052","046003","046052",52,"046003005052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Payments for capital assets","Machinery and equipment","Other machinery and equipment",26,40,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","057","046003","046057",57,"046003005057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,7,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","063","046003","046063",63,"046003005063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",1,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Current payments","Compensation of employees","Compensation of employees",1145,990,2406,2406,2406,2672,2878,3077,0,0,0,2878,3077,3310.851989034185,"Centre for Public Service Innovation|Administration","047","001","001","001","047001","047001",1,"047001001001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",2,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Current payments","Goods and services","Goods and services",620,1057,1298,1298,1298,1274,1379,1520,0,0,0,1379,1520,1605.1200000000001,"Centre for Public Service Innovation|Administration","047","001","001","002","047001","047002",2,"047001001002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",48,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",0,21,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","001","048","047001","047048",48,"047001001048",null,"047001048"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",63,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","001","063","047001","047063",63,"047001001063",null,"047001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",1,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Current payments","Compensation of employees","Compensation of employees",2098,3926,2430,2430,2430,2197,2354,2461,0,0,0,2354,2461,2648.0359912294862,"Centre for Public Service Innovation|Administration","047","001","002","001","047001","047001",1,"047001002001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",2,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Current payments","Goods and services","Goods and services",2733,3013,5203,5203,3359,5703,6207,6727,0,0,0,6207,6727,7103.7120000000004,"Centre for Public Service Innovation|Administration","047","001","002","002","047001","047002",2,"047001002002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",46,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,24,24,24,19,21,23,0,0,0,21,23,24.288,"Centre for Public Service Innovation|Administration","047","001","002","046","047001","047046",46,"047001002046",null,"047001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",57,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",137,406,69,69,69,69,69,73,0,0,0,69,73,77.088000000000008,"Centre for Public Service Innovation|Administration","047","001","002","057","047001","047057",57,"047001002057",null,"047001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",63,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","002","063","047001","047063",63,"047001002063",null,"047001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",1,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Current payments","Compensation of employees","Compensation of employees",669,414,1416,1416,1416,3272,3528,3707,0,0,0,3528,3707,3988.7319867889905,"Centre for Public Service Innovation|Administration","047","001","003","001","047001","047001",1,"047001003001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",2,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Current payments","Goods and services","Goods and services",226,478,1166,1166,-878,1287,1395,1490,0,0,0,1395,1490,1573.44,"Centre for Public Service Innovation|Administration","047","001","003","002","047001","047002",2,"047001003002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",53,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Transfers and subsidies","Households","Other transfers to households",10,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","003","053","047001","047053",53,"047001003053",null,"047001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4721",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",1,"Research and Development","Current payments","Compensation of employees","Compensation of employees",1653,1213,2813,2813,2813,2746,2960,3138,0,0,0,2960,3138,3376.4879888167934,"Centre for Public Service Innovation|Public Sector Innovation","047","002","001","001","047002","047001",1,"047002001001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4721",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",1,"Research and Development","Current payments","Goods and services","Goods and services",898,699,792,792,792,826,875,892,0,0,0,875,892,941.952,"Centre for Public Service Innovation|Public Sector Innovation","047","002","001","002","047002","047002",2,"047002001002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Current payments","Compensation of employees","Compensation of employees",1890,1394,3008,3008,3008,3243,3494,3715,0,0,0,3494,3715,3997.3399867604803,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","001","047002","047001",1,"047002002001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Current payments","Goods and services","Goods and services",1027,796,1115,1115,1115,1082,1215,1194,0,0,0,1215,1194,1260.864,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","002","047002","047002",2,"047002002002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",57,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",565,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","057","047002","047057",57,"047002002057",null,"047002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Current payments","Compensation of employees","Compensation of employees",3329,3651,2881,2881,2881,3107,3350,3543,0,0,0,3350,3543,3812.2679873734542,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","001","047002","047001",1,"047002003001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Current payments","Goods and services","Goods and services",4553,4494,4382,4382,4382,4597,4709,4871,0,0,0,4709,4871,5143.7759999999998,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","002","047002","047002",2,"047002003002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",53,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Transfers and subsidies","Households","Other transfers to households",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","053","047002","047053",53,"047002003053",null,"047002053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",63,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,1,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","063","047002","047063",63,"047002003063",null,"047002063"]

{"sheet":"Help","index":1,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"   Content  (Click on topic to view)",{"$f":"\" \"&Indi1","v":" Department Information, Training, PPP Projects  & Checks"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(R5:R17)","v":13},"Total number of DescriptBox"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"CHOOSE(Q4,R5,R6,R7,R8,R9,R10,R11,R12,R13,R14,R15,R16,R17)","v":"Department Information, Training, PPP Projects  & Checks"}]
[null,null,"1.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Introduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"General workings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Settings"]
[null,null,"2.",null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cover sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Summary sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Programme sheets"]
[null,null,"3.",null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Grants Admin, Budget Tracking, Function Shifts, Performance Indicators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Personnel, Receipts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Analysis, Infrastructure, ODA, Deviations, Expenditure Trends\n"]
[null,null,"4.",null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Department Information, Training, PPP Projects  & Checks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Transfers &  subsidies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Glossary"]
[null,null,"5.",null,null,null,null,null,null,null,null,null," ",null,null,null,13,"Glossary -part2"]
[]
[]
[null,null,"6."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    "]
[]
[null,null,"7."]
[]
[]
[]
[null,null,"8."]
[]
[null,null,"9."]
[]
[]
[]
[null,null,"10."]
[]
[]
[]
[null,null,"11."]
[]
[null,null,"12."]

{"sheet":"Settings","index":2,"n_rows":1314,"n_cols":22,"rows_kept":1314,"cut":false,"hidden":false,"merged":[[13,20,13,24],[15,20,15,24],[17,21,17,24],[19,21,19,24],[29,21,29,24],[27,21,27,24],[25,20,25,24],[23,20,23,24]]}
["ENE"]
[2]
[2]
[]
[{"$f":"IF($A$4=TRUE,\"FALSE\",IF($A$3=1,\"TRUE\",\"FALSE\"))","v":"FALSE"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"ECONOMIC CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,"Department Contact Details"]
[null,null,null,null,null,null,null,null,"Type \"Y\" to show, \"N\" to hide (Controls unused classification rows to be hidden across the database)",null,null,null,null,null,null,null,null,"Check: Hidden values assigned",null,"To be filled by person responsible for completion/submission of datafile"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K13))","v":629947190.07808459},"y","Current payments",null,null,null,null,null,null,{"$f":"IF(AND(J13<>\"y\",I13<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K14))","v":423629660.3980844},"y","Compensation of employees",null,null,null,null,null,null,"",null,"Name:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K15))","v":384076657.56840736},"y","Salaries and wages",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K16))","v":39553002.829677202},"y","Social contributions",null,null,null,null,null,null,"",null,"Email:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K17))","v":206317529.68000001},"y","Goods and services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K18))","v":286291.984},"y","Administrative fees",null,null,null,null,null,null,"",null,"Telephone number:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K19))","v":144185.128},"y","Advertising",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K20))","v":3073312.4639999997},"y","Minor Assets",null,null,null,null,null,null,"",null,"Mobile (optional):",null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K21))","v":1241084.176},"y","Audit costs: External",null,null,null,null,null,null,{"$f":"IF(AND(J21<>\"y\",I21<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K22))","v":0},"y","Bursaries: Employees",null,null,null,null,null,null,"",null,"CFO contact details"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K23))","v":395758.01600000006},"y","Catering: Departmental activities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K24))","v":1681415.1999999997},"y","Communication (G&S)",null,null,null,null,null,null,"",null,"Name:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K25))","v":19453675.832000002},"y","Computer services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K26))","v":2621630.1600000006},"y","Consultants: Business and advisory services",null,null,null,null,null,null,"",null,"Email:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K27))","v":707388.85600000015},"y","Infrastructure and planning services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K28))","v":363851.26399999997},"y","Laboratory services",null,null,null,null,null,null,"",null,"Telephone number:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K29))","v":474286.62399999995},"y","Legal services (G&S)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K30))","v":1117277.6879999998},"y","Science and technological services",null,null,null,null,null,null,"",null,"Mobile (optional):",null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K31))","v":41331339.456000008},"y","Contractors",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K32))","v":6671257.6959999995},"y","Agency and support/outsourced services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K33))","v":76543.912000000011},"y","Entertainment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K34))","v":1465183.1040000001},"y","Fleet services (including government motor transport)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Housing",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Clothing material and accessories",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Farming supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K38))","v":14519745.048000002},"y","Inventory: Food and food supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K39))","v":11591765.487999998},"y","Inventory: Fuel, oil and gas",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K40))","v":0},"y","Inventory: Learner and teacher support material",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K41))","v":2016941.7039999999},"y","Inventory: Materials and supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K42))","v":1800556.5279999999},"y","Inventory: Medical supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K43))","v":4006370.3360000006},"y","Inventory: Medicine",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K44))","v":0},"y","Medsas inventory interface",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K45))","v":3162989.9039999996},"y","Inventory: Other supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K46))","v":2111390.4480000003},"y","Consumable supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K47))","v":1040633.3920000001},"y","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K48))","v":19001841.864},"y","Operating leases",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K49))","v":1207.576},"y","Rental and hiring",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K50))","v":35723574.128000006},"y","Property payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K51))","v":0},"y","Transport provided: Departmental activity",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K52))","v":13837427.288000003},"y","Travel and subsistence",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K53))","v":4318698.8960000006},"y","Training and development",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K54))","v":9055572.7119999994},"y","Operating payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K55))","v":276696.41600000003},"y","Venues and facilities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K56))","v":0},"y","Interest and rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K57))","v":0},"y","Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K58))","v":0},"y","Rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K59))","v":137299016.95199999},"y","Transfers and subsidies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K60))","v":1325.3759999999997},"y","Provinces and municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K61))","v":0},"y","Provinces",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K62))","v":0},"y","Provincial Revenue Funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K63))","v":0},"y","Provincial agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K64))","v":1325.3759999999997},"y","Municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K65))","v":1325.3759999999997},"y","Municipal bank accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K66))","v":0},"y","Municipal agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K67))","v":115381409.11199999},"y","Departmental agencies and accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K68))","v":0},"y","Social security funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K69))","v":115381409.11199999},"y","Departmental agencies (non-business entities)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K70))","v":0},"y","Higher education institutions",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K71))","v":314957},"y","Foreign governments and international organisations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K72))","v":19545431},"y","Public corporations and private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K73))","v":19492607},"y","Public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K74))","v":19322126},"y","Subsidies on products and production (pc)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K75))","v":170481},"y","Other transfers to public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K76))","v":52824},"y","Private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K77))","v":0},"y","Subsidies on products and production (pe)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K78))","v":52824},"y","Other transfers to private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K79))","v":148198.288},"y","Non-profit institutions",null,null,null,null,null,null,{"$f":"IF(AND(J79<>\"y\",I79<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K80))","v":1907696.176},"y","Households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K81))","v":1856581.176},"y","Social benefits",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K82))","v":51115},"y","Other transfers to households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K83))","v":8644101.8320000004},"y","Payments for capital assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K84))","v":3672773.7600000002},"y","Buildings and other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K85))","v":2098254.2560000001},"y","Buildings",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K86))","v":0},"y","Other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K87))","v":6493721.4880000008},"y","Machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K88))","v":3404143.5199999996},"y","Transport equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K89))","v":3089577.9679999999},"y","Other machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K90))","v":0},"y","Heritage assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K91))","v":40998.824000000001},"y","Specialised military assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K92))","v":1245},"y","Biological assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K93))","v":0},"y","Land and sub-soil assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K94))","v":9882.2639999999992},"y","Software and other intangible assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K95))","v":29514},"y","Payments for financial assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTBLANK(R13:R95)","v":83}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"View Selection: MTEC / ENE "]
[null,null,"View dependent on current process for which template is in use"]

{"sheet":"Summary","index":3,"n_rows":189,"n_cols":63,"rows_kept":189,"cut":false,"hidden":false,"merged":[[26,28,28,28],[26,25,28,25],[154,23,155,23],[153,29,155,29],[153,30,153,32],[153,24,155,24],[153,25,155,25],[153,26,155,26],[153,27,155,27],[153,28,155,28],[27,30,27,31],[154,30,154,31],[7,6,7,9],[26,19,28,19],[26,20,28,20],[26,5,26,6],[11,5,11,16],[8,6,8,9],[25,5,25,6],[153,13,153,16],[26,21,26,23],[26,26,28,26],[27,5,27,6],[26,24,28,24],[153,5,153,6],[26,13,26,16],[27,23,28,23],[26,18,28,18],[153,17,155,17],[153,18,155,18],[153,19,155,19],[153,20,155,20],[153,21,153,23],[27,21,27,22],[154,21,154,22],[26,42,28,42],[26,48,28,48],[26,47,28,47],[26,29,28,29],[26,46,28,46],[26,39,26,41],[26,37,28,37],[26,38,28,38],[26,44,28,44],[27,41,28,41],[26,35,28,35],[27,32,28,32],[26,34,28,34],[26,43,28,43],[27,39,27,40],[153,33,155,33],[153,34,155,34],[26,33,28,33],[26,30,26,32],[154,32,155,32],[153,35,155,35],[153,36,155,36],[153,37,155,37],[153,47,155,47],[154,41,155,41],[153,43,155,43],[153,44,155,44],[153,45,155,45],[153,46,155,46],[153,38,155,38],[153,39,153,41],[153,42,155,42],[154,39,154,40]]}
["A","B","C","D","E","F","G",null,"H","I","J","K","L","M","N","O","P","Q",null,"R","S","T","W","X",null,null,"Y","Z","AA","AB","AC","AF","AG",null,null,"AH","AI","AJ","AK","AL"]
[]
["P's created",{"$f":"COUNTIF(B31:B45,\"<>0\")","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SheetList"]
["P's listed",{"$f":"COUNTIF(C31:C45,\"<>0\")","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["P'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of programme units to create\",\"No. of programme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Check",{"$f":"B4-MAX(B31:B45)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Check2",{"$f":"MAX(D58:D61)","v":0},null,null,null,"Department name:",{"$f":"MyDeptName","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[{"$f":"COUNTIF(I147:AU147,\">0.5\")+COUNTIF(I147:AU147,\"<-0.49999999999\")","v":0},null,null,null,null,"Executive Authority:","Ms N.N. Mapisa Nqakula",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,"Accounting Officer:","Dr S. Gulube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,"Purpose:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,"Defend and protect the Republic of South Africa, its territorial integrity and its people, in accordance with the Constitution and the principles of international law regulating the use of force. Provide for military veterans' benefits.\n\n\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[1,null,null,null,null,"Departmental Reprioritised Indicative Baseline",null,null,{"$f":"IndiBL1","v":48744615},{"$f":"IndiBL2","v":50725685},{"$f":"IndiBL3","v":54111102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[1,null,null,null,null,"Variance (Departmental Reprioritised Indicative Baseline less Input)",null,null,{"$f":"I15-Y54","v":0},{"$f":"J15-AH54","v":0},{"$f":"K15-AQ54","v":0.7126384973526001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[1,null,null,null,null,"Revised departmental baseline",null,null,{"$f":"+Cover!$AV$23","v":48618790},{"$f":"+Cover!$AW$23","v":50610314},{"$f":"+Cover!$AX$23","v":53966436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[1,null,null,null,null,"Variance (Revised departmental baseline less Input)",null,null,{"$f":"I17-AB54","v":-125825},{"$f":"J17-AK54","v":-115371},{"$f":"K17-AT54","v":-144665.28736150265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[1,null,null,null,null,"Compensation of employees Indicative Baseline",null,null,{"$f":"+Cover!$AP$104","v":26447971},{"$f":"+Cover!$AQ$104","v":27116696},{"$f":"+Cover!$AR$104","v":29177564.799361497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct_charges"]
[1,null,null,null,null,"Variance (Personnel budget indicative baseline less Input)",null,null,{"$f":"I19-SUM('1:15'!$U$75)","v":0},{"$f":"J19-SUM('1:15'!$AD$75)","v":0},{"$f":"K19-SUM('1:15'!$AM$75)","v":0}]
[1,null,null,null,null,"Compensation of employees ceiling (Revised baseline)",null,null,{"$f":"+Cover!$AV$104","v":26447971},{"$f":"+Cover!$AW$104","v":27116696},{"$f":"+Cover!$AX$104","v":29177565}]
[1,null,null,null,null,"Variance (Revised personnel budget less Input)",null,null,{"$f":"I21-SUM('1:15'!$AB$75)","v":0},{"$f":"J21-SUM('1:15'!$AK$75)","v":0},{"$f":"K21-SUM('1:15'!$AT$75)","v":0.20063850283622742}]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AE$46<(Reprioritisation!$AA$10*$AD$46),$AE$46<>0),\"You have not reached the required 3% of baseline reprioritisation \",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AN$46<(Reprioritisation!$AB$10*$AM$46),$AN$46<>0),\"You have not reached the required 5% of baseline reprioritisation\",\"\")","v":""}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I149:AU149,\">0.5\")+COUNTIF(I149:AU149,\"<-0.49999\")<>0,\"Inconsistencies in programmes sheets\",\"\")","v":""},null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,null,null,{"$f":"MyYear0","v":"2016/17"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I147:AU147,\">0.5\")+COUNTIF(I147:AU147,\"<-0.49999\")<>0,\"Inconsistencies between programmes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated under / (over) spending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline Reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline",null,"Reasons for under/ (over) spending\n[Amounts in Column S]"]
[1,null,null,null,null,{"$f":"IF(COUNTBLANK(Settings!R13:R95)<>83,\"Economic Classification hidden row, revise settings\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline reprioritisation"]
[1,null,{"$f":"SUM(C58:C61)","v":0},null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,"Sht format","Name",null,null,"Programmes"]
[1,{"$f":"IF('1'!$F$6<>\"\",E31,0)","v":1},{"$f":"IF(LEN(F31)>2,1,0)","v":1},{"$f":"IF(OR(AND(B31=0,C31<>0),AND(B31<>0,C31=0)),1,0)","v":0},1,"Administration",{"$f":"IF(AND(F31=\"\",COUNTA(F31:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('1'!I$72),0,'1'!I$72)","v":4510985},{"$f":"IF(ISERROR('1'!J$72),0,'1'!J$72)","v":4658985},{"$f":"IF(ISERROR('1'!K$72),0,'1'!K$72)","v":4862401},{"$f":"IF(ISERROR('1'!L$72),0,'1'!L$72)","v":4862401},{"$f":"IF(ISERROR('1'!M$72),0,'1'!M$72)","v":5151108},{"$f":"IF(ISERROR('1'!N$72),0,'1'!N$72)","v":0},{"$f":"IF(ISERROR('1'!O$72),0,'1'!O$72)","v":0},{"$f":"IF(ISERROR('1'!P$72),0,'1'!P$72)","v":185026},{"$f":"IF(ISERROR('1'!Q$72),0,'1'!Q$72)","v":11817},{"$f":"IF(ISERROR('1'!R$72),0,'1'!R$72)","v":5347951},{"$f":"IF(ISERROR('1'!S$72),0,'1'!S$72)","v":0},{"$f":"IF(ISERROR('1'!T$72),0,'1'!T$72)","v":5347951},{"$f":"IF(ISERROR('1'!U$72),0,'1'!U$72)","v":5348398},{"$f":"IF(ISERROR('1'!V$72),0,'1'!V$72)","v":0},{"$f":"IF(ISERROR('1'!W$72),0,'1'!W$72)","v":0},{"$f":"SUM(V31:W31)","v":0},{"$f":"U31+X31","v":5348398},{"$f":"IF(ISERROR('1'!Z$72),0,'1'!Z$72)","v":0},{"$f":"IF(ISERROR('1'!AA$72),0,'1'!AA$72)","v":0},{"$f":"IF(ISERROR('1'!AB$72),0,'1'!AB$72)","v":5348398},{"$f":"IF(ISERROR('1'!AC$72),0,'1'!AC$72)","v":0},{"$f":"IF(ISERROR('1'!AD$72),0,'1'!AD$72)","v":5560354},{"$f":"IF(ISERROR('1'!AE$72),0,'1'!AE$72)","v":0},{"$f":"IF(ISERROR('1'!AF$72),0,'1'!AF$72)","v":0},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":5560354},{"$f":"IF(ISERROR('1'!AI$72),0,'1'!AI$72)","v":0},{"$f":"IF(ISERROR('1'!AJ$72),0,'1'!AJ$72)","v":0},{"$f":"IF(ISERROR('1'!AK$72),0,'1'!AK$72)","v":5560354},{"$f":"IF(ISERROR('1'!AL$72),0,'1'!AL$72)","v":0},{"$f":"IF(ISERROR('1'!AM$72),0,'1'!AM$72)","v":5911428.557362468},{"$f":"IF(ISERROR('1'!AN$72),0,'1'!AN$72)","v":0},{"$f":"IF(ISERROR('1'!AO$72),0,'1'!AO$72)","v":0},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":5911428.557362468},{"$f":"IF(ISERROR('1'!AR$72),0,'1'!AR$72)","v":0},{"$f":"IF(ISERROR('1'!AS$72),0,'1'!AS$72)","v":0},{"$f":"IF(ISERROR('1'!AT$72),0,'1'!AT$72)","v":5911428.557362468},{"$f":"IF(ISERROR('1'!AU$72),0,'1'!AU$72)","v":0}]
[{"$f":"COUNTIF(I32:AU32,\"<>0\")+IF(LEN(F32)>2,1,0)","v":18},{"$f":"IF('2'!$F$6<>\"\",E32,0)","v":2},{"$f":"IF(LEN(F32)>2,1,0)","v":1},{"$f":"IF(OR(AND(B32=0,C32<>0),AND(B32<>0,C32=0)),1,0)","v":0},2,"Force Employment",{"$f":"IF(AND(F32=\"\",COUNTA(F32:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('2'!I$72),0,'2'!I$72)","v":3346655},{"$f":"IF(ISERROR('2'!J$72),0,'2'!J$72)","v":3631441},{"$f":"IF(ISERROR('2'!K$72),0,'2'!K$72)","v":3813309},{"$f":"IF(ISERROR('2'!L$72),0,'2'!L$72)","v":3813309},{"$f":"IF(ISERROR('2'!M$72),0,'2'!M$72)","v":3899635},{"$f":"IF(ISERROR('2'!N$72),0,'2'!N$72)","v":0},{"$f":"IF(ISERROR('2'!O$72),0,'2'!O$72)","v":0},{"$f":"IF(ISERROR('2'!P$72),0,'2'!P$72)","v":-227000},{"$f":"IF(ISERROR('2'!Q$72),0,'2'!Q$72)","v":0},{"$f":"IF(ISERROR('2'!R$72),0,'2'!R$72)","v":3672635},{"$f":"IF(ISERROR('2'!S$72),0,'2'!S$72)","v":0},{"$f":"IF(ISERROR('2'!T$72),0,'2'!T$72)","v":3672635},{"$f":"IF(ISERROR('2'!U$72),0,'2'!U$72)","v":3945550},{"$f":"IF(ISERROR('2'!V$72),0,'2'!V$72)","v":0},{"$f":"IF(ISERROR('2'!W$72),0,'2'!W$72)","v":0},{"$f":"SUM(V32:W32)","v":0},{"$f":"U32+X32","v":3945550},{"$f":"IF(ISERROR('2'!Z$72),0,'2'!Z$72)","v":0},{"$f":"IF(ISERROR('2'!AA$72),0,'2'!AA$72)","v":0},{"$f":"IF(ISERROR('2'!AB$72),0,'2'!AB$72)","v":3945550},{"$f":"IF(ISERROR('2'!AC$72),0,'2'!AC$72)","v":0},{"$f":"IF(ISERROR('2'!AD$72),0,'2'!AD$72)","v":4039632},{"$f":"IF(ISERROR('2'!AE$72),0,'2'!AE$72)","v":0},{"$f":"IF(ISERROR('2'!AF$72),0,'2'!AF$72)","v":0},{"$f":"SUM(AE32:AF32)","v":0},{"$f":"AD32+AG32","v":4039632},{"$f":"IF(ISERROR('2'!AI$72),0,'2'!AI$72)","v":0},{"$f":"IF(ISERROR('2'!AJ$72),0,'2'!AJ$72)","v":0},{"$f":"IF(ISERROR('2'!AK$72),0,'2'!AK$72)","v":4039632},{"$f":"IF(ISERROR('2'!AL$72),0,'2'!AL$72)","v":0},{"$f":"IF(ISERROR('2'!AM$72),0,'2'!AM$72)","v":4308284.8324387837},{"$f":"IF(ISERROR('2'!AN$72),0,'2'!AN$72)","v":0},{"$f":"IF(ISERROR('2'!AO$72),0,'2'!AO$72)","v":0},{"$f":"SUM(AN32:AO32)","v":0},{"$f":"AM32+AP32","v":4308284.8324387837},{"$f":"IF(ISERROR('2'!AR$72),0,'2'!AR$72)","v":0},{"$f":"IF(ISERROR('2'!AS$72),0,'2'!AS$72)","v":0},{"$f":"IF(ISERROR('2'!AT$72),0,'2'!AT$72)","v":4308284.8324387837},{"$f":"IF(ISERROR('2'!AU$72),0,'2'!AU$72)","v":0}]
[19,{"$f":"IF('3'!$F$6<>\"\",E33,0)","v":3},{"$f":"IF(LEN(F33)>2,1,0)","v":1},{"$f":"IF(OR(AND(B33=0,C33<>0),AND(B33<>0,C33=0)),1,0)","v":0},3,"Landward Defence",{"$f":"IF(AND(F33=\"\",COUNTA(F33:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('3'!I$72),0,'3'!I$72)","v":13599123},{"$f":"IF(ISERROR('3'!J$72),0,'3'!J$72)","v":14049116},{"$f":"IF(ISERROR('3'!K$72),0,'3'!K$72)","v":15202376},{"$f":"IF(ISERROR('3'!L$72),0,'3'!L$72)","v":15202376},{"$f":"IF(ISERROR('3'!M$72),0,'3'!M$72)","v":15651438},{"$f":"IF(ISERROR('3'!N$72),0,'3'!N$72)","v":0},{"$f":"IF(ISERROR('3'!O$72),0,'3'!O$72)","v":0},{"$f":"IF(ISERROR('3'!P$72),0,'3'!P$72)","v":-90883},{"$f":"IF(ISERROR('3'!Q$72),0,'3'!Q$72)","v":66720},{"$f":"IF(ISERROR('3'!R$72),0,'3'!R$72)","v":15627275},{"$f":"IF(ISERROR('3'!S$72),0,'3'!S$72)","v":0},{"$f":"IF(ISERROR('3'!T$72),0,'3'!T$72)","v":15627275},{"$f":"IF(ISERROR('3'!U$72),0,'3'!U$72)","v":16838737},{"$f":"IF(ISERROR('3'!V$72),0,'3'!V$72)","v":0},{"$f":"IF(ISERROR('3'!W$72),0,'3'!W$72)","v":0},{"$f":"SUM(V33:W33)","v":0},{"$f":"U33+X33","v":16838737},{"$f":"IF(ISERROR('3'!Z$72),0,'3'!Z$72)","v":0},{"$f":"IF(ISERROR('3'!AA$72),0,'3'!AA$72)","v":0},{"$f":"IF(ISERROR('3'!AB$72),0,'3'!AB$72)","v":16838737},{"$f":"IF(ISERROR('3'!AC$72),0,'3'!AC$72)","v":0},{"$f":"IF(ISERROR('3'!AD$72),0,'3'!AD$72)","v":17714538},{"$f":"IF(ISERROR('3'!AE$72),0,'3'!AE$72)","v":0},{"$f":"IF(ISERROR('3'!AF$72),0,'3'!AF$72)","v":0},0,17714538,{"$f":"IF(ISERROR('3'!AI$72),0,'3'!AI$72)","v":0},{"$f":"IF(ISERROR('3'!AJ$72),0,'3'!AJ$72)","v":0},{"$f":"IF(ISERROR('3'!AK$72),0,'3'!AK$72)","v":17714538},{"$f":"IF(ISERROR('3'!AL$72),0,'3'!AL$72)","v":0},{"$f":"IF(ISERROR('3'!AM$72),0,'3'!AM$72)","v":18943483.217780776},{"$f":"IF(ISERROR('3'!AN$72),0,'3'!AN$72)","v":0},{"$f":"IF(ISERROR('3'!AO$72),0,'3'!AO$72)","v":0},0,{"$f":"AM33+AP33","v":18943483.217780776},{"$f":"IF(ISERROR('3'!AR$72),0,'3'!AR$72)","v":0},{"$f":"IF(ISERROR('3'!AS$72),0,'3'!AS$72)","v":0},{"$f":"IF(ISERROR('3'!AT$72),0,'3'!AT$72)","v":18943483.217780776},{"$f":"IF(ISERROR('3'!AU$72),0,'3'!AU$72)","v":0}]
[18,{"$f":"IF('4'!$F$6<>\"\",E34,0)","v":4},{"$f":"IF(LEN(F34)>2,1,0)","v":1},{"$f":"IF(OR(AND(B34=0,C34<>0),AND(B34<>0,C34=0)),1,0)","v":0},4,"Air Defence",{"$f":"IF(AND(F34=\"\",COUNTA(F34:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('4'!I$72),0,'4'!I$72)","v":6031523},{"$f":"IF(ISERROR('4'!J$72),0,'4'!J$72)","v":6913523},{"$f":"IF(ISERROR('4'!K$72),0,'4'!K$72)","v":7167594},{"$f":"IF(ISERROR('4'!L$72),0,'4'!L$72)","v":7167594},{"$f":"IF(ISERROR('4'!M$72),0,'4'!M$72)","v":6883527},{"$f":"IF(ISERROR('4'!N$72),0,'4'!N$72)","v":0},{"$f":"IF(ISERROR('4'!O$72),0,'4'!O$72)","v":0},{"$f":"IF(ISERROR('4'!P$72),0,'4'!P$72)","v":53056},{"$f":"IF(ISERROR('4'!Q$72),0,'4'!Q$72)","v":0},{"$f":"IF(ISERROR('4'!R$72),0,'4'!R$72)","v":6936583},{"$f":"IF(ISERROR('4'!S$72),0,'4'!S$72)","v":0},{"$f":"IF(ISERROR('4'!T$72),0,'4'!T$72)","v":6936583},{"$f":"IF(ISERROR('4'!U$72),0,'4'!U$72)","v":6596132},{"$f":"IF(ISERROR('4'!V$72),0,'4'!V$72)","v":0},{"$f":"IF(ISERROR('4'!W$72),0,'4'!W$72)","v":0},0,6596132,{"$f":"IF(ISERROR('4'!Z$72),0,'4'!Z$72)","v":0},{"$f":"IF(ISERROR('4'!AA$72),0,'4'!AA$72)","v":0},{"$f":"IF(ISERROR('4'!AB$72),0,'4'!AB$72)","v":6596132},{"$f":"IF(ISERROR('4'!AC$72),0,'4'!AC$72)","v":0},{"$f":"IF(ISERROR('4'!AD$72),0,'4'!AD$72)","v":7240303},{"$f":"IF(ISERROR('4'!AE$72),0,'4'!AE$72)","v":0},{"$f":"IF(ISERROR('4'!AF$72),0,'4'!AF$72)","v":0},0,7240303,{"$f":"IF(ISERROR('4'!AI$72),0,'4'!AI$72)","v":0},{"$f":"IF(ISERROR('4'!AJ$72),0,'4'!AJ$72)","v":0},{"$f":"IF(ISERROR('4'!AK$72),0,'4'!AK$72)","v":7240303},{"$f":"IF(ISERROR('4'!AL$72),0,'4'!AL$72)","v":0},{"$f":"IF(ISERROR('4'!AM$72),0,'4'!AM$72)","v":7712587.0600917311},{"$f":"IF(ISERROR('4'!AN$72),0,'4'!AN$72)","v":0},{"$f":"IF(ISERROR('4'!AO$72),0,'4'!AO$72)","v":0},0,7712587.0600917311,{"$f":"IF(ISERROR('4'!AR$72),0,'4'!AR$72)","v":0},{"$f":"IF(ISERROR('4'!AS$72),0,'4'!AS$72)","v":0},{"$f":"IF(ISERROR('4'!AT$72),0,'4'!AT$72)","v":7712587.0600917311},{"$f":"IF(ISERROR('4'!AU$72),0,'4'!AU$72)","v":0}]
[18,{"$f":"IF('5'!$F$6<>\"\",E35,0)","v":5},1,0,5,"Maritime Defence",{"$f":"IF(AND(F35=\"\",COUNTA(F35:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('5'!I$72),0,'5'!I$72)","v":3226378},{"$f":"IF(ISERROR('5'!J$72),0,'5'!J$72)","v":3802369},{"$f":"IF(ISERROR('5'!K$72),0,'5'!K$72)","v":3769147},{"$f":"IF(ISERROR('5'!L$72),0,'5'!L$72)","v":3769147},{"$f":"IF(ISERROR('5'!M$72),0,'5'!M$72)","v":4355880},{"$f":"IF(ISERROR('5'!N$72),0,'5'!N$72)","v":0},{"$f":"IF(ISERROR('5'!O$72),0,'5'!O$72)","v":0},{"$f":"IF(ISERROR('5'!P$72),0,'5'!P$72)","v":30935},{"$f":"IF(ISERROR('5'!Q$72),0,'5'!Q$72)","v":0},{"$f":"IF(ISERROR('5'!R$72),0,'5'!R$72)","v":4386815},{"$f":"IF(ISERROR('5'!S$72),0,'5'!S$72)","v":0},{"$f":"IF(ISERROR('5'!T$72),0,'5'!T$72)","v":4386815},{"$f":"IF(ISERROR('5'!U$72),0,'5'!U$72)","v":4557333},{"$f":"IF(ISERROR('5'!V$72),0,'5'!V$72)","v":0},{"$f":"IF(ISERROR('5'!W$72),0,'5'!W$72)","v":0},0,4557333,{"$f":"IF(ISERROR('5'!Z$72),0,'5'!Z$72)","v":0},{"$f":"IF(ISERROR('5'!AA$72),0,'5'!AA$72)","v":0},{"$f":"IF(ISERROR('5'!AB$72),0,'5'!AB$72)","v":4557333},{"$f":"IF(ISERROR('5'!AC$72),0,'5'!AC$72)","v":0},{"$f":"IF(ISERROR('5'!AD$72),0,'5'!AD$72)","v":4427523},{"$f":"IF(ISERROR('5'!AE$72),0,'5'!AE$72)","v":0},{"$f":"IF(ISERROR('5'!AF$72),0,'5'!AF$72)","v":0},0,4427523,{"$f":"IF(ISERROR('5'!AI$72),0,'5'!AI$72)","v":0},{"$f":"IF(ISERROR('5'!AJ$72),0,'5'!AJ$72)","v":0},{"$f":"IF(ISERROR('5'!AK$72),0,'5'!AK$72)","v":4427523},{"$f":"IF(ISERROR('5'!AL$72),0,'5'!AL$72)","v":0},{"$f":"IF(ISERROR('5'!AM$72),0,'5'!AM$72)","v":4721008.5318846442},{"$f":"IF(ISERROR('5'!AN$72),0,'5'!AN$72)","v":0},{"$f":"IF(ISERROR('5'!AO$72),0,'5'!AO$72)","v":0},0,4721008.5318846442,{"$f":"IF(ISERROR('5'!AR$72),0,'5'!AR$72)","v":0},{"$f":"IF(ISERROR('5'!AS$72),0,'5'!AS$72)","v":0},{"$f":"IF(ISERROR('5'!AT$72),0,'5'!AT$72)","v":4721008.5318846442},{"$f":"IF(ISERROR('5'!AU$72),0,'5'!AU$72)","v":0}]
[19,{"$f":"IF('6'!$F$6<>\"\",E36,0)","v":6},1,0,6,"Military Health Support",{"$f":"IF(AND(F36=\"\",COUNTA(F36:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('6'!I$72),0,'6'!I$72)","v":3733603},{"$f":"IF(ISERROR('6'!J$72),0,'6'!J$72)","v":4053113},{"$f":"IF(ISERROR('6'!K$72),0,'6'!K$72)","v":4069261},{"$f":"IF(ISERROR('6'!L$72),0,'6'!L$72)","v":4069261},{"$f":"IF(ISERROR('6'!M$72),0,'6'!M$72)","v":4416816},{"$f":"IF(ISERROR('6'!N$72),0,'6'!N$72)","v":0},{"$f":"IF(ISERROR('6'!O$72),0,'6'!O$72)","v":0},{"$f":"IF(ISERROR('6'!P$72),0,'6'!P$72)","v":35672},{"$f":"IF(ISERROR('6'!Q$72),0,'6'!Q$72)","v":-11817},{"$f":"IF(ISERROR('6'!R$72),0,'6'!R$72)","v":4440671},{"$f":"IF(ISERROR('6'!S$72),0,'6'!S$72)","v":0},{"$f":"IF(ISERROR('6'!T$72),0,'6'!T$72)","v":4440671},{"$f":"IF(ISERROR('6'!U$72),0,'6'!U$72)","v":4400384},{"$f":"IF(ISERROR('6'!V$72),0,'6'!V$72)","v":0},{"$f":"IF(ISERROR('6'!W$72),0,'6'!W$72)","v":0},0,4400384,{"$f":"IF(ISERROR('6'!Z$72),0,'6'!Z$72)","v":0},{"$f":"IF(ISERROR('6'!AA$72),0,'6'!AA$72)","v":0},{"$f":"IF(ISERROR('6'!AB$72),0,'6'!AB$72)","v":4400384},{"$f":"IF(ISERROR('6'!AC$72),0,'6'!AC$72)","v":0},{"$f":"IF(ISERROR('6'!AD$72),0,'6'!AD$72)","v":4578443},{"$f":"IF(ISERROR('6'!AE$72),0,'6'!AE$72)","v":0},{"$f":"IF(ISERROR('6'!AF$72),0,'6'!AF$72)","v":0},0,4578443,{"$f":"IF(ISERROR('6'!AI$72),0,'6'!AI$72)","v":0},{"$f":"IF(ISERROR('6'!AJ$72),0,'6'!AJ$72)","v":0},{"$f":"IF(ISERROR('6'!AK$72),0,'6'!AK$72)","v":4578443},{"$f":"IF(ISERROR('6'!AL$72),0,'6'!AL$72)","v":0},{"$f":"IF(ISERROR('6'!AM$72),0,'6'!AM$72)","v":4901284.1841597166},{"$f":"IF(ISERROR('6'!AN$72),0,'6'!AN$72)","v":0},{"$f":"IF(ISERROR('6'!AO$72),0,'6'!AO$72)","v":0},0,4901284.1841597166,{"$f":"IF(ISERROR('6'!AR$72),0,'6'!AR$72)","v":0},{"$f":"IF(ISERROR('6'!AS$72),0,'6'!AS$72)","v":0},{"$f":"IF(ISERROR('6'!AT$72),0,'6'!AT$72)","v":4901284.1841597166},{"$f":"IF(ISERROR('6'!AU$72),0,'6'!AU$72)","v":0}]
[17,{"$f":"IF('7'!$F$6<>\"\",E37,0)","v":7},1,0,7,"Defence Intelligence",{"$f":"IF(AND(F37=\"\",COUNTA(F37:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('7'!I$72),0,'7'!I$72)","v":774683},{"$f":"IF(ISERROR('7'!J$72),0,'7'!J$72)","v":819775},{"$f":"IF(ISERROR('7'!K$72),0,'7'!K$72)","v":831459},{"$f":"IF(ISERROR('7'!L$72),0,'7'!L$72)","v":831459},{"$f":"IF(ISERROR('7'!M$72),0,'7'!M$72)","v":900248},{"$f":"IF(ISERROR('7'!N$72),0,'7'!N$72)","v":0},{"$f":"IF(ISERROR('7'!O$72),0,'7'!O$72)","v":0},{"$f":"IF(ISERROR('7'!P$72),0,'7'!P$72)","v":0},{"$f":"IF(ISERROR('7'!Q$72),0,'7'!Q$72)","v":0},{"$f":"IF(ISERROR('7'!R$72),0,'7'!R$72)","v":900248},{"$f":"IF(ISERROR('7'!S$72),0,'7'!S$72)","v":0},{"$f":"IF(ISERROR('7'!T$72),0,'7'!T$72)","v":900248},{"$f":"IF(ISERROR('7'!U$72),0,'7'!U$72)","v":917218},{"$f":"IF(ISERROR('7'!V$72),0,'7'!V$72)","v":0},{"$f":"IF(ISERROR('7'!W$72),0,'7'!W$72)","v":0},0,917218,{"$f":"IF(ISERROR('7'!Z$72),0,'7'!Z$72)","v":0},{"$f":"IF(ISERROR('7'!AA$72),0,'7'!AA$72)","v":0},{"$f":"IF(ISERROR('7'!AB$72),0,'7'!AB$72)","v":917218},{"$f":"IF(ISERROR('7'!AC$72),0,'7'!AC$72)","v":0},{"$f":"IF(ISERROR('7'!AD$72),0,'7'!AD$72)","v":944290},{"$f":"IF(ISERROR('7'!AE$72),0,'7'!AE$72)","v":0},{"$f":"IF(ISERROR('7'!AF$72),0,'7'!AF$72)","v":0},0,944290,{"$f":"IF(ISERROR('7'!AI$72),0,'7'!AI$72)","v":0},{"$f":"IF(ISERROR('7'!AJ$72),0,'7'!AJ$72)","v":0},{"$f":"IF(ISERROR('7'!AK$72),0,'7'!AK$72)","v":944290},{"$f":"IF(ISERROR('7'!AL$72),0,'7'!AL$72)","v":0},{"$f":"IF(ISERROR('7'!AM$72),0,'7'!AM$72)","v":1005471.3185208517},{"$f":"IF(ISERROR('7'!AN$72),0,'7'!AN$72)","v":0},{"$f":"IF(ISERROR('7'!AO$72),0,'7'!AO$72)","v":0},0,1005471.3185208517,{"$f":"IF(ISERROR('7'!AR$72),0,'7'!AR$72)","v":0},{"$f":"IF(ISERROR('7'!AS$72),0,'7'!AS$72)","v":0},{"$f":"IF(ISERROR('7'!AT$72),0,'7'!AT$72)","v":1005471.3185208517},{"$f":"IF(ISERROR('7'!AU$72),0,'7'!AU$72)","v":0}]
[18,{"$f":"IF('8'!$F$6<>\"\",E38,0)","v":8},1,0,8,"General Support",{"$f":"IF(AND(F38=\"\",COUNTA(F38:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('8'!I$72),0,'8'!I$72)","v":5224571},{"$f":"IF(ISERROR('8'!J$72),0,'8'!J$72)","v":4914059},{"$f":"IF(ISERROR('8'!K$72),0,'8'!K$72)","v":5372614},{"$f":"IF(ISERROR('8'!L$72),0,'8'!L$72)","v":5372614},{"$f":"IF(ISERROR('8'!M$72),0,'8'!M$72)","v":5911093},{"$f":"IF(ISERROR('8'!N$72),0,'8'!N$72)","v":0},{"$f":"IF(ISERROR('8'!O$72),0,'8'!O$72)","v":0},{"$f":"IF(ISERROR('8'!P$72),0,'8'!P$72)","v":13194},{"$f":"IF(ISERROR('8'!Q$72),0,'8'!Q$72)","v":0},{"$f":"IF(ISERROR('8'!R$72),0,'8'!R$72)","v":5924287},{"$f":"IF(ISERROR('8'!S$72),0,'8'!S$72)","v":0},{"$f":"IF(ISERROR('8'!T$72),0,'8'!T$72)","v":5924287},{"$f":"IF(ISERROR('8'!U$72),0,'8'!U$72)","v":6140863},{"$f":"IF(ISERROR('8'!V$72),0,'8'!V$72)","v":0},{"$f":"IF(ISERROR('8'!W$72),0,'8'!W$72)","v":0},0,6140863,{"$f":"IF(ISERROR('8'!Z$72),0,'8'!Z$72)","v":0},{"$f":"IF(ISERROR('8'!AA$72),0,'8'!AA$72)","v":0},{"$f":"IF(ISERROR('8'!AB$72),0,'8'!AB$72)","v":6140863},{"$f":"IF(ISERROR('8'!AC$72),0,'8'!AC$72)","v":0},{"$f":"IF(ISERROR('8'!AD$72),0,'8'!AD$72)","v":6220602},{"$f":"IF(ISERROR('8'!AE$72),0,'8'!AE$72)","v":0},{"$f":"IF(ISERROR('8'!AF$72),0,'8'!AF$72)","v":0},0,6220602,{"$f":"IF(ISERROR('8'!AI$72),0,'8'!AI$72)","v":0},{"$f":"IF(ISERROR('8'!AJ$72),0,'8'!AJ$72)","v":0},{"$f":"IF(ISERROR('8'!AK$72),0,'8'!AK$72)","v":6220602},{"$f":"IF(ISERROR('8'!AL$72),0,'8'!AL$72)","v":0},{"$f":"IF(ISERROR('8'!AM$72),0,'8'!AM$72)","v":6607553.5851225266},{"$f":"IF(ISERROR('8'!AN$72),0,'8'!AN$72)","v":0},{"$f":"IF(ISERROR('8'!AO$72),0,'8'!AO$72)","v":0},0,6607553.5851225266,{"$f":"IF(ISERROR('8'!AR$72),0,'8'!AR$72)","v":0},{"$f":"IF(ISERROR('8'!AS$72),0,'8'!AS$72)","v":0},{"$f":"IF(ISERROR('8'!AT$72),0,'8'!AT$72)","v":6607553.5851225266},{"$f":"IF(ISERROR('8'!AU$72),0,'8'!AU$72)","v":0}]
[0,{"$f":"IF('9'!$F$6<>\"\",E39,0)","v":0},0,0,9,null,{"$f":"IF(AND(F39=\"\",COUNTA(F39:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('9'!I$72),0,'9'!I$72)","v":0},{"$f":"IF(ISERROR('9'!J$72),0,'9'!J$72)","v":0},{"$f":"IF(ISERROR('9'!K$72),0,'9'!K$72)","v":0},{"$f":"IF(ISERROR('9'!L$72),0,'9'!L$72)","v":0},{"$f":"IF(ISERROR('9'!M$72),0,'9'!M$72)","v":0},{"$f":"IF(ISERROR('9'!N$72),0,'9'!N$72)","v":0},{"$f":"IF(ISERROR('9'!O$72),0,'9'!O$72)","v":0},{"$f":"IF(ISERROR('9'!P$72),0,'9'!P$72)","v":0},{"$f":"IF(ISERROR('9'!Q$72),0,'9'!Q$72)","v":0},{"$f":"IF(ISERROR('9'!R$72),0,'9'!R$72)","v":0},{"$f":"IF(ISERROR('9'!S$72),0,'9'!S$72)","v":0},{"$f":"IF(ISERROR('9'!T$72),0,'9'!T$72)","v":0},{"$f":"IF(ISERROR('9'!U$72),0,'9'!U$72)","v":0},{"$f":"IF(ISERROR('9'!V$72),0,'9'!V$72)","v":0},{"$f":"IF(ISERROR('9'!W$72),0,'9'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!Z$72),0,'9'!Z$72)","v":0},{"$f":"IF(ISERROR('9'!AA$72),0,'9'!AA$72)","v":0},{"$f":"IF(ISERROR('9'!AB$72),0,'9'!AB$72)","v":0},{"$f":"IF(ISERROR('9'!AC$72),0,'9'!AC$72)","v":0},{"$f":"IF(ISERROR('9'!AD$72),0,'9'!AD$72)","v":0},{"$f":"IF(ISERROR('9'!AE$72),0,'9'!AE$72)","v":0},{"$f":"IF(ISERROR('9'!AF$72),0,'9'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AI$72),0,'9'!AI$72)","v":0},{"$f":"IF(ISERROR('9'!AJ$72),0,'9'!AJ$72)","v":0},{"$f":"IF(ISERROR('9'!AK$72),0,'9'!AK$72)","v":0},{"$f":"IF(ISERROR('9'!AL$72),0,'9'!AL$72)","v":0},{"$f":"IF(ISERROR('9'!AM$72),0,'9'!AM$72)","v":0},{"$f":"IF(ISERROR('9'!AN$72),0,'9'!AN$72)","v":0},{"$f":"IF(ISERROR('9'!AO$72),0,'9'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AR$72),0,'9'!AR$72)","v":0},{"$f":"IF(ISERROR('9'!AS$72),0,'9'!AS$72)","v":0},{"$f":"IF(ISERROR('9'!AT$72),0,'9'!AT$72)","v":0},{"$f":"IF(ISERROR('9'!AU$72),0,'9'!AU$72)","v":0}]
[0,{"$f":"IF('10'!$F$6<>\"\",E40,0)","v":0},0,0,10,null,{"$f":"IF(AND(F40=\"\",COUNTA(F40:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('10'!I$72),0,'10'!I$72)","v":0},{"$f":"IF(ISERROR('10'!J$72),0,'10'!J$72)","v":0},{"$f":"IF(ISERROR('10'!K$72),0,'10'!K$72)","v":0},{"$f":"IF(ISERROR('10'!L$72),0,'10'!L$72)","v":0},{"$f":"IF(ISERROR('10'!M$72),0,'10'!M$72)","v":0},{"$f":"IF(ISERROR('10'!N$72),0,'10'!N$72)","v":0},{"$f":"IF(ISERROR('10'!O$72),0,'10'!O$72)","v":0},{"$f":"IF(ISERROR('10'!P$72),0,'10'!P$72)","v":0},{"$f":"IF(ISERROR('10'!Q$72),0,'10'!Q$72)","v":0},{"$f":"IF(ISERROR('10'!R$72),0,'10'!R$72)","v":0},{"$f":"IF(ISERROR('10'!S$72),0,'10'!S$72)","v":0},{"$f":"IF(ISERROR('10'!T$72),0,'10'!T$72)","v":0},{"$f":"IF(ISERROR('10'!U$72),0,'10'!U$72)","v":0},{"$f":"IF(ISERROR('10'!V$72),0,'10'!V$72)","v":0},{"$f":"IF(ISERROR('10'!W$72),0,'10'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!Z$72),0,'10'!Z$72)","v":0},{"$f":"IF(ISERROR('10'!AA$72),0,'10'!AA$72)","v":0},{"$f":"IF(ISERROR('10'!AB$72),0,'10'!AB$72)","v":0},{"$f":"IF(ISERROR('10'!AC$72),0,'10'!AC$72)","v":0},{"$f":"IF(ISERROR('10'!AD$72),0,'10'!AD$72)","v":0},{"$f":"IF(ISERROR('10'!AE$72),0,'10'!AE$72)","v":0},{"$f":"IF(ISERROR('10'!AF$72),0,'10'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AI$72),0,'10'!AI$72)","v":0},{"$f":"IF(ISERROR('10'!AJ$72),0,'10'!AJ$72)","v":0},{"$f":"IF(ISERROR('10'!AK$72),0,'10'!AK$72)","v":0},{"$f":"IF(ISERROR('10'!AL$72),0,'10'!AL$72)","v":0},{"$f":"IF(ISERROR('10'!AM$72),0,'10'!AM$72)","v":0},{"$f":"IF(ISERROR('10'!AN$72),0,'10'!AN$72)","v":0},{"$f":"IF(ISERROR('10'!AO$72),0,'10'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AR$72),0,'10'!AR$72)","v":0},{"$f":"IF(ISERROR('10'!AS$72),0,'10'!AS$72)","v":0},{"$f":"IF(ISERROR('10'!AT$72),0,'10'!AT$72)","v":0},{"$f":"IF(ISERROR('10'!AU$72),0,'10'!AU$72)","v":0}]
[0,{"$f":"IF('11'!$F$6<>\"\",E41,0)","v":0},0,0,11,null,{"$f":"IF(AND(F41=\"\",COUNTA(F41:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0}]
[0,{"$f":"IF('12'!$F$6<>\"\",E42,0)","v":0},0,0,12,null,{"$f":"IF(AND(F42=\"\",COUNTA(F42:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0}]
[0,{"$f":"IF('13'!$F$6<>\"\",E43,0)","v":0},0,0,13,null,{"$f":"IF(AND(F43=\"\",COUNTA(F43:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0}]
[0,{"$f":"IF('14'!$F$6<>\"\",E44,0)","v":0},0,0,14,null,{"$f":"IF(AND(F44=\"\",COUNTA(F44:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0}]
[0,{"$f":"IF('15'!$F$6<>\"\",E45,0)","v":0},0,0,15,null,{"$f":"IF(AND(F45=\"\",COUNTA(F45:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0}]
[1,{"$f":"IF(Direct_charges!$F$6<>\"\",E46,0)","v":0},1,1,null,"Total for Programmes",null,null,{"$f":"SUM(I31:I45)","v":40447521},42842381,45088161,45088161,47169745,0,0,0,66720,47236465,{"$f":"SUM(S31:S45)","v":0},47236465,{"$f":"SUM(U31:U45)","v":48744615},{"$f":"IFERROR(SUM('1:15'!V72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!W72),0)","v":0},{"$f":"SUM(V46:W46)","v":0},{"$f":"U46+X46","v":48744615},{"$f":"SUM(Z31:Z45)","v":0},0,48744615,0,{"$f":"SUM(AD31:AD45)","v":50725685},{"$f":"IFERROR(SUM('1:15'!AE72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!AF72),0)","v":0},{"$f":"SUM(AE46:AF46)","v":0},50725685,0,0,50725685,0,54111101.287361503,{"$f":"IFERROR(SUM('1:15'!AN72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!AO72),0)","v":0},{"$f":"SUM(AN46:AO46)","v":0},54111101.287361503,0,0,54111101.287361503,0]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I48:I52)","v":0},{"$f":"SUM(J48:J52)","v":0},{"$f":"SUM(K48:K52)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!V72,SUM(V48:V52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!W72,SUM(W48:W52))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"U47+X47","v":0},{"$f":"SUM(Z48:Z52)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AE72,SUM(AE48:AE52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AF72,SUM(AF48:AF52))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"AD47+AG47","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AN72,SUM(AN48:AN52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AO72,SUM(AO48:AO52))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"AM47+AP47","v":0},0,0,0,0]
[1,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F47)<3,\"\", Direct_charges!$F47),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I47,0)","v":0},{"$f":"IFERROR(Direct_charges!J47,0)","v":0},{"$f":"IFERROR(Direct_charges!K47,0)","v":0},{"$f":"IFERROR(Direct_charges!L47,0)","v":0},{"$f":"IFERROR(Direct_charges!M47,0)","v":0},{"$f":"IFERROR(Direct_charges!N47,0)","v":0},{"$f":"IFERROR(Direct_charges!O47,0)","v":0},{"$f":"IFERROR(Direct_charges!P47,0)","v":0},{"$f":"IFERROR(Direct_charges!Q47,0)","v":0},{"$f":"IFERROR(Direct_charges!R47,0)","v":0},{"$f":"IFERROR(Direct_charges!S47,0)","v":0},{"$f":"IFERROR(Direct_charges!T47,0)","v":0},{"$f":"IFERROR(Direct_charges!U47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A5=\"TRUE\"),0,(IFERROR(Direct_charges!V47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B5=\"TRUE\"),0,(IFERROR(Direct_charges!W47,0)))","v":0},{"$f":"SUM(V48:W48)","v":0},{"$f":"U48+X48","v":0},{"$f":"IFERROR(Direct_charges!Z47,0)","v":0},{"$f":"IFERROR(Direct_charges!AA47,0)","v":0},{"$f":"IFERROR(Direct_charges!AB47,0)","v":0},{"$f":"IFERROR(Direct_charges!AC47,0)","v":0},{"$f":"IFERROR(Direct_charges!AD47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J5=\"TRUE\"),0,(IFERROR(Direct_charges!AE47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K5=\"TRUE\"),0,(IFERROR(Direct_charges!AF47,0)))","v":0},{"$f":"SUM(AE48:AF48)","v":0},{"$f":"AD48+AG48","v":0},{"$f":"IFERROR(Direct_charges!AI47,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ47,0)","v":0},{"$f":"IFERROR(Direct_charges!AK47,0)","v":0},{"$f":"IFERROR(Direct_charges!AL47,0)","v":0},{"$f":"IFERROR(Direct_charges!AM47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S5=\"TRUE\"),0,(IFERROR(Direct_charges!AN47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T5=\"TRUE\"),0,(IFERROR(Direct_charges!AO47,0)))","v":0},{"$f":"SUM(AN48:AO48)","v":0},{"$f":"AM48+AP48","v":0},{"$f":"IFERROR(Direct_charges!AR47,0)","v":0},{"$f":"IFERROR(Direct_charges!AS47,0)","v":0},{"$f":"IFERROR(Direct_charges!AT47,0)","v":0},{"$f":"IFERROR(Direct_charges!AU47,0)","v":0}]
[{"$f":"COUNTIF(I49:AU49,\"<>0\")+IF(LEN(F49)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F48)<3,\"\", Direct_charges!$F48),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I48,0)","v":0},{"$f":"IFERROR(Direct_charges!J48,0)","v":0},{"$f":"IFERROR(Direct_charges!K48,0)","v":0},{"$f":"IFERROR(Direct_charges!L48,0)","v":0},{"$f":"IFERROR(Direct_charges!M48,0)","v":0},{"$f":"IFERROR(Direct_charges!N48,0)","v":0},{"$f":"IFERROR(Direct_charges!O48,0)","v":0},{"$f":"IFERROR(Direct_charges!P48,0)","v":0},{"$f":"IFERROR(Direct_charges!Q48,0)","v":0},{"$f":"IFERROR(Direct_charges!R48,0)","v":0},{"$f":"IFERROR(Direct_charges!S48,0)","v":0},{"$f":"IFERROR(Direct_charges!T48,0)","v":0},{"$f":"IFERROR(Direct_charges!U48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A6=\"TRUE\"),0,(IFERROR(Direct_charges!V48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B6=\"TRUE\"),0,(IFERROR(Direct_charges!W48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z48,0)","v":0},{"$f":"IFERROR(Direct_charges!AA48,0)","v":0},{"$f":"IFERROR(Direct_charges!AB48,0)","v":0},{"$f":"IFERROR(Direct_charges!AC48,0)","v":0},{"$f":"IFERROR(Direct_charges!AD48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J6=\"TRUE\"),0,(IFERROR(Direct_charges!AE48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K6=\"TRUE\"),0,(IFERROR(Direct_charges!AF48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI48,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ48,0)","v":0},{"$f":"IFERROR(Direct_charges!AK48,0)","v":0},{"$f":"IFERROR(Direct_charges!AL48,0)","v":0},{"$f":"IFERROR(Direct_charges!AM48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S6=\"TRUE\"),0,(IFERROR(Direct_charges!AN48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T6=\"TRUE\"),0,(IFERROR(Direct_charges!AO48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR48,0)","v":0},{"$f":"IFERROR(Direct_charges!AS48,0)","v":0},{"$f":"IFERROR(Direct_charges!AT48,0)","v":0},{"$f":"IFERROR(Direct_charges!AU48,0)","v":0}]
[{"$f":"COUNTIF(I50:AU50,\"<>0\")+IF(LEN(F50)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F49)<3,\"\", Direct_charges!$F49),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I49,0)","v":0},{"$f":"IFERROR(Direct_charges!J49,0)","v":0},{"$f":"IFERROR(Direct_charges!K49,0)","v":0},{"$f":"IFERROR(Direct_charges!L49,0)","v":0},{"$f":"IFERROR(Direct_charges!M49,0)","v":0},{"$f":"IFERROR(Direct_charges!N49,0)","v":0},{"$f":"IFERROR(Direct_charges!O49,0)","v":0},{"$f":"IFERROR(Direct_charges!P49,0)","v":0},{"$f":"IFERROR(Direct_charges!Q49,0)","v":0},{"$f":"IFERROR(Direct_charges!R49,0)","v":0},{"$f":"IFERROR(Direct_charges!S49,0)","v":0},{"$f":"IFERROR(Direct_charges!T49,0)","v":0},{"$f":"IFERROR(Direct_charges!U49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A7=\"TRUE\"),0,(IFERROR(Direct_charges!V49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B7=\"TRUE\"),0,(IFERROR(Direct_charges!W49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z49,0)","v":0},{"$f":"IFERROR(Direct_charges!AA49,0)","v":0},{"$f":"IFERROR(Direct_charges!AB49,0)","v":0},{"$f":"IFERROR(Direct_charges!AC49,0)","v":0},{"$f":"IFERROR(Direct_charges!AD49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J7=\"TRUE\"),0,(IFERROR(Direct_charges!AE49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K7=\"TRUE\"),0,(IFERROR(Direct_charges!AF49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI49,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ49,0)","v":0},{"$f":"IFERROR(Direct_charges!AK49,0)","v":0},{"$f":"IFERROR(Direct_charges!AL49,0)","v":0},{"$f":"IFERROR(Direct_charges!AM49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S7=\"TRUE\"),0,(IFERROR(Direct_charges!AN49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T7=\"TRUE\"),0,(IFERROR(Direct_charges!AO49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR49,0)","v":0},{"$f":"IFERROR(Direct_charges!AS49,0)","v":0},{"$f":"IFERROR(Direct_charges!AT49,0)","v":0},{"$f":"IFERROR(Direct_charges!AU49,0)","v":0}]
[{"$f":"COUNTIF(I51:AU51,\"<>0\")+IF(LEN(F51)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F50)<3,\"\", Direct_charges!$F50),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I50,0)","v":0},{"$f":"IFERROR(Direct_charges!J50,0)","v":0},{"$f":"IFERROR(Direct_charges!K50,0)","v":0},{"$f":"IFERROR(Direct_charges!L50,0)","v":0},{"$f":"IFERROR(Direct_charges!M50,0)","v":0},{"$f":"IFERROR(Direct_charges!N50,0)","v":0},{"$f":"IFERROR(Direct_charges!O50,0)","v":0},{"$f":"IFERROR(Direct_charges!P50,0)","v":0},{"$f":"IFERROR(Direct_charges!Q50,0)","v":0},{"$f":"IFERROR(Direct_charges!R50,0)","v":0},{"$f":"IFERROR(Direct_charges!S50,0)","v":0},{"$f":"IFERROR(Direct_charges!T50,0)","v":0},{"$f":"IFERROR(Direct_charges!U50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A8=\"TRUE\"),0,(IFERROR(Direct_charges!V50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B8=\"TRUE\"),0,(IFERROR(Direct_charges!W50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z50,0)","v":0},{"$f":"IFERROR(Direct_charges!AA50,0)","v":0},{"$f":"IFERROR(Direct_charges!AB50,0)","v":0},{"$f":"IFERROR(Direct_charges!AC50,0)","v":0},{"$f":"IFERROR(Direct_charges!AD50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J8=\"TRUE\"),0,(IFERROR(Direct_charges!AE50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K8=\"TRUE\"),0,(IFERROR(Direct_charges!AF50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI50,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ50,0)","v":0},{"$f":"IFERROR(Direct_charges!AK50,0)","v":0},{"$f":"IFERROR(Direct_charges!AL50,0)","v":0},{"$f":"IFERROR(Direct_charges!AM50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S8=\"TRUE\"),0,(IFERROR(Direct_charges!AN50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T8=\"TRUE\"),0,(IFERROR(Direct_charges!AO50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR50,0)","v":0},{"$f":"IFERROR(Direct_charges!AS50,0)","v":0},{"$f":"IFERROR(Direct_charges!AT50,0)","v":0},{"$f":"IFERROR(Direct_charges!AU50,0)","v":0}]
[{"$f":"COUNTIF(I52:AU52,\"<>0\")+IF(LEN(F52)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F51)<3,\"\", Direct_charges!$F51),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I51,0)","v":0},{"$f":"IFERROR(Direct_charges!J51,0)","v":0},{"$f":"IFERROR(Direct_charges!K51,0)","v":0},{"$f":"IFERROR(Direct_charges!L51,0)","v":0},{"$f":"IFERROR(Direct_charges!M51,0)","v":0},{"$f":"IFERROR(Direct_charges!N51,0)","v":0},{"$f":"IFERROR(Direct_charges!O51,0)","v":0},{"$f":"IFERROR(Direct_charges!P51,0)","v":0},{"$f":"IFERROR(Direct_charges!Q51,0)","v":0},{"$f":"IFERROR(Direct_charges!R51,0)","v":0},{"$f":"IFERROR(Direct_charges!S51,0)","v":0},{"$f":"IFERROR(Direct_charges!T51,0)","v":0},{"$f":"IFERROR(Direct_charges!U51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!V51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!W51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z51,0)","v":0},{"$f":"IFERROR(Direct_charges!AA51,0)","v":0},{"$f":"IFERROR(Direct_charges!AB51,0)","v":0},{"$f":"IFERROR(Direct_charges!AC51,0)","v":0},{"$f":"IFERROR(Direct_charges!AD51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AE51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AF51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI51,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ51,0)","v":0},{"$f":"IFERROR(Direct_charges!AK51,0)","v":0},{"$f":"IFERROR(Direct_charges!AL51,0)","v":0},{"$f":"IFERROR(Direct_charges!AM51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AN51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AO51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR51,0)","v":0},{"$f":"IFERROR(Direct_charges!AS51,0)","v":0},{"$f":"IFERROR(Direct_charges!AT51,0)","v":0},{"$f":"IFERROR(Direct_charges!AU51,0)","v":0}]
[]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I46,I47)","v":40447521},42842381,{"$f":"SUM(K46,K47)","v":45088161},45088161,47169745,0,0,0,66720,47236465,0,47236465,48744615,{"$f":"SUM(V46,V47)","v":0},{"$f":"SUM(W46,W47)","v":0},0,{"$f":"SUM(Y46,Y47)","v":48744615},{"$f":"SUM(Z46,Z47)","v":0},0,48744615,0,{"$f":"SUM(AD46,AD47)","v":50725685},0,0,0,50725685,0,0,50725685,0,54111101.287361503,0,0,0,54111101.287361503,0,0,{"$f":"SUM(AT46,AT47)","v":54111101.287361503},0]
[1,null,null,null,null,"Change to 2016 Budget Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M54-T54","v":-66720},null,null,null,null,null,null,null,{"$f":"U54-AB54","v":0},null,null,null,null,null,null,null,null,{"$f":"AD54-AK54","v":0},null,null,null,null,null,null,null,null,{"$f":"AM54-AT54","v":0}]
[1]
[1]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I74),0)","v":32747930},{"$f":"IFERROR(SUM('1:Direct_charges'!J74),0)","v":34343473},{"$f":"IFERROR(SUM('1:Direct_charges'!K74),0)","v":36607562},{"$f":"IFERROR(SUM('1:Direct_charges'!L74),0)","v":36607562},{"$f":"IFERROR(SUM('1:Direct_charges'!M74),0)","v":39101098},{"$f":"IFERROR(SUM('1:Direct_charges'!N74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P74),0)","v":305973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R74),0)","v":39407071},{"$f":"IFERROR(SUM('1:Direct_charges'!S74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T74),0)","v":39407071},{"$f":"IFERROR(SUM('1:Direct_charges'!U74),0)","v":39477357},{"$f":"IFERROR(SUM('1:Direct_charges'!V74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y74),0)","v":39477357},{"$f":"IFERROR(SUM('1:Direct_charges'!Z74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB74),0)","v":39477357},{"$f":"IFERROR(SUM('1:Direct_charges'!AC74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD74),0)","v":40752331},{"$f":"IFERROR(SUM('1:Direct_charges'!AE74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH74),0)","v":40752331},{"$f":"IFERROR(SUM('1:Direct_charges'!AI74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK74),0)","v":40752331},{"$f":"IFERROR(SUM('1:Direct_charges'!AL74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM74),0)","v":43576795.3593615},{"$f":"IFERROR(SUM('1:Direct_charges'!AN74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ74),0)","v":43576795.3593615},{"$f":"IFERROR(SUM('1:Direct_charges'!AR74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT74),0)","v":43576795.3593615},{"$f":"IFERROR(SUM('1:Direct_charges'!AU74),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F60,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I60:AU60,\"<>0\")-COUNTBLANK(I60:AU60))<>0,1,0))","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I75),0)","v":21332701},{"$f":"IFERROR(SUM('1:Direct_charges'!J75),0)","v":23005809},{"$f":"IFERROR(SUM('1:Direct_charges'!K75),0)","v":24890389},{"$f":"IFERROR(SUM('1:Direct_charges'!L75),0)","v":24890389},{"$f":"IFERROR(SUM('1:Direct_charges'!M75),0)","v":26884559},{"$f":"IFERROR(SUM('1:Direct_charges'!N75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P75),0)","v":210000},{"$f":"IFERROR(SUM('1:Direct_charges'!Q75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R75),0)","v":27094559},{"$f":"IFERROR(SUM('1:Direct_charges'!S75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T75),0)","v":27094559},{"$f":"IFERROR(SUM('1:Direct_charges'!U75),0)","v":26447971},{"$f":"IFERROR(SUM('1:Direct_charges'!V75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y75),0)","v":26447971},{"$f":"IFERROR(SUM('1:Direct_charges'!Z75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB75),0)","v":26447971},{"$f":"IFERROR(SUM('1:Direct_charges'!AC75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD75),0)","v":27116696},{"$f":"IFERROR(SUM('1:Direct_charges'!AE75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH75),0)","v":27116696},{"$f":"IFERROR(SUM('1:Direct_charges'!AI75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK75),0)","v":27116696},{"$f":"IFERROR(SUM('1:Direct_charges'!AL75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM75),0)","v":29177564.799361497},{"$f":"IFERROR(SUM('1:Direct_charges'!AN75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ75),0)","v":29177564.799361497},{"$f":"IFERROR(SUM('1:Direct_charges'!AR75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT75),0)","v":29177564.799361497},{"$f":"IFERROR(SUM('1:Direct_charges'!AU75),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F61,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I61:AU61,\"<>0\")-COUNTBLANK(I61:AU61))<>0,1,0)),0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I76),0)","v":19085550},{"$f":"IFERROR(SUM('1:Direct_charges'!J76),0)","v":20577544},{"$f":"IFERROR(SUM('1:Direct_charges'!K76),0)","v":22615844},{"$f":"IFERROR(SUM('1:Direct_charges'!L76),0)","v":22615844},{"$f":"IFERROR(SUM('1:Direct_charges'!M76),0)","v":24376500},{"$f":"IFERROR(SUM('1:Direct_charges'!N76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P76),0)","v":210000},{"$f":"IFERROR(SUM('1:Direct_charges'!Q76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R76),0)","v":24586500},{"$f":"IFERROR(SUM('1:Direct_charges'!S76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T76),0)","v":24586500},{"$f":"IFERROR(SUM('1:Direct_charges'!U76),0)","v":23957751},{"$f":"IFERROR(SUM('1:Direct_charges'!V76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y76),0)","v":23957751},{"$f":"IFERROR(SUM('1:Direct_charges'!Z76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB76),0)","v":23957751},{"$f":"IFERROR(SUM('1:Direct_charges'!AC76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD76),0)","v":24654644},{"$f":"IFERROR(SUM('1:Direct_charges'!AE76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH76),0)","v":24654644},{"$f":"IFERROR(SUM('1:Direct_charges'!AI76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK76),0)","v":24654644},{"$f":"IFERROR(SUM('1:Direct_charges'!AL76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM76),0)","v":26528396.85613576},{"$f":"IFERROR(SUM('1:Direct_charges'!AN76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ76),0)","v":26528396.85613576},{"$f":"IFERROR(SUM('1:Direct_charges'!AR76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT76),0)","v":26528396.85613576},{"$f":"IFERROR(SUM('1:Direct_charges'!AU76),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F62,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I62:AU62,\"<>0\")-COUNTBLANK(I62:AU62))<>0,1,0)),0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I77),0)","v":2247151},{"$f":"IFERROR(SUM('1:Direct_charges'!J77),0)","v":2428265},{"$f":"IFERROR(SUM('1:Direct_charges'!K77),0)","v":2274545},{"$f":"IFERROR(SUM('1:Direct_charges'!L77),0)","v":2274545},{"$f":"IFERROR(SUM('1:Direct_charges'!M77),0)","v":2508059},{"$f":"IFERROR(SUM('1:Direct_charges'!N77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R77),0)","v":2508059},{"$f":"IFERROR(SUM('1:Direct_charges'!S77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T77),0)","v":2508059},{"$f":"IFERROR(SUM('1:Direct_charges'!U77),0)","v":2490220},{"$f":"IFERROR(SUM('1:Direct_charges'!V77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y77),0)","v":2490220},{"$f":"IFERROR(SUM('1:Direct_charges'!Z77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB77),0)","v":2490220},{"$f":"IFERROR(SUM('1:Direct_charges'!AC77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD77),0)","v":2462052},{"$f":"IFERROR(SUM('1:Direct_charges'!AE77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH77),0)","v":2462052},{"$f":"IFERROR(SUM('1:Direct_charges'!AI77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK77),0)","v":2462052},{"$f":"IFERROR(SUM('1:Direct_charges'!AL77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM77),0)","v":2649167.9432257372},{"$f":"IFERROR(SUM('1:Direct_charges'!AN77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ77),0)","v":2649167.9432257372},{"$f":"IFERROR(SUM('1:Direct_charges'!AR77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT77),0)","v":2649167.9432257372},{"$f":"IFERROR(SUM('1:Direct_charges'!AU77),0)","v":0}]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I78),0)","v":11415229},{"$f":"IFERROR(SUM('1:Direct_charges'!J78),0)","v":11337664},{"$f":"IFERROR(SUM('1:Direct_charges'!K78),0)","v":11717173},{"$f":"IFERROR(SUM('1:Direct_charges'!L78),0)","v":11717173},{"$f":"IFERROR(SUM('1:Direct_charges'!M78),0)","v":12216539},{"$f":"IFERROR(SUM('1:Direct_charges'!N78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P78),0)","v":95973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R78),0)","v":12312512},{"$f":"IFERROR(SUM('1:Direct_charges'!S78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T78),0)","v":12312512},{"$f":"IFERROR(SUM('1:Direct_charges'!U78),0)","v":13029386},{"$f":"IFERROR(SUM('1:Direct_charges'!V78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y78),0)","v":13029386},{"$f":"IFERROR(SUM('1:Direct_charges'!Z78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB78),0)","v":13029386},{"$f":"IFERROR(SUM('1:Direct_charges'!AC78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD78),0)","v":13635635},{"$f":"IFERROR(SUM('1:Direct_charges'!AE78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH78),0)","v":13635635},{"$f":"IFERROR(SUM('1:Direct_charges'!AI78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK78),0)","v":13635635},{"$f":"IFERROR(SUM('1:Direct_charges'!AL78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM78),0)","v":14399230.560000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ78),0)","v":14399230.560000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT78),0)","v":14399230.560000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU78),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F64,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I64:AU64,\"<>0\")-COUNTBLANK(I64:AU64))<>0,1,0)),0)","v":1},null,null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I79),0)","v":9584},{"$f":"IFERROR(SUM('1:Direct_charges'!J79),0)","v":12254},{"$f":"IFERROR(SUM('1:Direct_charges'!K79),0)","v":6030},{"$f":"IFERROR(SUM('1:Direct_charges'!L79),0)","v":6030},{"$f":"IFERROR(SUM('1:Direct_charges'!M79),0)","v":18448},{"$f":"IFERROR(SUM('1:Direct_charges'!N79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R79),0)","v":18448},{"$f":"IFERROR(SUM('1:Direct_charges'!S79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T79),0)","v":18448},{"$f":"IFERROR(SUM('1:Direct_charges'!U79),0)","v":21247},{"$f":"IFERROR(SUM('1:Direct_charges'!V79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y79),0)","v":21247},{"$f":"IFERROR(SUM('1:Direct_charges'!Z79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB79),0)","v":21247},{"$f":"IFERROR(SUM('1:Direct_charges'!AC79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD79),0)","v":21613},{"$f":"IFERROR(SUM('1:Direct_charges'!AE79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH79),0)","v":21613},{"$f":"IFERROR(SUM('1:Direct_charges'!AI79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK79),0)","v":21613},{"$f":"IFERROR(SUM('1:Direct_charges'!AL79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM79),0)","v":22823.327999999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ79),0)","v":22823.327999999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AR79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT79),0)","v":22823.327999999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AU79),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F65,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I65:AU65,\"<>0\")-COUNTBLANK(I65:AU65))<>0,1,0)),0)","v":1},null,null,null,null,"Advertising",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I80),0)","v":32110},{"$f":"IFERROR(SUM('1:Direct_charges'!J80),0)","v":12463},{"$f":"IFERROR(SUM('1:Direct_charges'!K80),0)","v":7171},{"$f":"IFERROR(SUM('1:Direct_charges'!L80),0)","v":7171},{"$f":"IFERROR(SUM('1:Direct_charges'!M80),0)","v":6628},{"$f":"IFERROR(SUM('1:Direct_charges'!N80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R80),0)","v":6628},{"$f":"IFERROR(SUM('1:Direct_charges'!S80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T80),0)","v":6628},{"$f":"IFERROR(SUM('1:Direct_charges'!U80),0)","v":6949},{"$f":"IFERROR(SUM('1:Direct_charges'!V80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y80),0)","v":6949},{"$f":"IFERROR(SUM('1:Direct_charges'!Z80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB80),0)","v":6949},{"$f":"IFERROR(SUM('1:Direct_charges'!AC80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD80),0)","v":7221},{"$f":"IFERROR(SUM('1:Direct_charges'!AE80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH80),0)","v":7221},{"$f":"IFERROR(SUM('1:Direct_charges'!AI80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK80),0)","v":7221},{"$f":"IFERROR(SUM('1:Direct_charges'!AL80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM80),0)","v":7625.3760000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ80),0)","v":7625.3760000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT80),0)","v":7625.3760000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU80),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F66,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I66:AU66,\"<>0\")-COUNTBLANK(I66:AU66))<>0,1,0)),0)","v":1},null,null,null,null,"Minor Assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I81),0)","v":137417},{"$f":"IFERROR(SUM('1:Direct_charges'!J81),0)","v":127731},{"$f":"IFERROR(SUM('1:Direct_charges'!K81),0)","v":150881},{"$f":"IFERROR(SUM('1:Direct_charges'!L81),0)","v":150881},{"$f":"IFERROR(SUM('1:Direct_charges'!M81),0)","v":219862},{"$f":"IFERROR(SUM('1:Direct_charges'!N81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R81),0)","v":219862},{"$f":"IFERROR(SUM('1:Direct_charges'!S81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T81),0)","v":219862},{"$f":"IFERROR(SUM('1:Direct_charges'!U81),0)","v":229904},{"$f":"IFERROR(SUM('1:Direct_charges'!V81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y81),0)","v":229904},{"$f":"IFERROR(SUM('1:Direct_charges'!Z81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB81),0)","v":229904},{"$f":"IFERROR(SUM('1:Direct_charges'!AC81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD81),0)","v":187598},{"$f":"IFERROR(SUM('1:Direct_charges'!AE81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH81),0)","v":187598},{"$f":"IFERROR(SUM('1:Direct_charges'!AI81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK81),0)","v":187598},{"$f":"IFERROR(SUM('1:Direct_charges'!AL81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM81),0)","v":198103.48799999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ81),0)","v":198103.48799999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AR81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT81),0)","v":198103.48799999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AU81),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F67,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I67:AU67,\"<>0\")-COUNTBLANK(I67:AU67))<>0,1,0)),0)","v":1},null,null,null,null,"Audit costs: External",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I82),0)","v":70878},{"$f":"IFERROR(SUM('1:Direct_charges'!J82),0)","v":73179},{"$f":"IFERROR(SUM('1:Direct_charges'!K82),0)","v":69821},{"$f":"IFERROR(SUM('1:Direct_charges'!L82),0)","v":69821},{"$f":"IFERROR(SUM('1:Direct_charges'!M82),0)","v":73312},{"$f":"IFERROR(SUM('1:Direct_charges'!N82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R82),0)","v":73312},{"$f":"IFERROR(SUM('1:Direct_charges'!S82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T82),0)","v":73312},{"$f":"IFERROR(SUM('1:Direct_charges'!U82),0)","v":77981},{"$f":"IFERROR(SUM('1:Direct_charges'!V82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y82),0)","v":77981},{"$f":"IFERROR(SUM('1:Direct_charges'!Z82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB82),0)","v":77981},{"$f":"IFERROR(SUM('1:Direct_charges'!AC82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD82),0)","v":81632},{"$f":"IFERROR(SUM('1:Direct_charges'!AE82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH82),0)","v":81632},{"$f":"IFERROR(SUM('1:Direct_charges'!AI82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK82),0)","v":81632},{"$f":"IFERROR(SUM('1:Direct_charges'!AL82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM82),0)","v":86203.391999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AN82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ82),0)","v":86203.391999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AR82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT82),0)","v":86203.391999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AU82),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F68,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I68:AU68,\"<>0\")-COUNTBLANK(I68:AU68))<>0,1,0)),0)","v":0},null,null,null,null,"Bursaries: Employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU83),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F69,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I69:AU69,\"<>0\")-COUNTBLANK(I69:AU69))<>0,1,0)),0)","v":1},null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I84),0)","v":24089},{"$f":"IFERROR(SUM('1:Direct_charges'!J84),0)","v":20874},{"$f":"IFERROR(SUM('1:Direct_charges'!K84),0)","v":17784},{"$f":"IFERROR(SUM('1:Direct_charges'!L84),0)","v":17784},{"$f":"IFERROR(SUM('1:Direct_charges'!M84),0)","v":25693},{"$f":"IFERROR(SUM('1:Direct_charges'!N84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R84),0)","v":25693},{"$f":"IFERROR(SUM('1:Direct_charges'!S84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T84),0)","v":25693},{"$f":"IFERROR(SUM('1:Direct_charges'!U84),0)","v":25645},{"$f":"IFERROR(SUM('1:Direct_charges'!V84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y84),0)","v":25645},{"$f":"IFERROR(SUM('1:Direct_charges'!Z84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB84),0)","v":25645},{"$f":"IFERROR(SUM('1:Direct_charges'!AC84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD84),0)","v":26137},{"$f":"IFERROR(SUM('1:Direct_charges'!AE84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH84),0)","v":26137},{"$f":"IFERROR(SUM('1:Direct_charges'!AI84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK84),0)","v":26137},{"$f":"IFERROR(SUM('1:Direct_charges'!AL84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM84),0)","v":27600.671999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ84),0)","v":27600.671999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT84),0)","v":27600.671999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU84),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F70,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I70:AU70,\"<>0\")-COUNTBLANK(I70:AU70))<>0,1,0)),0)","v":1},null,null,null,null,"Communication (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I85),0)","v":91230},{"$f":"IFERROR(SUM('1:Direct_charges'!J85),0)","v":91480},{"$f":"IFERROR(SUM('1:Direct_charges'!K85),0)","v":107847},{"$f":"IFERROR(SUM('1:Direct_charges'!L85),0)","v":107847},{"$f":"IFERROR(SUM('1:Direct_charges'!M85),0)","v":99194},{"$f":"IFERROR(SUM('1:Direct_charges'!N85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R85),0)","v":99194},{"$f":"IFERROR(SUM('1:Direct_charges'!S85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T85),0)","v":99194},{"$f":"IFERROR(SUM('1:Direct_charges'!U85),0)","v":103807},{"$f":"IFERROR(SUM('1:Direct_charges'!V85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y85),0)","v":103807},{"$f":"IFERROR(SUM('1:Direct_charges'!Z85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB85),0)","v":103807},{"$f":"IFERROR(SUM('1:Direct_charges'!AC85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD85),0)","v":109275},{"$f":"IFERROR(SUM('1:Direct_charges'!AE85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH85),0)","v":109275},{"$f":"IFERROR(SUM('1:Direct_charges'!AI85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK85),0)","v":109275},{"$f":"IFERROR(SUM('1:Direct_charges'!AL85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM85),0)","v":115394.4},{"$f":"IFERROR(SUM('1:Direct_charges'!AN85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ85),0)","v":115394.4},{"$f":"IFERROR(SUM('1:Direct_charges'!AR85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT85),0)","v":115394.4},{"$f":"IFERROR(SUM('1:Direct_charges'!AU85),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F71,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I71:AU71,\"<>0\")-COUNTBLANK(I71:AU71))<>0,1,0)),0)","v":1},null,null,null,null,"Computer services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I86),0)","v":1019445},{"$f":"IFERROR(SUM('1:Direct_charges'!J86),0)","v":988433},{"$f":"IFERROR(SUM('1:Direct_charges'!K86),0)","v":996996},{"$f":"IFERROR(SUM('1:Direct_charges'!L86),0)","v":996996},{"$f":"IFERROR(SUM('1:Direct_charges'!M86),0)","v":1190418},{"$f":"IFERROR(SUM('1:Direct_charges'!N86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R86),0)","v":1190418},{"$f":"IFERROR(SUM('1:Direct_charges'!S86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T86),0)","v":1190418},{"$f":"IFERROR(SUM('1:Direct_charges'!U86),0)","v":1280961},{"$f":"IFERROR(SUM('1:Direct_charges'!V86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y86),0)","v":1280961},{"$f":"IFERROR(SUM('1:Direct_charges'!Z86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB86),0)","v":1280961},{"$f":"IFERROR(SUM('1:Direct_charges'!AC86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD86),0)","v":1303124},{"$f":"IFERROR(SUM('1:Direct_charges'!AE86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH86),0)","v":1303124},{"$f":"IFERROR(SUM('1:Direct_charges'!AI86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK86),0)","v":1303124},{"$f":"IFERROR(SUM('1:Direct_charges'!AL86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM86),0)","v":1376098.9440000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ86),0)","v":1376098.9440000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT86),0)","v":1376098.9440000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU86),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F72,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I72:AU72,\"<>0\")-COUNTBLANK(I72:AU72))<>0,1,0)),0)","v":1},null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I87),0)","v":203496},{"$f":"IFERROR(SUM('1:Direct_charges'!J87),0)","v":274352},{"$f":"IFERROR(SUM('1:Direct_charges'!K87),0)","v":170528},{"$f":"IFERROR(SUM('1:Direct_charges'!L87),0)","v":170528},{"$f":"IFERROR(SUM('1:Direct_charges'!M87),0)","v":146219},{"$f":"IFERROR(SUM('1:Direct_charges'!N87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R87),0)","v":146219},{"$f":"IFERROR(SUM('1:Direct_charges'!S87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T87),0)","v":146219},{"$f":"IFERROR(SUM('1:Direct_charges'!U87),0)","v":141674},{"$f":"IFERROR(SUM('1:Direct_charges'!V87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y87),0)","v":141674},{"$f":"IFERROR(SUM('1:Direct_charges'!Z87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB87),0)","v":141674},{"$f":"IFERROR(SUM('1:Direct_charges'!AC87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD87),0)","v":152245},{"$f":"IFERROR(SUM('1:Direct_charges'!AE87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH87),0)","v":152245},{"$f":"IFERROR(SUM('1:Direct_charges'!AI87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK87),0)","v":152245},{"$f":"IFERROR(SUM('1:Direct_charges'!AL87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM87),0)","v":160770.72},{"$f":"IFERROR(SUM('1:Direct_charges'!AN87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ87),0)","v":160770.72},{"$f":"IFERROR(SUM('1:Direct_charges'!AR87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT87),0)","v":160770.72},{"$f":"IFERROR(SUM('1:Direct_charges'!AU87),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F73,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I73:AU73,\"<>0\")-COUNTBLANK(I73:AU73))<>0,1,0)),0)","v":1},null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I88),0)","v":3364},{"$f":"IFERROR(SUM('1:Direct_charges'!J88),0)","v":19220},{"$f":"IFERROR(SUM('1:Direct_charges'!K88),0)","v":66026},{"$f":"IFERROR(SUM('1:Direct_charges'!L88),0)","v":66026},{"$f":"IFERROR(SUM('1:Direct_charges'!M88),0)","v":46424},{"$f":"IFERROR(SUM('1:Direct_charges'!N88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R88),0)","v":46424},{"$f":"IFERROR(SUM('1:Direct_charges'!S88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T88),0)","v":46424},{"$f":"IFERROR(SUM('1:Direct_charges'!U88),0)","v":45786},{"$f":"IFERROR(SUM('1:Direct_charges'!V88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y88),0)","v":45786},{"$f":"IFERROR(SUM('1:Direct_charges'!Z88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB88),0)","v":45786},{"$f":"IFERROR(SUM('1:Direct_charges'!AC88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD88),0)","v":44767},{"$f":"IFERROR(SUM('1:Direct_charges'!AE88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH88),0)","v":44767},{"$f":"IFERROR(SUM('1:Direct_charges'!AI88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK88),0)","v":44767},{"$f":"IFERROR(SUM('1:Direct_charges'!AL88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM88),0)","v":47273.952000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AN88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ88),0)","v":47273.952000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AR88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT88),0)","v":47273.952000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AU88),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F74,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I74:AU74,\"<>0\")-COUNTBLANK(I74:AU74))<>0,1,0)),0)","v":1},null,null,null,null,"Laboratory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I89),0)","v":29847},{"$f":"IFERROR(SUM('1:Direct_charges'!J89),0)","v":26855},{"$f":"IFERROR(SUM('1:Direct_charges'!K89),0)","v":26541},{"$f":"IFERROR(SUM('1:Direct_charges'!L89),0)","v":26541},{"$f":"IFERROR(SUM('1:Direct_charges'!M89),0)","v":23353},{"$f":"IFERROR(SUM('1:Direct_charges'!N89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R89),0)","v":23353},{"$f":"IFERROR(SUM('1:Direct_charges'!S89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T89),0)","v":23353},{"$f":"IFERROR(SUM('1:Direct_charges'!U89),0)","v":19295},{"$f":"IFERROR(SUM('1:Direct_charges'!V89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y89),0)","v":19295},{"$f":"IFERROR(SUM('1:Direct_charges'!Z89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB89),0)","v":19295},{"$f":"IFERROR(SUM('1:Direct_charges'!AC89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD89),0)","v":20448},{"$f":"IFERROR(SUM('1:Direct_charges'!AE89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH89),0)","v":20448},{"$f":"IFERROR(SUM('1:Direct_charges'!AI89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK89),0)","v":20448},{"$f":"IFERROR(SUM('1:Direct_charges'!AL89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM89),0)","v":21593.088},{"$f":"IFERROR(SUM('1:Direct_charges'!AN89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ89),0)","v":21593.088},{"$f":"IFERROR(SUM('1:Direct_charges'!AR89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT89),0)","v":21593.088},{"$f":"IFERROR(SUM('1:Direct_charges'!AU89),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0)),0)","v":1},null,null,null,null,"Legal services (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I90),0)","v":41418},{"$f":"IFERROR(SUM('1:Direct_charges'!J90),0)","v":30016},{"$f":"IFERROR(SUM('1:Direct_charges'!K90),0)","v":10191},{"$f":"IFERROR(SUM('1:Direct_charges'!L90),0)","v":10191},{"$f":"IFERROR(SUM('1:Direct_charges'!M90),0)","v":30742},{"$f":"IFERROR(SUM('1:Direct_charges'!N90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R90),0)","v":30742},{"$f":"IFERROR(SUM('1:Direct_charges'!S90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T90),0)","v":30742},{"$f":"IFERROR(SUM('1:Direct_charges'!U90),0)","v":31279},{"$f":"IFERROR(SUM('1:Direct_charges'!V90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y90),0)","v":31279},{"$f":"IFERROR(SUM('1:Direct_charges'!Z90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB90),0)","v":31279},{"$f":"IFERROR(SUM('1:Direct_charges'!AC90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD90),0)","v":31843},{"$f":"IFERROR(SUM('1:Direct_charges'!AE90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH90),0)","v":31843},{"$f":"IFERROR(SUM('1:Direct_charges'!AI90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK90),0)","v":31843},{"$f":"IFERROR(SUM('1:Direct_charges'!AL90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM90),0)","v":33626.207999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ90),0)","v":33626.207999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT90),0)","v":33626.207999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU90),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F76,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I76:AU76,\"<>0\")-COUNTBLANK(I76:AU76))<>0,1,0)),0)","v":1},null,null,null,null,"Science and technological services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I91),0)","v":40937},{"$f":"IFERROR(SUM('1:Direct_charges'!J91),0)","v":56221},{"$f":"IFERROR(SUM('1:Direct_charges'!K91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M91),0)","v":74104},{"$f":"IFERROR(SUM('1:Direct_charges'!N91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R91),0)","v":74104},{"$f":"IFERROR(SUM('1:Direct_charges'!S91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T91),0)","v":74104},{"$f":"IFERROR(SUM('1:Direct_charges'!U91),0)","v":82405},{"$f":"IFERROR(SUM('1:Direct_charges'!V91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y91),0)","v":82405},{"$f":"IFERROR(SUM('1:Direct_charges'!Z91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB91),0)","v":82405},{"$f":"IFERROR(SUM('1:Direct_charges'!AC91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD91),0)","v":89266},{"$f":"IFERROR(SUM('1:Direct_charges'!AE91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH91),0)","v":89266},{"$f":"IFERROR(SUM('1:Direct_charges'!AI91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK91),0)","v":89266},{"$f":"IFERROR(SUM('1:Direct_charges'!AL91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM91),0)","v":94264.896000000008},{"$f":"IFERROR(SUM('1:Direct_charges'!AN91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ91),0)","v":94264.896000000008},{"$f":"IFERROR(SUM('1:Direct_charges'!AR91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT91),0)","v":94264.896000000008},{"$f":"IFERROR(SUM('1:Direct_charges'!AU91),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F77,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I77:AU77,\"<>0\")-COUNTBLANK(I77:AU77))<>0,1,0)),0)","v":1},null,null,null,null,"Contractors",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I92),0)","v":2538811},{"$f":"IFERROR(SUM('1:Direct_charges'!J92),0)","v":2735529},{"$f":"IFERROR(SUM('1:Direct_charges'!K92),0)","v":2705827},{"$f":"IFERROR(SUM('1:Direct_charges'!L92),0)","v":2705827},{"$f":"IFERROR(SUM('1:Direct_charges'!M92),0)","v":2374238},{"$f":"IFERROR(SUM('1:Direct_charges'!N92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R92),0)","v":2374238},{"$f":"IFERROR(SUM('1:Direct_charges'!S92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T92),0)","v":2374238},{"$f":"IFERROR(SUM('1:Direct_charges'!U92),0)","v":2514620},{"$f":"IFERROR(SUM('1:Direct_charges'!V92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y92),0)","v":2514620},{"$f":"IFERROR(SUM('1:Direct_charges'!Z92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB92),0)","v":2514620},{"$f":"IFERROR(SUM('1:Direct_charges'!AC92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD92),0)","v":2590592},{"$f":"IFERROR(SUM('1:Direct_charges'!AE92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH92),0)","v":2590592},{"$f":"IFERROR(SUM('1:Direct_charges'!AI92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK92),0)","v":2590592},{"$f":"IFERROR(SUM('1:Direct_charges'!AL92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM92),0)","v":2735665.1519999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ92),0)","v":2735665.1519999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AR92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT92),0)","v":2735665.1519999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AU92),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F78,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I78:AU78,\"<>0\")-COUNTBLANK(I78:AU78))<>0,1,0)),0)","v":1},null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I93),0)","v":458229},{"$f":"IFERROR(SUM('1:Direct_charges'!J93),0)","v":490354},{"$f":"IFERROR(SUM('1:Direct_charges'!K93),0)","v":380292},{"$f":"IFERROR(SUM('1:Direct_charges'!L93),0)","v":380292},{"$f":"IFERROR(SUM('1:Direct_charges'!M93),0)","v":415805},{"$f":"IFERROR(SUM('1:Direct_charges'!N93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R93),0)","v":415805},{"$f":"IFERROR(SUM('1:Direct_charges'!S93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T93),0)","v":415805},{"$f":"IFERROR(SUM('1:Direct_charges'!U93),0)","v":419892},{"$f":"IFERROR(SUM('1:Direct_charges'!V93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y93),0)","v":419892},{"$f":"IFERROR(SUM('1:Direct_charges'!Z93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB93),0)","v":419892},{"$f":"IFERROR(SUM('1:Direct_charges'!AC93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD93),0)","v":398022},{"$f":"IFERROR(SUM('1:Direct_charges'!AE93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH93),0)","v":398022},{"$f":"IFERROR(SUM('1:Direct_charges'!AI93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK93),0)","v":398022},{"$f":"IFERROR(SUM('1:Direct_charges'!AL93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM93),0)","v":420311.23200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ93),0)","v":420311.23200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT93),0)","v":420311.23200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU93),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F79,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I79:AU79,\"<>0\")-COUNTBLANK(I79:AU79))<>0,1,0)),0)","v":1},null,null,null,null,"Entertainment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I94),0)","v":9471},{"$f":"IFERROR(SUM('1:Direct_charges'!J94),0)","v":2917},{"$f":"IFERROR(SUM('1:Direct_charges'!K94),0)","v":3657},{"$f":"IFERROR(SUM('1:Direct_charges'!L94),0)","v":3657},{"$f":"IFERROR(SUM('1:Direct_charges'!M94),0)","v":4773},{"$f":"IFERROR(SUM('1:Direct_charges'!N94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R94),0)","v":4773},{"$f":"IFERROR(SUM('1:Direct_charges'!S94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T94),0)","v":4773},{"$f":"IFERROR(SUM('1:Direct_charges'!U94),0)","v":4544},{"$f":"IFERROR(SUM('1:Direct_charges'!V94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y94),0)","v":4544},{"$f":"IFERROR(SUM('1:Direct_charges'!Z94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB94),0)","v":4544},{"$f":"IFERROR(SUM('1:Direct_charges'!AC94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD94),0)","v":4684},{"$f":"IFERROR(SUM('1:Direct_charges'!AE94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH94),0)","v":4684},{"$f":"IFERROR(SUM('1:Direct_charges'!AI94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK94),0)","v":4684},{"$f":"IFERROR(SUM('1:Direct_charges'!AL94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM94),0)","v":4946.3040000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ94),0)","v":4946.3040000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT94),0)","v":4946.3040000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU94),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F80,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I80:AU80,\"<>0\")-COUNTBLANK(I80:AU80))<>0,1,0)),0)","v":1},null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I95),0)","v":41410},{"$f":"IFERROR(SUM('1:Direct_charges'!J95),0)","v":96765},{"$f":"IFERROR(SUM('1:Direct_charges'!K95),0)","v":122650},{"$f":"IFERROR(SUM('1:Direct_charges'!L95),0)","v":122650},{"$f":"IFERROR(SUM('1:Direct_charges'!M95),0)","v":92434},{"$f":"IFERROR(SUM('1:Direct_charges'!N95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R95),0)","v":92434},{"$f":"IFERROR(SUM('1:Direct_charges'!S95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T95),0)","v":92434},{"$f":"IFERROR(SUM('1:Direct_charges'!U95),0)","v":98612},{"$f":"IFERROR(SUM('1:Direct_charges'!V95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y95),0)","v":98612},{"$f":"IFERROR(SUM('1:Direct_charges'!Z95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB95),0)","v":98612},{"$f":"IFERROR(SUM('1:Direct_charges'!AC95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD95),0)","v":82453},{"$f":"IFERROR(SUM('1:Direct_charges'!AE95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH95),0)","v":82453},{"$f":"IFERROR(SUM('1:Direct_charges'!AI95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK95),0)","v":82453},{"$f":"IFERROR(SUM('1:Direct_charges'!AL95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM95),0)","v":87070.368000000017},{"$f":"IFERROR(SUM('1:Direct_charges'!AN95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ95),0)","v":87070.368000000017},{"$f":"IFERROR(SUM('1:Direct_charges'!AR95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT95),0)","v":87070.368000000017},{"$f":"IFERROR(SUM('1:Direct_charges'!AU95),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F81,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I81:AU81,\"<>0\")-COUNTBLANK(I81:AU81))<>0,1,0)),0)","v":1},null,null,null,null,"Housing",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K96),0)","v":1},{"$f":"IFERROR(SUM('1:Direct_charges'!L96),0)","v":1},{"$f":"IFERROR(SUM('1:Direct_charges'!M96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU96),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F82,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I82:AU82,\"<>0\")-COUNTBLANK(I82:AU82))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J97),0)","v":208087},{"$f":"IFERROR(SUM('1:Direct_charges'!K97),0)","v":189650},{"$f":"IFERROR(SUM('1:Direct_charges'!L97),0)","v":189650},{"$f":"IFERROR(SUM('1:Direct_charges'!M97),0)","v":154688},{"$f":"IFERROR(SUM('1:Direct_charges'!N97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R97),0)","v":154688},{"$f":"IFERROR(SUM('1:Direct_charges'!S97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T97),0)","v":154688},{"$f":"IFERROR(SUM('1:Direct_charges'!U97),0)","v":201185},{"$f":"IFERROR(SUM('1:Direct_charges'!V97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y97),0)","v":201185},{"$f":"IFERROR(SUM('1:Direct_charges'!Z97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB97),0)","v":201185},{"$f":"IFERROR(SUM('1:Direct_charges'!AC97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD97),0)","v":168668},{"$f":"IFERROR(SUM('1:Direct_charges'!AE97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH97),0)","v":168668},{"$f":"IFERROR(SUM('1:Direct_charges'!AI97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK97),0)","v":168668},{"$f":"IFERROR(SUM('1:Direct_charges'!AL97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM97),0)","v":178113.40800000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ97),0)","v":178113.40800000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT97),0)","v":178113.40800000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU97),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F83,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I83:AU83,\"<>0\")-COUNTBLANK(I83:AU83))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J98),0)","v":5709},{"$f":"IFERROR(SUM('1:Direct_charges'!K98),0)","v":7200},{"$f":"IFERROR(SUM('1:Direct_charges'!L98),0)","v":7200},{"$f":"IFERROR(SUM('1:Direct_charges'!M98),0)","v":3173},{"$f":"IFERROR(SUM('1:Direct_charges'!N98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R98),0)","v":3173},{"$f":"IFERROR(SUM('1:Direct_charges'!S98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T98),0)","v":3173},{"$f":"IFERROR(SUM('1:Direct_charges'!U98),0)","v":2410},{"$f":"IFERROR(SUM('1:Direct_charges'!V98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y98),0)","v":2410},{"$f":"IFERROR(SUM('1:Direct_charges'!Z98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB98),0)","v":2410},{"$f":"IFERROR(SUM('1:Direct_charges'!AC98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD98),0)","v":2501},{"$f":"IFERROR(SUM('1:Direct_charges'!AE98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH98),0)","v":2501},{"$f":"IFERROR(SUM('1:Direct_charges'!AI98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK98),0)","v":2501},{"$f":"IFERROR(SUM('1:Direct_charges'!AL98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM98),0)","v":2641.056},{"$f":"IFERROR(SUM('1:Direct_charges'!AN98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ98),0)","v":2641.056},{"$f":"IFERROR(SUM('1:Direct_charges'!AR98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT98),0)","v":2641.056},{"$f":"IFERROR(SUM('1:Direct_charges'!AU98),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F84,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I84:AU84,\"<>0\")-COUNTBLANK(I84:AU84))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I99),0)","v":833586},{"$f":"IFERROR(SUM('1:Direct_charges'!J99),0)","v":872380},{"$f":"IFERROR(SUM('1:Direct_charges'!K99),0)","v":732796},{"$f":"IFERROR(SUM('1:Direct_charges'!L99),0)","v":732796},{"$f":"IFERROR(SUM('1:Direct_charges'!M99),0)","v":896309},{"$f":"IFERROR(SUM('1:Direct_charges'!N99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R99),0)","v":896309},{"$f":"IFERROR(SUM('1:Direct_charges'!S99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T99),0)","v":896309},{"$f":"IFERROR(SUM('1:Direct_charges'!U99),0)","v":918240},{"$f":"IFERROR(SUM('1:Direct_charges'!V99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y99),0)","v":918240},{"$f":"IFERROR(SUM('1:Direct_charges'!Z99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB99),0)","v":918240},{"$f":"IFERROR(SUM('1:Direct_charges'!AC99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD99),0)","v":957286},{"$f":"IFERROR(SUM('1:Direct_charges'!AE99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH99),0)","v":957286},{"$f":"IFERROR(SUM('1:Direct_charges'!AI99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK99),0)","v":957286},{"$f":"IFERROR(SUM('1:Direct_charges'!AL99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM99),0)","v":1010894.0160000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ99),0)","v":1010894.0160000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT99),0)","v":1010894.0160000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU99),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F85,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I85:AU85,\"<>0\")-COUNTBLANK(I85:AU85))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I100),0)","v":652715},{"$f":"IFERROR(SUM('1:Direct_charges'!J100),0)","v":455660},{"$f":"IFERROR(SUM('1:Direct_charges'!K100),0)","v":561111},{"$f":"IFERROR(SUM('1:Direct_charges'!L100),0)","v":561111},{"$f":"IFERROR(SUM('1:Direct_charges'!M100),0)","v":618716},{"$f":"IFERROR(SUM('1:Direct_charges'!N100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R100),0)","v":618716},{"$f":"IFERROR(SUM('1:Direct_charges'!S100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T100),0)","v":618716},{"$f":"IFERROR(SUM('1:Direct_charges'!U100),0)","v":751265},{"$f":"IFERROR(SUM('1:Direct_charges'!V100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y100),0)","v":751265},{"$f":"IFERROR(SUM('1:Direct_charges'!Z100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB100),0)","v":751265},{"$f":"IFERROR(SUM('1:Direct_charges'!AC100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD100),0)","v":851366},{"$f":"IFERROR(SUM('1:Direct_charges'!AE100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH100),0)","v":851366},{"$f":"IFERROR(SUM('1:Direct_charges'!AI100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK100),0)","v":851366},{"$f":"IFERROR(SUM('1:Direct_charges'!AL100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM100),0)","v":899042.49599999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AN100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ100),0)","v":899042.49599999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AR100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT100),0)","v":899042.49599999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AU100),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F86,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I86:AU86,\"<>0\")-COUNTBLANK(I86:AU86))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU101),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F87,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I87:AU87,\"<>0\")-COUNTBLANK(I87:AU87))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I102),0)","v":144509},{"$f":"IFERROR(SUM('1:Direct_charges'!J102),0)","v":138448},{"$f":"IFERROR(SUM('1:Direct_charges'!K102),0)","v":262610},{"$f":"IFERROR(SUM('1:Direct_charges'!L102),0)","v":262610},{"$f":"IFERROR(SUM('1:Direct_charges'!M102),0)","v":89517},{"$f":"IFERROR(SUM('1:Direct_charges'!N102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R102),0)","v":89517},{"$f":"IFERROR(SUM('1:Direct_charges'!S102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T102),0)","v":89517},{"$f":"IFERROR(SUM('1:Direct_charges'!U102),0)","v":109289},{"$f":"IFERROR(SUM('1:Direct_charges'!V102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y102),0)","v":109289},{"$f":"IFERROR(SUM('1:Direct_charges'!Z102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB102),0)","v":109289},{"$f":"IFERROR(SUM('1:Direct_charges'!AC102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD102),0)","v":99278},{"$f":"IFERROR(SUM('1:Direct_charges'!AE102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH102),0)","v":99278},{"$f":"IFERROR(SUM('1:Direct_charges'!AI102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK102),0)","v":99278},{"$f":"IFERROR(SUM('1:Direct_charges'!AL102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM102),0)","v":104837.568},{"$f":"IFERROR(SUM('1:Direct_charges'!AN102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ102),0)","v":104837.568},{"$f":"IFERROR(SUM('1:Direct_charges'!AR102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT102),0)","v":104837.568},{"$f":"IFERROR(SUM('1:Direct_charges'!AU102),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F88,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I88:AU88,\"<>0\")-COUNTBLANK(I88:AU88))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I103),0)","v":86144},{"$f":"IFERROR(SUM('1:Direct_charges'!J103),0)","v":75396},{"$f":"IFERROR(SUM('1:Direct_charges'!K103),0)","v":74068},{"$f":"IFERROR(SUM('1:Direct_charges'!L103),0)","v":74068},{"$f":"IFERROR(SUM('1:Direct_charges'!M103),0)","v":111890},{"$f":"IFERROR(SUM('1:Direct_charges'!N103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R103),0)","v":111890},{"$f":"IFERROR(SUM('1:Direct_charges'!S103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T103),0)","v":111890},{"$f":"IFERROR(SUM('1:Direct_charges'!U103),0)","v":106696},{"$f":"IFERROR(SUM('1:Direct_charges'!V103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y103),0)","v":106696},{"$f":"IFERROR(SUM('1:Direct_charges'!Z103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB103),0)","v":106696},{"$f":"IFERROR(SUM('1:Direct_charges'!AC103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD103),0)","v":135396},{"$f":"IFERROR(SUM('1:Direct_charges'!AE103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH103),0)","v":135396},{"$f":"IFERROR(SUM('1:Direct_charges'!AI103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK103),0)","v":135396},{"$f":"IFERROR(SUM('1:Direct_charges'!AL103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM103),0)","v":142978.17600000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ103),0)","v":142978.17600000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT103),0)","v":142978.17600000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU103),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F89,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I89:AU89,\"<>0\")-COUNTBLANK(I89:AU89))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Medicine",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I104),0)","v":189301},{"$f":"IFERROR(SUM('1:Direct_charges'!J104),0)","v":167932},{"$f":"IFERROR(SUM('1:Direct_charges'!K104),0)","v":136182},{"$f":"IFERROR(SUM('1:Direct_charges'!L104),0)","v":136182},{"$f":"IFERROR(SUM('1:Direct_charges'!M104),0)","v":243403},{"$f":"IFERROR(SUM('1:Direct_charges'!N104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R104),0)","v":243403},{"$f":"IFERROR(SUM('1:Direct_charges'!S104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T104),0)","v":243403},{"$f":"IFERROR(SUM('1:Direct_charges'!U104),0)","v":239684},{"$f":"IFERROR(SUM('1:Direct_charges'!V104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y104),0)","v":239684},{"$f":"IFERROR(SUM('1:Direct_charges'!Z104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB104),0)","v":239684},{"$f":"IFERROR(SUM('1:Direct_charges'!AC104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD104),0)","v":312502},{"$f":"IFERROR(SUM('1:Direct_charges'!AE104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH104),0)","v":312502},{"$f":"IFERROR(SUM('1:Direct_charges'!AI104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK104),0)","v":312502},{"$f":"IFERROR(SUM('1:Direct_charges'!AL104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM104),0)","v":330002.11200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ104),0)","v":330002.11200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT104),0)","v":330002.11200000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU104),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F90,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I90:AU90,\"<>0\")-COUNTBLANK(I90:AU90))<>0,1,0)),0)","v":0},null,null,null,null,"Medsas inventory interface",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU105),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F91,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I91:AU91,\"<>0\")-COUNTBLANK(I91:AU91))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I106),0)","v":133504},{"$f":"IFERROR(SUM('1:Direct_charges'!J106),0)","v":110974},{"$f":"IFERROR(SUM('1:Direct_charges'!K106),0)","v":91331},{"$f":"IFERROR(SUM('1:Direct_charges'!L106),0)","v":91331},{"$f":"IFERROR(SUM('1:Direct_charges'!M106),0)","v":165054},{"$f":"IFERROR(SUM('1:Direct_charges'!N106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R106),0)","v":165054},{"$f":"IFERROR(SUM('1:Direct_charges'!S106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T106),0)","v":165054},{"$f":"IFERROR(SUM('1:Direct_charges'!U106),0)","v":229189},{"$f":"IFERROR(SUM('1:Direct_charges'!V106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y106),0)","v":229189},{"$f":"IFERROR(SUM('1:Direct_charges'!Z106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB106),0)","v":229189},{"$f":"IFERROR(SUM('1:Direct_charges'!AC106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD106),0)","v":251803},{"$f":"IFERROR(SUM('1:Direct_charges'!AE106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH106),0)","v":251803},{"$f":"IFERROR(SUM('1:Direct_charges'!AI106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK106),0)","v":251803},{"$f":"IFERROR(SUM('1:Direct_charges'!AL106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM106),0)","v":265903.96799999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ106),0)","v":265903.96799999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT106),0)","v":265903.96799999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU106),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F92,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I92:AU92,\"<>0\")-COUNTBLANK(I92:AU92))<>0,1,0)),0)","v":1},null,null,null,null,"Consumable supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I107),0)","v":201914},{"$f":"IFERROR(SUM('1:Direct_charges'!J107),0)","v":122769},{"$f":"IFERROR(SUM('1:Direct_charges'!K107),0)","v":122864},{"$f":"IFERROR(SUM('1:Direct_charges'!L107),0)","v":122864},{"$f":"IFERROR(SUM('1:Direct_charges'!M107),0)","v":121075},{"$f":"IFERROR(SUM('1:Direct_charges'!N107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R107),0)","v":121075},{"$f":"IFERROR(SUM('1:Direct_charges'!S107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T107),0)","v":121075},{"$f":"IFERROR(SUM('1:Direct_charges'!U107),0)","v":125642},{"$f":"IFERROR(SUM('1:Direct_charges'!V107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y107),0)","v":125642},{"$f":"IFERROR(SUM('1:Direct_charges'!Z107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB107),0)","v":125642},{"$f":"IFERROR(SUM('1:Direct_charges'!AC107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD107),0)","v":129836},{"$f":"IFERROR(SUM('1:Direct_charges'!AE107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH107),0)","v":129836},{"$f":"IFERROR(SUM('1:Direct_charges'!AI107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK107),0)","v":129836},{"$f":"IFERROR(SUM('1:Direct_charges'!AL107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM107),0)","v":137106.81599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ107),0)","v":137106.81599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT107),0)","v":137106.81599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU107),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F93,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I93:AU93,\"<>0\")-COUNTBLANK(I93:AU93))<>0,1,0)),0)","v":1},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I108),0)","v":86806},{"$f":"IFERROR(SUM('1:Direct_charges'!J108),0)","v":57804},{"$f":"IFERROR(SUM('1:Direct_charges'!K108),0)","v":72483},{"$f":"IFERROR(SUM('1:Direct_charges'!L108),0)","v":72483},{"$f":"IFERROR(SUM('1:Direct_charges'!M108),0)","v":62844},{"$f":"IFERROR(SUM('1:Direct_charges'!N108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R108),0)","v":62844},{"$f":"IFERROR(SUM('1:Direct_charges'!S108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T108),0)","v":62844},{"$f":"IFERROR(SUM('1:Direct_charges'!U108),0)","v":61488},{"$f":"IFERROR(SUM('1:Direct_charges'!V108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y108),0)","v":61488},{"$f":"IFERROR(SUM('1:Direct_charges'!Z108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB108),0)","v":61488},{"$f":"IFERROR(SUM('1:Direct_charges'!AC108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD108),0)","v":61294},{"$f":"IFERROR(SUM('1:Direct_charges'!AE108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH108),0)","v":61294},{"$f":"IFERROR(SUM('1:Direct_charges'!AI108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK108),0)","v":61294},{"$f":"IFERROR(SUM('1:Direct_charges'!AL108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM108),0)","v":64726.463999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AN108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ108),0)","v":64726.463999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AR108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT108),0)","v":64726.463999999993},{"$f":"IFERROR(SUM('1:Direct_charges'!AU108),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F94,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I94:AU94,\"<>0\")-COUNTBLANK(I94:AU94))<>0,1,0)),0)","v":1},null,null,null,null,"Operating leases",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I109),0)","v":343523},{"$f":"IFERROR(SUM('1:Direct_charges'!J109),0)","v":415443},{"$f":"IFERROR(SUM('1:Direct_charges'!K109),0)","v":407657},{"$f":"IFERROR(SUM('1:Direct_charges'!L109),0)","v":407657},{"$f":"IFERROR(SUM('1:Direct_charges'!M109),0)","v":1324032},{"$f":"IFERROR(SUM('1:Direct_charges'!N109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P109),0)","v":95973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R109),0)","v":1420005},{"$f":"IFERROR(SUM('1:Direct_charges'!S109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T109),0)","v":1420005},{"$f":"IFERROR(SUM('1:Direct_charges'!U109),0)","v":1383520},{"$f":"IFERROR(SUM('1:Direct_charges'!V109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y109),0)","v":1383520},{"$f":"IFERROR(SUM('1:Direct_charges'!Z109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB109),0)","v":1383520},{"$f":"IFERROR(SUM('1:Direct_charges'!AC109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD109),0)","v":1461898},{"$f":"IFERROR(SUM('1:Direct_charges'!AE109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH109),0)","v":1461898},{"$f":"IFERROR(SUM('1:Direct_charges'!AI109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK109),0)","v":1461898},{"$f":"IFERROR(SUM('1:Direct_charges'!AL109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM109),0)","v":1543764.2880000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ109),0)","v":1543764.2880000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT109),0)","v":1543764.2880000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU109),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F95,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I95:AU95,\"<>0\")-COUNTBLANK(I95:AU95))<>0,1,0)),0)","v":1},null,null,null,null,"Rental and hiring",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I110),0)","v":45},{"$f":"IFERROR(SUM('1:Direct_charges'!J110),0)","v":335},{"$f":"IFERROR(SUM('1:Direct_charges'!K110),0)","v":73},{"$f":"IFERROR(SUM('1:Direct_charges'!L110),0)","v":73},{"$f":"IFERROR(SUM('1:Direct_charges'!M110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!N110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!S110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!U110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!V110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!Z110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB110),0)","v":55},{"$f":"IFERROR(SUM('1:Direct_charges'!AC110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD110),0)","v":57},{"$f":"IFERROR(SUM('1:Direct_charges'!AE110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH110),0)","v":57},{"$f":"IFERROR(SUM('1:Direct_charges'!AI110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK110),0)","v":57},{"$f":"IFERROR(SUM('1:Direct_charges'!AL110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM110),0)","v":60.192},{"$f":"IFERROR(SUM('1:Direct_charges'!AN110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ110),0)","v":60.192},{"$f":"IFERROR(SUM('1:Direct_charges'!AR110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT110),0)","v":60.192},{"$f":"IFERROR(SUM('1:Direct_charges'!AU110),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F96,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I96:AU96,\"<>0\")-COUNTBLANK(I96:AU96))<>0,1,0)),0)","v":1},null,null,null,null,"Property payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I111),0)","v":2506555},{"$f":"IFERROR(SUM('1:Direct_charges'!J111),0)","v":2151430},{"$f":"IFERROR(SUM('1:Direct_charges'!K111),0)","v":2755911},{"$f":"IFERROR(SUM('1:Direct_charges'!L111),0)","v":2755911},{"$f":"IFERROR(SUM('1:Direct_charges'!M111),0)","v":1919325},{"$f":"IFERROR(SUM('1:Direct_charges'!N111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R111),0)","v":1919325},{"$f":"IFERROR(SUM('1:Direct_charges'!S111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T111),0)","v":1919325},{"$f":"IFERROR(SUM('1:Direct_charges'!U111),0)","v":2041533},{"$f":"IFERROR(SUM('1:Direct_charges'!V111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y111),0)","v":2041533},{"$f":"IFERROR(SUM('1:Direct_charges'!Z111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB111),0)","v":2041533},{"$f":"IFERROR(SUM('1:Direct_charges'!AC111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD111),0)","v":2216471},{"$f":"IFERROR(SUM('1:Direct_charges'!AE111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH111),0)","v":2216471},{"$f":"IFERROR(SUM('1:Direct_charges'!AI111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK111),0)","v":2216471},{"$f":"IFERROR(SUM('1:Direct_charges'!AL111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM111),0)","v":2340593.3760000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ111),0)","v":2340593.3760000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT111),0)","v":2340593.3760000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU111),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F97,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I97:AU97,\"<>0\")-COUNTBLANK(I97:AU97))<>0,1,0)),0)","v":0},null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU112),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F98,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I98:AU98,\"<>0\")-COUNTBLANK(I98:AU98))<>0,1,0)),0)","v":1},null,null,null,null,"Travel and subsistence",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I113),0)","v":873601},{"$f":"IFERROR(SUM('1:Direct_charges'!J113),0)","v":883798},{"$f":"IFERROR(SUM('1:Direct_charges'!K113),0)","v":699456},{"$f":"IFERROR(SUM('1:Direct_charges'!L113),0)","v":699456},{"$f":"IFERROR(SUM('1:Direct_charges'!M113),0)","v":810335},{"$f":"IFERROR(SUM('1:Direct_charges'!N113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q113),0)","v":-1438},{"$f":"IFERROR(SUM('1:Direct_charges'!R113),0)","v":808897},{"$f":"IFERROR(SUM('1:Direct_charges'!S113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T113),0)","v":808897},{"$f":"IFERROR(SUM('1:Direct_charges'!U113),0)","v":885468},{"$f":"IFERROR(SUM('1:Direct_charges'!V113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y113),0)","v":885468},{"$f":"IFERROR(SUM('1:Direct_charges'!Z113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB113),0)","v":885468},{"$f":"IFERROR(SUM('1:Direct_charges'!AC113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD113),0)","v":907591},{"$f":"IFERROR(SUM('1:Direct_charges'!AE113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH113),0)","v":907591},{"$f":"IFERROR(SUM('1:Direct_charges'!AI113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK113),0)","v":907591},{"$f":"IFERROR(SUM('1:Direct_charges'!AL113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM113),0)","v":958416.09600000014},{"$f":"IFERROR(SUM('1:Direct_charges'!AN113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ113),0)","v":958416.09600000014},{"$f":"IFERROR(SUM('1:Direct_charges'!AR113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT113),0)","v":958416.09600000014},{"$f":"IFERROR(SUM('1:Direct_charges'!AU113),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F99,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I99:AU99,\"<>0\")-COUNTBLANK(I99:AU99))<>0,1,0)),0)","v":1},null,null,null,null,"Training and development",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I114),0)","v":159315},{"$f":"IFERROR(SUM('1:Direct_charges'!J114),0)","v":256804},{"$f":"IFERROR(SUM('1:Direct_charges'!K114),0)","v":194618},{"$f":"IFERROR(SUM('1:Direct_charges'!L114),0)","v":194618},{"$f":"IFERROR(SUM('1:Direct_charges'!M114),0)","v":277217},{"$f":"IFERROR(SUM('1:Direct_charges'!N114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R114),0)","v":277217},{"$f":"IFERROR(SUM('1:Direct_charges'!S114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T114),0)","v":277217},{"$f":"IFERROR(SUM('1:Direct_charges'!U114),0)","v":273146},{"$f":"IFERROR(SUM('1:Direct_charges'!V114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y114),0)","v":273146},{"$f":"IFERROR(SUM('1:Direct_charges'!Z114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB114),0)","v":273146},{"$f":"IFERROR(SUM('1:Direct_charges'!AC114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD114),0)","v":301922},{"$f":"IFERROR(SUM('1:Direct_charges'!AE114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH114),0)","v":301922},{"$f":"IFERROR(SUM('1:Direct_charges'!AI114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK114),0)","v":301922},{"$f":"IFERROR(SUM('1:Direct_charges'!AL114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM114),0)","v":318829.63200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AN114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ114),0)","v":318829.63200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AR114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT114),0)","v":318829.63200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AU114),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F100,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I100:AU100,\"<>0\")-COUNTBLANK(I100:AU100))<>0,1,0)),0)","v":1},null,null,null,null,"Operating payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I115),0)","v":436864},{"$f":"IFERROR(SUM('1:Direct_charges'!J115),0)","v":342034},{"$f":"IFERROR(SUM('1:Direct_charges'!K115),0)","v":551542},{"$f":"IFERROR(SUM('1:Direct_charges'!L115),0)","v":551542},{"$f":"IFERROR(SUM('1:Direct_charges'!M115),0)","v":559694},{"$f":"IFERROR(SUM('1:Direct_charges'!N115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R115),0)","v":559694},{"$f":"IFERROR(SUM('1:Direct_charges'!S115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T115),0)","v":559694},{"$f":"IFERROR(SUM('1:Direct_charges'!U115),0)","v":579329},{"$f":"IFERROR(SUM('1:Direct_charges'!V115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y115),0)","v":579329},{"$f":"IFERROR(SUM('1:Direct_charges'!Z115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB115),0)","v":579329},{"$f":"IFERROR(SUM('1:Direct_charges'!AC115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD115),0)","v":609034},{"$f":"IFERROR(SUM('1:Direct_charges'!AE115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH115),0)","v":609034},{"$f":"IFERROR(SUM('1:Direct_charges'!AI115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK115),0)","v":609034},{"$f":"IFERROR(SUM('1:Direct_charges'!AL115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM115),0)","v":643139.90399999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ115),0)","v":643139.90399999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AR115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT115),0)","v":643139.90399999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AU115),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F101,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I101:AU101,\"<>0\")-COUNTBLANK(I101:AU101))<>0,1,0)),0)","v":1},null,null,null,null,"Venues and facilities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I116),0)","v":15111},{"$f":"IFERROR(SUM('1:Direct_charges'!J116),0)","v":14018},{"$f":"IFERROR(SUM('1:Direct_charges'!K116),0)","v":15378},{"$f":"IFERROR(SUM('1:Direct_charges'!L116),0)","v":15378},{"$f":"IFERROR(SUM('1:Direct_charges'!M116),0)","v":17565},{"$f":"IFERROR(SUM('1:Direct_charges'!N116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q116),0)","v":1438},{"$f":"IFERROR(SUM('1:Direct_charges'!R116),0)","v":19003},{"$f":"IFERROR(SUM('1:Direct_charges'!S116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T116),0)","v":19003},{"$f":"IFERROR(SUM('1:Direct_charges'!U116),0)","v":16646},{"$f":"IFERROR(SUM('1:Direct_charges'!V116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y116),0)","v":16646},{"$f":"IFERROR(SUM('1:Direct_charges'!Z116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB116),0)","v":16646},{"$f":"IFERROR(SUM('1:Direct_charges'!AC116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD116),0)","v":17812},{"$f":"IFERROR(SUM('1:Direct_charges'!AE116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH116),0)","v":17812},{"$f":"IFERROR(SUM('1:Direct_charges'!AI116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK116),0)","v":17812},{"$f":"IFERROR(SUM('1:Direct_charges'!AL116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM116),0)","v":18809.472000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ116),0)","v":18809.472000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT116),0)","v":18809.472000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU116),0)","v":0}]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU117),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F103,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I103:AU103,\"<>0\")-COUNTBLANK(I103:AU103))<>0,1,0)),0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU118),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F104,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I104:AU104,\"<>0\")-COUNTBLANK(I104:AU104))<>0,1,0)),0)","v":0},null,null,null,null,"Rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU119),0)","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I120),0)","v":6422070},{"$f":"IFERROR(SUM('1:Direct_charges'!J120),0)","v":7400180},{"$f":"IFERROR(SUM('1:Direct_charges'!K120),0)","v":7893698},{"$f":"IFERROR(SUM('1:Direct_charges'!L120),0)","v":7893698},{"$f":"IFERROR(SUM('1:Direct_charges'!M120),0)","v":7780835},{"$f":"IFERROR(SUM('1:Direct_charges'!N120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P120),0)","v":-305973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q120),0)","v":66720},{"$f":"IFERROR(SUM('1:Direct_charges'!R120),0)","v":7541582},{"$f":"IFERROR(SUM('1:Direct_charges'!S120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T120),0)","v":7541582},{"$f":"IFERROR(SUM('1:Direct_charges'!U120),0)","v":8833065},{"$f":"IFERROR(SUM('1:Direct_charges'!V120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y120),0)","v":8833065},{"$f":"IFERROR(SUM('1:Direct_charges'!Z120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB120),0)","v":8833065},{"$f":"IFERROR(SUM('1:Direct_charges'!AC120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD120),0)","v":9493855},{"$f":"IFERROR(SUM('1:Direct_charges'!AE120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH120),0)","v":9493855},{"$f":"IFERROR(SUM('1:Direct_charges'!AI120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK120),0)","v":9493855},{"$f":"IFERROR(SUM('1:Direct_charges'!AL120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM120),0)","v":10027954.984000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ120),0)","v":10027954.984000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT120),0)","v":10027954.984000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU120),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F106,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I106:AU106,\"<>0\")-COUNTBLANK(I106:AU106))<>0,1,0))","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J121),0)","v":54},{"$f":"IFERROR(SUM('1:Direct_charges'!K121),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!L121),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!M121),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!N121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R121),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!S121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T121),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!U121),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!V121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y121),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!Z121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB121),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!AC121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD121),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AE121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH121),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AI121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK121),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AL121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM121),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AN121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ121),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AR121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT121),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AU121),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F107,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I107:AU107,\"<>0\")-COUNTBLANK(I107:AU107))<>0,1,0)),0)","v":0},null,null,null,null,"Provinces",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU122),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU123),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F109,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I109:AU109,\"<>0\")-COUNTBLANK(I109:AU109))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU124),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F110,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I110:AU110,\"<>0\")-COUNTBLANK(I110:AU110))<>0,1,0)),0)","v":1},null,null,null,null,"Municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J125),0)","v":54},{"$f":"IFERROR(SUM('1:Direct_charges'!K125),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!L125),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!M125),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!N125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R125),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!S125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T125),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!U125),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!V125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y125),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!Z125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB125),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!AC125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD125),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AE125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH125),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AI125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK125),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AL125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM125),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AN125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ125),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AR125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT125),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AU125),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F111,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I111:AU111,\"<>0\")-COUNTBLANK(I111:AU111))<>0,1,0)),0)","v":1},null,null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J126),0)","v":54},{"$f":"IFERROR(SUM('1:Direct_charges'!K126),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!L126),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!M126),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!N126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R126),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!S126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T126),0)","v":87},{"$f":"IFERROR(SUM('1:Direct_charges'!U126),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!V126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y126),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!Z126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB126),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!AC126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD126),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AE126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH126),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AI126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK126),0)","v":107},{"$f":"IFERROR(SUM('1:Direct_charges'!AL126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM126),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AN126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ126),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AR126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT126),0)","v":112.792},{"$f":"IFERROR(SUM('1:Direct_charges'!AU126),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F112,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I112:AU112,\"<>0\")-COUNTBLANK(I112:AU112))<>0,1,0)),0)","v":0},null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU127),0)","v":0}]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I128),0)","v":4697768},{"$f":"IFERROR(SUM('1:Direct_charges'!J128),0)","v":6144266},{"$f":"IFERROR(SUM('1:Direct_charges'!K128),0)","v":6745225},{"$f":"IFERROR(SUM('1:Direct_charges'!L128),0)","v":6745225},{"$f":"IFERROR(SUM('1:Direct_charges'!M128),0)","v":6622655},{"$f":"IFERROR(SUM('1:Direct_charges'!N128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P128),0)","v":-305973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q128),0)","v":66720},{"$f":"IFERROR(SUM('1:Direct_charges'!R128),0)","v":6383402},{"$f":"IFERROR(SUM('1:Direct_charges'!S128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T128),0)","v":6383402},{"$f":"IFERROR(SUM('1:Direct_charges'!U128),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!V128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y128),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!Z128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB128),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!AC128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD128),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AE128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH128),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AI128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK128),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AL128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM128),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ128),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT128),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU128),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F114,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I114:AU114,\"<>0\")-COUNTBLANK(I114:AU114))<>0,1,0)),0)","v":0},null,null,null,null,"Social security funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU129),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F115,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I115:AU115,\"<>0\")-COUNTBLANK(I115:AU115))<>0,1,0)),0)","v":1},null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I130),0)","v":4697768},{"$f":"IFERROR(SUM('1:Direct_charges'!J130),0)","v":6144266},{"$f":"IFERROR(SUM('1:Direct_charges'!K130),0)","v":6745225},{"$f":"IFERROR(SUM('1:Direct_charges'!L130),0)","v":6745225},{"$f":"IFERROR(SUM('1:Direct_charges'!M130),0)","v":6622655},{"$f":"IFERROR(SUM('1:Direct_charges'!N130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P130),0)","v":-305973},{"$f":"IFERROR(SUM('1:Direct_charges'!Q130),0)","v":66720},{"$f":"IFERROR(SUM('1:Direct_charges'!R130),0)","v":6383402},{"$f":"IFERROR(SUM('1:Direct_charges'!S130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T130),0)","v":6383402},{"$f":"IFERROR(SUM('1:Direct_charges'!U130),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!V130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y130),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!Z130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB130),0)","v":7442654},{"$f":"IFERROR(SUM('1:Direct_charges'!AC130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD130),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AE130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH130),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AI130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK130),0)","v":8035574},{"$f":"IFERROR(SUM('1:Direct_charges'!AL130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM130),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ130),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT130),0)","v":8488011.7039999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU130),0)","v":0}]
[0,null,null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU131),0)","v":0}]
[1,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I132),0)","v":303347},{"$f":"IFERROR(SUM('1:Direct_charges'!J132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K132),0)","v":5805},{"$f":"IFERROR(SUM('1:Direct_charges'!L132),0)","v":5805},{"$f":"IFERROR(SUM('1:Direct_charges'!M132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU132),0)","v":0}]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I133),0)","v":1336996},{"$f":"IFERROR(SUM('1:Direct_charges'!J133),0)","v":1114145},{"$f":"IFERROR(SUM('1:Direct_charges'!K133),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!L133),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!M133),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!N133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R133),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!S133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T133),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!U133),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!V133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y133),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!Z133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB133),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!AC133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD133),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AE133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH133),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AI133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK133),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AL133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM133),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AN133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ133),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AR133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT133),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AU133),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I119:AU119,\"<>0\")-COUNTBLANK(I119:AU119))<>0,1,0)),0)","v":1},null,null,null,null,"Public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I134),0)","v":1285196},{"$f":"IFERROR(SUM('1:Direct_charges'!J134),0)","v":1113121},{"$f":"IFERROR(SUM('1:Direct_charges'!K134),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!L134),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!M134),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!N134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R134),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!S134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T134),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!U134),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!V134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y134),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!Z134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB134),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!AC134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD134),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AE134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH134),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AI134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK134),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AL134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM134),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AN134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ134),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AR134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT134),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AU134),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F120,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I120:AU120,\"<>0\")-COUNTBLANK(I120:AU120))<>0,1,0)),0)","v":1},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I135),0)","v":1131584},{"$f":"IFERROR(SUM('1:Direct_charges'!J135),0)","v":1096252},{"$f":"IFERROR(SUM('1:Direct_charges'!K135),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!L135),0)","v":1025893},{"$f":"IFERROR(SUM('1:Direct_charges'!M135),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!N135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R135),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!S135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T135),0)","v":1025387},{"$f":"IFERROR(SUM('1:Direct_charges'!U135),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!V135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y135),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!Z135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB135),0)","v":1260906},{"$f":"IFERROR(SUM('1:Direct_charges'!AC135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD135),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AE135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH135),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AI135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK135),0)","v":1326787},{"$f":"IFERROR(SUM('1:Direct_charges'!AL135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM135),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AN135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ135),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AR135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT135),0)","v":1401088},{"$f":"IFERROR(SUM('1:Direct_charges'!AU135),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F121,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I121:AU121,\"<>0\")-COUNTBLANK(I121:AU121))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I136),0)","v":153612},{"$f":"IFERROR(SUM('1:Direct_charges'!J136),0)","v":16869},{"$f":"IFERROR(SUM('1:Direct_charges'!K136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU136),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F122,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I122:AU122,\"<>0\")-COUNTBLANK(I122:AU122))<>0,1,0)),0)","v":1},null,null,null,null,"Private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I137),0)","v":51800},{"$f":"IFERROR(SUM('1:Direct_charges'!J137),0)","v":1024},{"$f":"IFERROR(SUM('1:Direct_charges'!K137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU137),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F123,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I123:AU123,\"<>0\")-COUNTBLANK(I123:AU123))<>0,1,0)),0)","v":0},null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU138),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F124,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I124:AU124,\"<>0\")-COUNTBLANK(I124:AU124))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I139),0)","v":51800},{"$f":"IFERROR(SUM('1:Direct_charges'!J139),0)","v":1024},{"$f":"IFERROR(SUM('1:Direct_charges'!K139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU139),0)","v":0}]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I140),0)","v":7701},{"$f":"IFERROR(SUM('1:Direct_charges'!J140),0)","v":7909},{"$f":"IFERROR(SUM('1:Direct_charges'!K140),0)","v":7992},{"$f":"IFERROR(SUM('1:Direct_charges'!L140),0)","v":7992},{"$f":"IFERROR(SUM('1:Direct_charges'!M140),0)","v":9460},{"$f":"IFERROR(SUM('1:Direct_charges'!N140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R140),0)","v":9460},{"$f":"IFERROR(SUM('1:Direct_charges'!S140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T140),0)","v":9460},{"$f":"IFERROR(SUM('1:Direct_charges'!U140),0)","v":9327},{"$f":"IFERROR(SUM('1:Direct_charges'!V140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y140),0)","v":9327},{"$f":"IFERROR(SUM('1:Direct_charges'!Z140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB140),0)","v":9327},{"$f":"IFERROR(SUM('1:Direct_charges'!AC140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD140),0)","v":9767},{"$f":"IFERROR(SUM('1:Direct_charges'!AE140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH140),0)","v":9767},{"$f":"IFERROR(SUM('1:Direct_charges'!AI140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK140),0)","v":9767},{"$f":"IFERROR(SUM('1:Direct_charges'!AL140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM140),0)","v":10314.096},{"$f":"IFERROR(SUM('1:Direct_charges'!AN140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ140),0)","v":10314.096},{"$f":"IFERROR(SUM('1:Direct_charges'!AR140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT140),0)","v":10314.096},{"$f":"IFERROR(SUM('1:Direct_charges'!AU140),0)","v":0}]
[1,null,null,null,null,"Households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I141),0)","v":76258},{"$f":"IFERROR(SUM('1:Direct_charges'!J141),0)","v":133806},{"$f":"IFERROR(SUM('1:Direct_charges'!K141),0)","v":108750},{"$f":"IFERROR(SUM('1:Direct_charges'!L141),0)","v":108750},{"$f":"IFERROR(SUM('1:Direct_charges'!M141),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!N141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R141),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!S141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T141),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!U141),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!V141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y141),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!Z141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB141),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!AC141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD141),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AE141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH141),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AI141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK141),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AL141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM141),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ141),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT141),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU141),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F127,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I127:AU127,\"<>0\")-COUNTBLANK(I127:AU127))<>0,1,0)),0)","v":1},null,null,null,null,"Social benefits",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I142),0)","v":71417},{"$f":"IFERROR(SUM('1:Direct_charges'!J142),0)","v":87532},{"$f":"IFERROR(SUM('1:Direct_charges'!K142),0)","v":108750},{"$f":"IFERROR(SUM('1:Direct_charges'!L142),0)","v":108750},{"$f":"IFERROR(SUM('1:Direct_charges'!M142),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!N142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R142),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!S142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T142),0)","v":123246},{"$f":"IFERROR(SUM('1:Direct_charges'!U142),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!V142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y142),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!Z142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB142),0)","v":120083},{"$f":"IFERROR(SUM('1:Direct_charges'!AC142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD142),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AE142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH142),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AI142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK142),0)","v":121620},{"$f":"IFERROR(SUM('1:Direct_charges'!AL142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM142),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ142),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT142),0)","v":128428.39199999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU142),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F128,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I128:AU128,\"<>0\")-COUNTBLANK(I128:AU128))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I143),0)","v":4841},{"$f":"IFERROR(SUM('1:Direct_charges'!J143),0)","v":46274},{"$f":"IFERROR(SUM('1:Direct_charges'!K143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU143),0)","v":0}]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I144),0)","v":1265510},{"$f":"IFERROR(SUM('1:Direct_charges'!J144),0)","v":1081225},{"$f":"IFERROR(SUM('1:Direct_charges'!K144),0)","v":586901},{"$f":"IFERROR(SUM('1:Direct_charges'!L144),0)","v":586901},{"$f":"IFERROR(SUM('1:Direct_charges'!M144),0)","v":287812},{"$f":"IFERROR(SUM('1:Direct_charges'!N144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R144),0)","v":287812},{"$f":"IFERROR(SUM('1:Direct_charges'!S144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T144),0)","v":287812},{"$f":"IFERROR(SUM('1:Direct_charges'!U144),0)","v":434193},{"$f":"IFERROR(SUM('1:Direct_charges'!V144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y144),0)","v":434193},{"$f":"IFERROR(SUM('1:Direct_charges'!Z144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB144),0)","v":434193},{"$f":"IFERROR(SUM('1:Direct_charges'!AC144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD144),0)","v":479499},{"$f":"IFERROR(SUM('1:Direct_charges'!AE144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH144),0)","v":479499},{"$f":"IFERROR(SUM('1:Direct_charges'!AI144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK144),0)","v":479499},{"$f":"IFERROR(SUM('1:Direct_charges'!AL144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM144),0)","v":506350.94400000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ144),0)","v":506350.94400000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT144),0)","v":506350.94400000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU144),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F130,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I130:AU130,\"<>0\")-COUNTBLANK(I130:AU130))<>0,1,0))","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I145),0)","v":433950},{"$f":"IFERROR(SUM('1:Direct_charges'!J145),0)","v":129754},{"$f":"IFERROR(SUM('1:Direct_charges'!K145),0)","v":245198},{"$f":"IFERROR(SUM('1:Direct_charges'!L145),0)","v":245198},{"$f":"IFERROR(SUM('1:Direct_charges'!M145),0)","v":243870},{"$f":"IFERROR(SUM('1:Direct_charges'!N145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R145),0)","v":243870},{"$f":"IFERROR(SUM('1:Direct_charges'!S145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T145),0)","v":121935},{"$f":"IFERROR(SUM('1:Direct_charges'!U145),0)","v":254372},{"$f":"IFERROR(SUM('1:Direct_charges'!V145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y145),0)","v":254372},{"$f":"IFERROR(SUM('1:Direct_charges'!Z145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB145),0)","v":127186},{"$f":"IFERROR(SUM('1:Direct_charges'!AC145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD145),0)","v":267134},{"$f":"IFERROR(SUM('1:Direct_charges'!AE145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH145),0)","v":267134},{"$f":"IFERROR(SUM('1:Direct_charges'!AI145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK145),0)","v":133567},{"$f":"IFERROR(SUM('1:Direct_charges'!AL145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM145),0)","v":282093.50400000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ145),0)","v":282093.50400000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT145),0)","v":141046.75200000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU145),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F131,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I131:AU131,\"<>0\")-COUNTBLANK(I131:AU131))<>0,1,0)),0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I146),0)","v":216975},{"$f":"IFERROR(SUM('1:Direct_charges'!J146),0)","v":64877},{"$f":"IFERROR(SUM('1:Direct_charges'!K146),0)","v":122599},{"$f":"IFERROR(SUM('1:Direct_charges'!L146),0)","v":122599},{"$f":"IFERROR(SUM('1:Direct_charges'!M146),0)","v":121935},{"$f":"IFERROR(SUM('1:Direct_charges'!N146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R146),0)","v":121935},{"$f":"IFERROR(SUM('1:Direct_charges'!S146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T146),0)","v":121935},{"$f":"IFERROR(SUM('1:Direct_charges'!U146),0)","v":127186},{"$f":"IFERROR(SUM('1:Direct_charges'!V146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y146),0)","v":127186},{"$f":"IFERROR(SUM('1:Direct_charges'!Z146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB146),0)","v":127186},{"$f":"IFERROR(SUM('1:Direct_charges'!AC146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD146),0)","v":133567},{"$f":"IFERROR(SUM('1:Direct_charges'!AE146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH146),0)","v":133567},{"$f":"IFERROR(SUM('1:Direct_charges'!AI146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK146),0)","v":133567},{"$f":"IFERROR(SUM('1:Direct_charges'!AL146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM146),0)","v":141046.75200000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ146),0)","v":141046.75200000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT146),0)","v":141046.75200000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU146),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F132,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I132:AU132,\"<>0\")-COUNTBLANK(I132:AU132))<>0,1,0)),0)","v":0},null,null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU147),0)","v":0}]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I148),0)","v":1045591},{"$f":"IFERROR(SUM('1:Direct_charges'!J148),0)","v":1010517},{"$f":"IFERROR(SUM('1:Direct_charges'!K148),0)","v":451167},{"$f":"IFERROR(SUM('1:Direct_charges'!L148),0)","v":451167},{"$f":"IFERROR(SUM('1:Direct_charges'!M148),0)","v":164538},{"$f":"IFERROR(SUM('1:Direct_charges'!N148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R148),0)","v":164538},{"$f":"IFERROR(SUM('1:Direct_charges'!S148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T148),0)","v":164538},{"$f":"IFERROR(SUM('1:Direct_charges'!U148),0)","v":305615},{"$f":"IFERROR(SUM('1:Direct_charges'!V148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y148),0)","v":305615},{"$f":"IFERROR(SUM('1:Direct_charges'!Z148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB148),0)","v":305615},{"$f":"IFERROR(SUM('1:Direct_charges'!AC148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD148),0)","v":344491},{"$f":"IFERROR(SUM('1:Direct_charges'!AE148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH148),0)","v":344491},{"$f":"IFERROR(SUM('1:Direct_charges'!AI148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK148),0)","v":344491},{"$f":"IFERROR(SUM('1:Direct_charges'!AL148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM148),0)","v":363782.49599999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ148),0)","v":363782.49599999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AR148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT148),0)","v":363782.49599999998},{"$f":"IFERROR(SUM('1:Direct_charges'!AU148),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F134,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I134:AU134,\"<>0\")-COUNTBLANK(I134:AU134))<>0,1,0)),0)","v":1},null,null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I149),0)","v":502321},{"$f":"IFERROR(SUM('1:Direct_charges'!J149),0)","v":479830},{"$f":"IFERROR(SUM('1:Direct_charges'!K149),0)","v":251643},{"$f":"IFERROR(SUM('1:Direct_charges'!L149),0)","v":251643},{"$f":"IFERROR(SUM('1:Direct_charges'!M149),0)","v":47495},{"$f":"IFERROR(SUM('1:Direct_charges'!N149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R149),0)","v":47495},{"$f":"IFERROR(SUM('1:Direct_charges'!S149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T149),0)","v":47495},{"$f":"IFERROR(SUM('1:Direct_charges'!U149),0)","v":173133},{"$f":"IFERROR(SUM('1:Direct_charges'!V149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y149),0)","v":173133},{"$f":"IFERROR(SUM('1:Direct_charges'!Z149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB149),0)","v":173133},{"$f":"IFERROR(SUM('1:Direct_charges'!AC149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD149),0)","v":203765},{"$f":"IFERROR(SUM('1:Direct_charges'!AE149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH149),0)","v":203765},{"$f":"IFERROR(SUM('1:Direct_charges'!AI149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK149),0)","v":203765},{"$f":"IFERROR(SUM('1:Direct_charges'!AL149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM149),0)","v":215175.84000000003},{"$f":"IFERROR(SUM('1:Direct_charges'!AN149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ149),0)","v":215175.84000000003},{"$f":"IFERROR(SUM('1:Direct_charges'!AR149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT149),0)","v":215175.84000000003},{"$f":"IFERROR(SUM('1:Direct_charges'!AU149),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I135:AU135,\"<>0\")-COUNTBLANK(I135:AU135))<>0,1,0)),0)","v":1},null,null,null,null,"Other machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I150),0)","v":543270},{"$f":"IFERROR(SUM('1:Direct_charges'!J150),0)","v":530687},{"$f":"IFERROR(SUM('1:Direct_charges'!K150),0)","v":199524},{"$f":"IFERROR(SUM('1:Direct_charges'!L150),0)","v":199524},{"$f":"IFERROR(SUM('1:Direct_charges'!M150),0)","v":117043},{"$f":"IFERROR(SUM('1:Direct_charges'!N150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R150),0)","v":117043},{"$f":"IFERROR(SUM('1:Direct_charges'!S150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T150),0)","v":117043},{"$f":"IFERROR(SUM('1:Direct_charges'!U150),0)","v":132482},{"$f":"IFERROR(SUM('1:Direct_charges'!V150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y150),0)","v":132482},{"$f":"IFERROR(SUM('1:Direct_charges'!Z150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB150),0)","v":132482},{"$f":"IFERROR(SUM('1:Direct_charges'!AC150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD150),0)","v":140726},{"$f":"IFERROR(SUM('1:Direct_charges'!AE150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH150),0)","v":140726},{"$f":"IFERROR(SUM('1:Direct_charges'!AI150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK150),0)","v":140726},{"$f":"IFERROR(SUM('1:Direct_charges'!AL150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM150),0)","v":148606.65599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ150),0)","v":148606.65599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT150),0)","v":148606.65599999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU150),0)","v":0}]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU151),0)","v":0}]
[1,null,null,null,null,"Specialised military assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I152),0)","v":244},{"$f":"IFERROR(SUM('1:Direct_charges'!J152),0)","v":4386},{"$f":"IFERROR(SUM('1:Direct_charges'!K152),0)","v":12143},{"$f":"IFERROR(SUM('1:Direct_charges'!L152),0)","v":12143},{"$f":"IFERROR(SUM('1:Direct_charges'!M152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!N152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!S152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!U152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!V152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!Z152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!AC152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!AE152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!AI152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK152),0)","v":993},{"$f":"IFERROR(SUM('1:Direct_charges'!AL152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM152),0)","v":1048.6079999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AN152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ152),0)","v":1048.6079999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AR152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT152),0)","v":1048.6079999999999},{"$f":"IFERROR(SUM('1:Direct_charges'!AU152),0)","v":0}]
[1,null,null,null,null,"Biological assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I153),0)","v":1245},{"$f":"IFERROR(SUM('1:Direct_charges'!J153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU153),0)","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU154),0)","v":0}]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I155),0)","v":1455},{"$f":"IFERROR(SUM('1:Direct_charges'!J155),0)","v":1445},{"$f":"IFERROR(SUM('1:Direct_charges'!K155),0)","v":992},{"$f":"IFERROR(SUM('1:Direct_charges'!L155),0)","v":992},{"$f":"IFERROR(SUM('1:Direct_charges'!M155),0)","v":346},{"$f":"IFERROR(SUM('1:Direct_charges'!N155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R155),0)","v":346},{"$f":"IFERROR(SUM('1:Direct_charges'!S155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T155),0)","v":346},{"$f":"IFERROR(SUM('1:Direct_charges'!U155),0)","v":399},{"$f":"IFERROR(SUM('1:Direct_charges'!V155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y155),0)","v":399},{"$f":"IFERROR(SUM('1:Direct_charges'!Z155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB155),0)","v":399},{"$f":"IFERROR(SUM('1:Direct_charges'!AC155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD155),0)","v":448},{"$f":"IFERROR(SUM('1:Direct_charges'!AE155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH155),0)","v":448},{"$f":"IFERROR(SUM('1:Direct_charges'!AI155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK155),0)","v":448},{"$f":"IFERROR(SUM('1:Direct_charges'!AL155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM155),0)","v":473.08800000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ155),0)","v":473.08800000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT155),0)","v":473.08800000000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU155),0)","v":0}]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I156),0)","v":12011},{"$f":"IFERROR(SUM('1:Direct_charges'!J156),0)","v":17503},{"$f":"IFERROR(SUM('1:Direct_charges'!K156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU156),0)","v":0}]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I158),0)","v":40447521},{"$f":"IFERROR(SUM('1:Direct_charges'!J158),0)","v":42842381},{"$f":"IFERROR(SUM('1:Direct_charges'!K158),0)","v":45088161},{"$f":"IFERROR(SUM('1:Direct_charges'!L158),0)","v":45088161},{"$f":"IFERROR(SUM('1:Direct_charges'!M158),0)","v":47169745},{"$f":"IFERROR(SUM('1:Direct_charges'!N158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q158),0)","v":66720},{"$f":"IFERROR(SUM('1:Direct_charges'!R158),0)","v":47236465},{"$f":"IFERROR(SUM('1:Direct_charges'!S158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T158),0)","v":47236465},{"$f":"IFERROR(SUM('1:Direct_charges'!U158),0)","v":48744615},{"$f":"IFERROR(SUM('1:Direct_charges'!V158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y158),0)","v":48744615},{"$f":"IFERROR(SUM('1:Direct_charges'!Z158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB158),0)","v":48744615},{"$f":"IFERROR(SUM('1:Direct_charges'!AC158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD158),0)","v":50725685},{"$f":"IFERROR(SUM('1:Direct_charges'!AE158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH158),0)","v":50725685},{"$f":"IFERROR(SUM('1:Direct_charges'!AI158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK158),0)","v":50725685},{"$f":"IFERROR(SUM('1:Direct_charges'!AL158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM158),0)","v":54111101.287361503},{"$f":"IFERROR(SUM('1:Direct_charges'!AN158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ158),0)","v":54111101.287361503},{"$f":"IFERROR(SUM('1:Direct_charges'!AR158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT158),0)","v":54111101.287361503},{"$f":"IFERROR(SUM('1:Direct_charges'!AU158),0)","v":0}]
[1]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU160),0)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I143-I54","v":0},{"$f":"J143-J54","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V143-V54","v":0},{"$f":"W143-W54","v":0},{"$f":"X143-X54","v":0},{"$f":"Y143-Y54","v":0},0,0,{"$f":"AB143-AB54","v":0},{"$f":"AC143-AC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Programmes Checks",null,null,{"$f":"SUM('1:Direct_charges'!I162:I164)","v":0},{"$f":"SUM('1:Direct_charges'!J162:J164)","v":0},{"$f":"SUM('1:Direct_charges'!K162:K164)","v":0},{"$f":"SUM('1:Direct_charges'!L162:L164)","v":0},{"$f":"SUM('1:Direct_charges'!M162:M164)","v":0},{"$f":"SUM('1:Direct_charges'!N162:N164)","v":0},{"$f":"SUM('1:Direct_charges'!O162:O164)","v":0},{"$f":"SUM('1:Direct_charges'!P162:P164)","v":0},{"$f":"SUM('1:Direct_charges'!Q162:Q164)","v":0},{"$f":"SUM('1:Direct_charges'!R162:R164)","v":0},{"$f":"SUM('1:Direct_charges'!S162:S164)","v":0},{"$f":"SUM('1:Direct_charges'!T162:T164)","v":0},{"$f":"SUM('1:Direct_charges'!U162:U164)","v":0},{"$f":"SUM('1:Direct_charges'!V162:V164)","v":0},{"$f":"SUM('1:Direct_charges'!W162:W164)","v":0},{"$f":"SUM('1:Direct_charges'!X162:X164)","v":0},{"$f":"SUM('1:Direct_charges'!AB162:AX164)","v":-1.1641532182693481E-10},{"$f":"SUM('1:Direct_charges'!Z162:Z164)","v":0},{"$f":"SUM('1:Direct_charges'!AA162:AA164)","v":0},{"$f":"SUM('1:Direct_charges'!AB162:AB164)","v":0},{"$f":"SUM('1:Direct_charges'!AC162:AC164)","v":0},{"$f":"SUM('1:Direct_charges'!AD162:AD164)","v":0},{"$f":"SUM('1:Direct_charges'!AE162:AE164)","v":0},{"$f":"SUM('1:Direct_charges'!AF162:AF164)","v":0},{"$f":"SUM('1:Direct_charges'!AG162:AG164)","v":0},{"$f":"SUM('1:Direct_charges'!AH162:AK164)","v":0},{"$f":"SUM('1:Direct_charges'!AI162:AI164)","v":0},{"$f":"SUM('1:Direct_charges'!AJ162:AJ164)","v":0},{"$f":"SUM('1:Direct_charges'!AK162:AK164)","v":0},{"$f":"SUM('1:Direct_charges'!AL162:AL164)","v":0},{"$f":"SUM('1:Direct_charges'!AM162:AM164)","v":0},{"$f":"SUM('1:Direct_charges'!AN162:AN164)","v":0},{"$f":"SUM('1:Direct_charges'!AO162:AO164)","v":0},{"$f":"SUM('1:Direct_charges'!AP162:AP164)","v":0},{"$f":"SUM('1:Direct_charges'!AQ162:AT164)","v":-1.1641532182693481E-10},{"$f":"SUM('1:Direct_charges'!AR162:AR164)","v":0},{"$f":"SUM('1:Direct_charges'!AS162:AS164)","v":0},{"$f":"SUM('1:Direct_charges'!AT162:AT164)","v":0},{"$f":"SUM('1:Direct_charges'!AU162:AU164)","v":0}]
[]
[]
[]
[1,null,null,null,null,"Division of Revenue",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline reprioritisation"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"National",null,null,{"$f":"I54-(I158+I161)","v":40447521},{"$f":"J54-(J158+J161)","v":42842381},45088161,45088161,47169745,0,0,0,66720,47236465,0,47236465,48744615,0,0,0,48744615,0,0,48744615,0,50725685,0,0,0,50725685,0,0,50725685,0,54111101.287361503,0,0,0,54111101.287361503,0,0,54111101.287361503,0]
[1,null,null,null,null,"Provincial",null,null,{"$f":"SUM(I159:I160)","v":0},{"$f":"SUM(J159:J160)","v":0},0,0,0,0,{"$f":"SUM(O159:O160)","v":0},{"$f":"SUM(P159:P160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Y159:Y160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!I$248:I$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!J$248:J$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!K$248:K$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!L$248:L$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!M$248:M$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!N$248:N$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!O$248:O$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!P$248:P$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!Q$248:Q$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!R$248:R$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!S$248:S$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!T$248:T$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!U$248:U$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!V$248:V$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!W$248:W$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!X$248:X$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!Y$248:Y$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!Z$248:Z$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AA$248:AA$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AB$248:AB$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AC$248:AC$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AD$248:AD$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AE$248:AE$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AF$248:AF$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AG$248:AG$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AH$248:AH$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AI$248:AI$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AJ$248:AJ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AK$248:AK$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AL$248:AL$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AM$248:AM$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AN$248:AN$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AO$248:AO$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AP$248:AP$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AQ$248:AQ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AR$248:AR$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AS$248:AS$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AT$248:AT$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F159,INDIRECT(\"'\"&SheetList&\"'!AU$248:AU$261\")))","v":0}]
[1,null,null,null,null,"Provincial conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!I$248:I$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!J$248:J$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!K$248:K$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!L$248:L$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!M$248:M$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!N$248:N$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!O$248:O$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!P$248:P$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!Q$248:Q$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!R$248:R$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!S$248:S$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!T$248:T$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!U$248:U$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!V$248:V$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!W$248:W$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!X$248:X$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!Y$248:Y$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!Z$248:Z$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AA$248:AA$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AB$248:AB$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AC$248:AC$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AD$248:AD$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AE$248:AE$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AF$248:AF$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AG$248:AG$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AH$248:AH$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AI$248:AI$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AJ$248:AJ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AK$248:AK$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AL$248:AL$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AM$248:AM$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AN$248:AN$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AO$248:AO$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AP$248:AP$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AQ$248:AQ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AR$248:AR$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AS$248:AS$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AT$248:AT$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F160,INDIRECT(\"'\"&SheetList&\"'!AU$248:AU$261\")))","v":0}]
[1,null,null,null,null,"Local",null,null,{"$f":"SUM(I162:I164)","v":0},{"$f":"SUM(J162:J164)","v":0},0,0,0,0,{"$f":"SUM(O162:O164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y162:Y164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!I$248:I$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!J$248:J$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!K$248:K$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!L$248:L$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!M$248:M$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!N$248:N$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!O$248:O$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!P$248:P$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!Q$248:Q$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!R$248:R$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!S$248:S$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!T$248:T$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!U$248:U$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!V$248:V$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!W$248:W$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!X$248:X$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!Y$248:Y$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!Z$248:Z$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AA$248:AA$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AB$248:AB$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AC$248:AC$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AD$248:AD$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AE$248:AE$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AF$248:AF$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AG$248:AG$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AH$248:AH$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AI$248:AI$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AJ$248:AJ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AK$248:AK$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AL$248:AL$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AM$248:AM$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AN$248:AN$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AO$248:AO$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AP$248:AP$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AQ$248:AQ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AR$248:AR$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AS$248:AS$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AT$248:AT$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F162,INDIRECT(\"'\"&SheetList&\"'!AU$248:AU$261\")))","v":0}]
[1,null,null,null,null,"Local government conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!I$248:I$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!J$248:J$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!K$248:K$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!L$248:L$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!M$248:M$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!N$248:N$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!O$248:O$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!P$248:P$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!Q$248:Q$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!R$248:R$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!S$248:S$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!T$248:T$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!U$248:U$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!V$248:V$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!W$248:W$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!X$248:X$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!Y$248:Y$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!Z$248:Z$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AA$248:AA$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AB$248:AB$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AC$248:AC$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AD$248:AD$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AE$248:AE$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AF$248:AF$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AG$248:AG$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AH$248:AH$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AI$248:AI$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AJ$248:AJ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AK$248:AK$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AL$248:AL$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AM$248:AM$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AN$248:AN$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AO$248:AO$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AP$248:AP$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AQ$248:AQ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AR$248:AR$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AS$248:AS$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AT$248:AT$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F163,INDIRECT(\"'\"&SheetList&\"'!AU$248:AU$261\")))","v":0}]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!I$248:I$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!J$248:J$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!K$248:K$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!L$248:L$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!M$248:M$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!N$248:N$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!O$248:O$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!P$248:P$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!Q$248:Q$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!R$248:R$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!S$248:S$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!T$248:T$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!U$248:U$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!V$248:V$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!W$248:W$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!X$248:X$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!Y$248:Y$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!Z$248:Z$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AA$248:AA$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AB$248:AB$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AC$248:AC$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AD$248:AD$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AE$248:AE$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AF$248:AF$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AG$248:AG$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AH$248:AH$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AI$248:AI$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AJ$248:AJ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AK$248:AK$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AL$248:AL$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AM$248:AM$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AN$248:AN$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AO$248:AO$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AP$248:AP$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AQ$248:AQ$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AR$248:AR$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AS$248:AS$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AT$248:AT$261\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$248:$AZ$261\"),$F164,INDIRECT(\"'\"&SheetList&\"'!AU$248:AU$261\")))","v":0}]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I157,I158,I161)","v":40447521},{"$f":"SUM(J157,J158,J161)","v":42842381},45088161,45088161,47169745,0,{"$f":"SUM(O157,O158,O161)","v":0},0,66720,47236465,0,47236465,48744615,0,0,0,{"$f":"SUM(Y157,Y158,Y161)","v":48744615},0,0,48744615,0,50725685,0,0,0,50725685,0,0,50725685,0,54111101.287361503,0,0,0,54111101.287361503,0,0,54111101.287361503,0]
[1]
[1,null,null,null,null,"Percentage shares:"]
[1,null,null,null,null,"National",null,null,{"$f":"IFERROR(I157/I$165,0)","v":1},{"$f":"IFERROR(J157/J$165,0)","v":1},1,1,1,0,0,0,1,1,0,1,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[1,null,null,null,null,"Provincial",null,null,{"$f":"IFERROR(I158/I$165,0)","v":0},{"$f":"IFERROR(J158/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,0,{"$f":"IFERROR(J159/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial conditional allocations (Direct)",null,null,0,{"$f":"IFERROR(J160/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local",null,null,0,{"$f":"IFERROR(J161/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government equitable share",null,null,0,{"$f":"IFERROR(J162/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government conditional allocations (Direct)",null,null,0,{"$f":"IFERROR(J163/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,0,{"$f":"IFERROR(J164/J$165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I168,I169,I172)","v":1},{"$f":"SUM(J168,J169,J172)","v":1},1,1,1,0,0,0,1,1,0,1,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[1]
[]
[1]
[1]
[1,null,null,null,null,"I, ……………………………………………………..………………………………………., certify that the information in this template is complete, true and accurate, and has been compiled in line with "]
[1,null,null,null,null,"the requirements in the MTEF Technical Guidelines: For the preparation of expenditure estimates for the 2017 Medium Term Expenditure Framework (MTEF). "]
[1]
[1]
[1]
[1,null,null,null,null,"……………….………………………….."]
[1,null,null,null,null,{"$f":"\"Chief Financial Officer\"","v":"Chief Financial Officer"}]
[]
[1,null,null,null,null,"…………......./……........….../……...….....…..."]

{"sheet":"1","index":4,"n_rows":2532,"n_cols":56,"rows_kept":2532,"cut":false,"hidden":false,"merged":[[2421,39,2421,41],[2421,42,2423,42],[2421,43,2423,43],[2421,44,2423,44],[2421,45,2423,45],[2421,46,2423,46],[2421,47,2423,47],[2422,21,2422,22],[2422,23,2423,23],[2422,30,2422,31],[2422,32,2423,32],[2422,39,2422,40],[2422,41,2423,41],[2418,8,2418,10],[2418,19,2418,21],[2418,28,2418,30],[2418,37,2418,39],[2421,36,2423,36],[2421,37,2423,37],[2421,38,2423,38],[2421,5,2421,6],[2421,13,2421,16],[2421,17,2423,17],[2421,18,2423,18],[2421,19,2423,19],[2421,20,2423,20],[2421,21,2421,23],[2421,24,2423,24],[2421,25,2423,25],[2421,26,2423,26],[2421,27,2423,27],[2421,28,2423,28],[2421,29,2423,29],[2421,30,2421,32],[2421,33,2423,33],[2421,34,2423,34],[2421,35,2423,35],[2415,8,2415,10],[2415,19,2415,21],[2415,28,2415,30],[2415,37,2415,39],[2416,8,2416,10],[2416,19,2416,21],[2416,28,2416,30],[2416,37,2416,39],[2417,8,2417,10],[2417,19,2417,21],[2417,28,2417,30],[2417,37,2417,39],[2412,8,2412,10],[2412,19,2412,21],[2412,28,2412,30],[2412,37,2412,39],[2413,8,2413,10],[2413,19,2413,21],[2413,28,2413,30],[2413,37,2413,39],[2414,8,2414,10],[2414,19,2414,21],[2414,28,2414,30],[2414,37,2414,39],[2409,8,2409,10],[2409,19,2409,21],[2409,28,2409,30],[2409,37,2409,39],[2410,8,2410,10],[2410,19,2410,21],[2410,28,2410,30],[2410,37,2410,39],[2411,8,2411,10],[2411,19,2411,21],[2411,28,2411,30],[2411,37,2411,39],[2401,10,2401,12],[2404,5,2404,19],[2407,5,2408,5],[2407,6,2408,6],[2407,7,2408,10],[2407,13,2407,14],[2408,19,2408,21],[2408,28,2408,30],[2408,37,2408,39],[2271,39,2271,41],[2271,42,2273,42],[2271,43,2273,43],[2271,44,2273,44],[2271,45,2273,45],[2271,46,2273,46],[2271,47,2273,47],[2272,21,2272,22],[2272,23,2273,23],[2272,30,2272,31],[2272,32,2273,32],[2272,39,2272,40],[2272,41,2273,41],[2268,8,2268,10],[2268,19,2268,21],[2268,28,2268,30],[2268,37,2268,39],[2271,36,2273,36],[2271,37,2273,37],[2271,38,2273,38],[2271,5,2271,6],[2271,13,2271,16],[2271,17,2273,17],[2271,18,2273,18],[2271,19,2273,19],[2271,20,2273,20],[2271,21,2271,23],[2271,24,2273,24],[2271,25,2273,25],[2271,26,2273,26],[2271,27,2273,27],[2271,28,2273,28],[2271,29,2273,29],[2271,30,2271,32],[2271,33,2273,33],[2271,34,2273,34],[2271,35,2273,35],[2265,8,2265,10],[2265,19,2265,21],[2265,28,2265,30],[2265,37,2265,39],[2266,8,2266,10],[2266,19,2266,21],[2266,28,2266,30],[2266,37,2266,39],[2267,8,2267,10],[2267,19,2267,21],[2267,28,2267,30],[2267,37,2267,39],[2262,8,2262,10],[2262,19,2262,21],[2262,28,2262,30],[2262,37,2262,39],[2263,8,2263,10],[2263,19,2263,21],[2263,28,2263,30],[2263,37,2263,39],[2264,8,2264,10],[2264,19,2264,21],[2264,28,2264,30],[2264,37,2264,39],[2259,8,2259,10],[2259,19,2259,21],[2259,28,2259,30],[2259,37,2259,39],[2260,8,2260,10],[2260,19,2260,21],[2260,28,2260,30],[2260,37,2260,39],[2261,8,2261,10],[2261,19,2261,21],[2261,28,2261,30],[2261,37,2261,39],[2251,10,2251,12],[2254,5,2254,19],[2257,5,2258,5],[2257,6,2258,6],[2257,7,2258,10],[2257,13,2257,14],[2258,19,2258,21],[2258,28,2258,30],[2258,37,2258,39],[2121,39,2121,41],[2121,42,2123,42],[2121,43,2123,43],[2121,44,2123,44],[2121,45,2123,45],[2121,46,2123,46],[2121,47,2123,47],[2122,21,2122,22],[2122,23,2123,23],[2122,30,2122,31],[2122,32,2123,32],[2122,39,2122,40],[2122,41,2123,41],[2118,8,2118,10],[2118,19,2118,21],[2118,28,2118,30],[2118,37,2118,39],[2121,36,2123,36],[2121,37,2123,37],[2121,38,2123,38],[2121,5,2121,6],[2121,13,2121,16],[2121,17,2123,17],[2121,18,2123,18],[2121,19,2123,19],[2121,20,2123,20],[2121,21,2121,23],[2121,24,2123,24],[2121,25,2123,25],[2121,26,2123,26],[2121,27,2123,27],[2121,28,2123,28],[2121,29,2123,29],[2121,30,2121,32],[2121,33,2123,33],[2121,34,2123,34],[2121,35,2123,35],[2115,8,2115,10],[2115,19,2115,21],[2115,28,2115,30],[2115,37,2115,39],[2116,8,2116,10],[2116,19,2116,21],[2116,28,2116,30],[2116,37,2116,39],[2117,8,2117,10],[2117,19,2117,21],[2117,28,2117,30],[2117,37,2117,39],[2112,8,2112,10],[2112,19,2112,21],[2112,28,2112,30],[2112,37,2112,39],[2113,8,2113,10],[2113,19,2113,21],[2113,28,2113,30],[2113,37,2113,39],[2114,8,2114,10],[2114,19,2114,21],[2114,28,2114,30],[2114,37,2114,39],[2109,8,2109,10],[2109,19,2109,21],[2109,28,2109,30],[2109,37,2109,39],[2110,8,2110,10],[2110,19,2110,21],[2110,28,2110,30],[2110,37,2110,39],[2111,8,2111,10],[2111,19,2111,21],[2111,28,2111,30],[2111,37,2111,39],[2101,10,2101,12],[2104,5,2104,19],[2107,5,2108,5],[2107,6,2108,6],[2107,7,2108,10],[2107,13,2107,14],[2108,19,2108,21],[2108,28,2108,30],[2108,37,2108,39],[1971,39,1971,41],[1971,42,1973,42],[1971,43,1973,43],[1971,44,1973,44],[1971,45,1973,45],[1971,46,1973,46],[1971,47,1973,47],[1972,21,1972,22],[1972,23,1973,23],[1972,30,1972,31],[1972,32,1973,32],[1972,39,1972,40],[1972,41,1973,41],[1968,8,1968,10],[1968,19,1968,21],[1968,28,1968,30],[1968,37,1968,39],[1971,36,1973,36],[1971,37,1973,37],[1971,38,1973,38],[1971,5,1971,6],[1971,13,1971,16],[1971,17,1973,17],[1971,18,1973,18],[1971,19,1973,19],[1971,20,1973,20],[1971,21,1971,23],[1971,24,1973,24],[1971,25,1973,25],[1971,26,1973,26],[1971,27,1973,27],[1971,28,1973,28],[1971,29,1973,29],[1971,30,1971,32],[1971,33,1973,33],[1971,34,1973,34],[1971,35,1973,35],[1965,8,1965,10],[1965,19,1965,21],[1965,28,1965,30],[1965,37,1965,39],[1966,8,1966,10],[1966,19,1966,21],[1966,28,1966,30],[1966,37,1966,39],[1967,8,1967,10],[1967,19,1967,21],[1967,28,1967,30],[1967,37,1967,39],[1962,8,1962,10],[1962,19,1962,21],[1962,28,1962,30],[1962,37,1962,39],[1963,8,1963,10],[1963,19,1963,21],[1963,28,1963,30],[1963,37,1963,39],[1964,8,1964,10],[1964,19,1964,21],[1964,28,1964,30],[1964,37,1964,39],[1959,8,1959,10],[1959,19,1959,21],[1959,28,1959,30],[1959,37,1959,39],[1960,8,1960,10],[1960,19,1960,21],[1960,28,1960,30],[1960,37,1960,39],[1961,8,1961,10],[1961,19,1961,21],[1961,28,1961,30],[1961,37,1961,39],[1951,10,1951,12],[1954,5,1954,19],[1957,5,1958,5],[1957,6,1958,6],[1957,7,1958,10],[1957,13,1957,14],[1958,19,1958,21],[1958,28,1958,30],[1958,37,1958,39],[1821,39,1821,41],[1821,42,1823,42],[1821,43,1823,43],[1821,44,1823,44],[1821,45,1823,45],[1821,46,1823,46],[1821,47,1823,47],[1822,21,1822,22],[1822,23,1823,23],[1822,30,1822,31],[1822,32,1823,32],[1822,39,1822,40],[1822,41,1823,41],[1818,8,1818,10],[1818,19,1818,21],[1818,28,1818,30],[1818,37,1818,39],[1821,36,1823,36],[1821,37,1823,37],[1821,38,1823,38],[1821,5,1821,6],[1821,13,1821,16],[1821,17,1823,17],[1821,18,1823,18],[1821,19,1823,19],[1821,20,1823,20],[1821,21,1821,23],[1821,24,1823,24],[1821,25,1823,25],[1821,26,1823,26],[1821,27,1823,27],[1821,28,1823,28],[1821,29,1823,29],[1821,30,1821,32],[1821,33,1823,33],[1821,34,1823,34],[1821,35,1823,35],[1815,8,1815,10],[1815,19,1815,21],[1815,28,1815,30],[1815,37,1815,39],[1816,8,1816,10],[1816,19,1816,21],[1816,28,1816,30],[1816,37,1816,39],[1817,8,1817,10],[1817,19,1817,21],[1817,28,1817,30],[1817,37,1817,39],[1812,8,1812,10],[1812,19,1812,21],[1812,28,1812,30],[1812,37,1812,39],[1813,8,1813,10],[1813,19,1813,21],[1813,28,1813,30],[1813,37,1813,39],[1814,8,1814,10],[1814,19,1814,21],[1814,28,1814,30],[1814,37,1814,39],[1809,8,1809,10],[1809,19,1809,21],[1809,28,1809,30],[1809,37,1809,39],[1810,8,1810,10],[1810,19,1810,21],[1810,28,1810,30],[1810,37,1810,39],[1811,8,1811,10],[1811,19,1811,21],[1811,28,1811,30],[1811,37,1811,39],[1801,10,1801,12],[1804,5,1804,19],[1807,5,1808,5],[1807,6,1808,6],[1807,7,1808,10],[1807,13,1807,14],[1808,19,1808,21],[1808,28,1808,30],[1808,37,1808,39],[1671,39,1671,41],[1671,42,1673,42],[1671,43,1673,43],[1671,44,1673,44],[1671,45,1673,45],[1671,46,1673,46],[1671,47,1673,47],[1672,21,1672,22],[1672,23,1673,23],[1672,30,1672,31],[1672,32,1673,32],[1672,39,1672,40],[1672,41,1673,41],[1668,8,1668,10],[1668,19,1668,21],[1668,28,1668,30],[1668,37,1668,39],[1671,36,1673,36],[1671,37,1673,37],[1671,38,1673,38],[1671,5,1671,6],[1671,13,1671,16],[1671,17,1673,17],[1671,18,1673,18],[1671,19,1673,19],[1671,20,1673,20],[1671,21,1671,23],[1671,24,1673,24],[1671,25,1673,25],[1671,26,1673,26],[1671,27,1673,27],[1671,28,1673,28],[1671,29,1673,29],[1671,30,1671,32],[1671,33,1673,33],[1671,34,1673,34],[1671,35,1673,35],[1665,8,1665,10],[1665,19,1665,21],[1665,28,1665,30],[1665,37,1665,39],[1666,8,1666,10],[1666,19,1666,21],[1666,28,1666,30],[1666,37,1666,39],[1667,8,1667,10],[1667,19,1667,21],[1667,28,1667,30],[1667,37,1667,39],[1662,8,1662,10],[1662,19,1662,21],[1662,28,1662,30],[1662,37,1662,39],[1663,8,1663,10],[1663,19,1663,21],[1663,28,1663,30],[1663,37,1663,39],[1664,8,1664,10],[1664,19,1664,21],[1664,28,1664,30],[1664,37,1664,39],[1659,8,1659,10],[1659,19,1659,21],[1659,28,1659,30],[1659,37,1659,39],[1660,8,1660,10],[1660,19,1660,21],[1660,28,1660,30],[1660,37,1660,39],[1661,8,1661,10],[1661,19,1661,21],[1661,28,1661,30],[1661,37,1661,39],[1651,10,1651,12],[1654,5,1654,19],[1657,5,1658,5],[1657,6,1658,6],[1657,7,1658,10],[1657,13,1657,14],[1658,19,1658,21],[1658,28,1658,30],[1658,37,1658,39],[1521,39,1521,41],[1521,42,1523,42],[1521,43,1523,43],[1521,44,1523,44],[1521,45,1523,45],[1521,46,1523,46],[1521,47,1523,47],[1522,21,1522,22],[1522,23,1523,23],[1522,30,1522,31],[1522,32,1523,32],[1522,39,1522,40],[1522,41,1523,41],[1518,8,1518,10],[1518,19,1518,21],[1518,28,1518,30],[1518,37,1518,39],[1521,36,1523,36],[1521,37,1523,37],[1521,38,1523,38],[1521,5,1521,6],[1521,13,1521,16],[1521,17,1523,17],[1521,18,1523,18],[1521,19,1523,19],[1521,20,1523,20],[1521,21,1521,23],[1521,24,1523,24],[1521,25,1523,25],[1521,26,1523,26],[1521,27,1523,27],[1521,28,1523,28],[1521,29,1523,29],[1521,30,1521,32],[1521,33,1523,33],[1521,34,1523,34],[1521,35,1523,35],[1515,8,1515,10],[1515,19,1515,21],[1515,28,1515,30],[1515,37,1515,39],[1516,8,1516,10],[1516,19,1516,21],[1516,28,1516,30],[1516,37,1516,39],[1517,8,1517,10],[1517,19,1517,21],[1517,28,1517,30],[1517,37,1517,39],[1512,8,1512,10],[1512,19,1512,21],[1512,28,1512,30],[1512,37,1512,39],[1513,8,1513,10],[1513,19,1513,21],[1513,28,1513,30],[1513,37,1513,39],[1514,8,1514,10],[1514,19,1514,21],[1514,28,1514,30],[1514,37,1514,39],[1509,8,1509,10],[1509,19,1509,21],[1509,28,1509,30],[1509,37,1509,39],[1510,8,1510,10],[1510,19,1510,21],[1510,28,1510,30],[1510,37,1510,39],[1511,8,1511,10],[1511,19,1511,21],[1511,28,1511,30],[1511,37,1511,39],[1501,10,1501,12],[1504,5,1504,19],[1507,5,1508,5],[1507,6,1508,6],[1507,7,1508,10],[1507,13,1507,14],[1508,19,1508,21],[1508,28,1508,30],[1508,37,1508,39],[1371,39,1371,41],[1371,42,1373,42],[1371,43,1373,43],[1371,44,1373,44],[1371,45,1373,45],[1371,46,1373,46],[1371,47,1373,47],[1372,21,1372,22],[1372,23,1373,23],[1372,30,1372,31],[1372,32,1373,32],[1372,39,1372,40],[1372,41,1373,41],[1368,8,1368,10],[1368,19,1368,21],[1368,28,1368,30],[1368,37,1368,39],[1371,36,1373,36],[1371,37,1373,37],[1371,38,1373,38],[1371,5,1371,6],[1371,13,1371,16],[1371,17,1373,17],[1371,18,1373,18],[1371,19,1373,19],[1371,20,1373,20],[1371,21,1371,23],[1371,24,1373,24],[1371,25,1373,25],[1371,26,1373,26],[1371,27,1373,27],[1371,28,1373,28],[1371,29,1373,29],[1371,30,1371,32],[1371,33,1373,33],[1371,34,1373,34],[1371,35,1373,35],[1365,8,1365,10],[1365,19,1365,21],[1365,28,1365,30],[1365,37,1365,39],[1366,8,1366,10],[1366,19,1366,21],[1366,28,1366,30],[1366,37,1366,39],[1367,8,1367,10],[1367,19,1367,21],[1367,28,1367,30],[1367,37,1367,39],[1362,8,1362,10],[1362,19,1362,21],[1362,28,1362,30],[1362,37,1362,39],[1363,8,1363,10],[1363,19,1363,21],[1363,28,1363,30],[1363,37,1363,39],[1364,8,1364,10],[1364,19,1364,21],[1364,28,1364,30],[1364,37,1364,39],[1359,8,1359,10],[1359,19,1359,21],[1359,28,1359,30],[1359,37,1359,39],[1360,8,1360,10],[1360,19,1360,21],[1360,28,1360,30],[1360,37,1360,39],[1361,8,1361,10],[1361,19,1361,21],[1361,28,1361,30],[1361,37,1361,39],[1351,10,1351,12],[1354,5,1354,19],[1357,5,1358,5],[1357,6,1358,6],[1357,7,1358,10],[1357,13,1357,14],[1358,19,1358,21],[1358,28,1358,30],[1358,37,1358,39],[1221,39,1221,41],[1221,42,1223,42],[1221,43,1223,43],[1221,44,1223,44],[1221,45,1223,45],[1221,46,1223,46],[1221,47,1223,47],[1222,21,1222,22],[1222,23,1223,23],[1222,30,1222,31],[1222,32,1223,32],[1222,39,1222,40],[1222,41,1223,41],[1218,8,1218,10],[1218,19,1218,21],[1218,28,1218,30],[1218,37,1218,39],[1221,36,1223,36],[1221,37,1223,37],[1221,38,1223,38],[1221,5,1221,6],[1221,13,1221,16],[1221,17,1223,17],[1221,18,1223,18],[1221,19,1223,19],[1221,20,1223,20],[1221,21,1221,23],[1221,24,1223,24],[1221,25,1223,25],[1221,26,1223,26],[1221,27,1223,27],[1221,28,1223,28],[1221,29,1223,29],[1221,30,1221,32],[1221,33,1223,33],[1221,34,1223,34],[1221,35,1223,35],[1215,8,1215,10],[1215,19,1215,21],[1215,28,1215,30],[1215,37,1215,39],[1216,8,1216,10],[1216,19,1216,21],[1216,28,1216,30],[1216,37,1216,39],[1217,8,1217,10],[1217,19,1217,21],[1217,28,1217,30],[1217,37,1217,39],[1212,8,1212,10],[1212,19,1212,21],[1212,28,1212,30],[1212,37,1212,39],[1213,8,1213,10],[1213,19,1213,21],[1213,28,1213,30],[1213,37,1213,39],[1214,8,1214,10],[1214,19,1214,21],[1214,28,1214,30],[1214,37,1214,39],[1209,8,1209,10],[1209,19,1209,21],[1209,28,1209,30],[1209,37,1209,39],[1210,8,1210,10],[1210,19,1210,21],[1210,28,1210,30],[1210,37,1210,39],[1211,8,1211,10],[1211,19,1211,21],[1211,28,1211,30],[1211,37,1211,39],[1201,10,1201,12],[1204,5,1204,19],[1207,5,1208,5],[1207,6,1208,6],[1207,7,1208,10],[1207,13,1207,14],[1208,19,1208,21],[1208,28,1208,30],[1208,37,1208,39],[1071,39,1071,41],[1071,42,1073,42],[1071,43,1073,43],[1071,44,1073,44],[1071,45,1073,45],[1071,46,1073,46],[1071,47,1073,47],[1072,21,1072,22],[1072,23,1073,23],[1072,30,1072,31],[1072,32,1073,32],[1072,39,1072,40],[1072,41,1073,41],[1068,8,1068,10],[1068,19,1068,21],[1068,28,1068,30],[1068,37,1068,39],[1071,36,1073,36],[1071,37,1073,37],[1071,38,1073,38],[1071,5,1071,6],[1071,13,1071,16],[1071,17,1073,17],[1071,18,1073,18],[1071,19,1073,19],[1071,20,1073,20],[1071,21,1071,23],[1071,24,1073,24],[1071,25,1073,25],[1071,26,1073,26],[1071,27,1073,27],[1071,28,1073,28],[1071,29,1073,29],[1071,30,1071,32],[1071,33,1073,33],[1071,34,1073,34],[1071,35,1073,35],[1065,8,1065,10],[1065,19,1065,21],[1065,28,1065,30],[1065,37,1065,39],[1066,8,1066,10],[1066,19,1066,21],[1066,28,1066,30],[1066,37,1066,39],[1067,8,1067,10],[1067,19,1067,21],[1067,28,1067,30],[1067,37,1067,39],[1062,8,1062,10],[1062,19,1062,21],[1062,28,1062,30],[1062,37,1062,39],[1063,8,1063,10],[1063,19,1063,21],[1063,28,1063,30],[1063,37,1063,39],[1064,8,1064,10],[1064,19,1064,21],[1064,28,1064,30],[1064,37,1064,39],[1059,8,1059,10],[1059,19,1059,21],[1059,28,1059,30],[1059,37,1059,39],[1060,8,1060,10],[1060,19,1060,21],[1060,28,1060,30],[1060,37,1060,39],[1061,8,1061,10],[1061,19,1061,21],[1061,28,1061,30],[1061,37,1061,39],[1051,10,1051,12],[1054,5,1054,19],[1057,5,1058,5],[1057,6,1058,6],[1057,7,1058,10],[1057,13,1057,14],[1058,19,1058,21],[1058,28,1058,30],[1058,37,1058,39],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,36,923,36],[921,37,923,37],[921,38,923,38],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[908,28,908,30],[908,37,908,39],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,36,773,36],[771,37,773,37],[771,38,773,38],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[758,28,758,30],[758,37,758,39],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[618,8,618,10],[618,19,618,21],[618,28,618,30]],"merged_total":1473,"flags":["merged_cut"]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4050)","v":15}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":15}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide strategic leadership, management and support services to the Department of Defence; and provide for military veterans' benefits through the Department of Military Veterans."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Total number of defence attachè offices","OUTCOME 11: CREATE A BETTER SOUTH AFRICA AND CONTRIBUTING TO A BETTER AND SAFER AFRICA IN A BETTER WORLD",null,43,43,45,43,46,null,46,46,null,"Administration",null,null,null,"Yes",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of military skills development members in the system per year","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,7005,3889,3863,3837,4001,null,3997,3949,null,"Administration",null,null,null,"Yes",0]
[1,null,null,null,null,"Number of reserve force person days","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,0,2695742,2442792,677245,2701681,null,2707164,2707349,null,"Administration",null,null,null,"Yes",0]
[1,null,null,null,null,"Percentage reduction of military court cases outstanding (Backlog)","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,0,83,60,8.9,60,null,60,60,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Number of positions filled against allocated quota for international institutions","OUTCOME 11: CREATE A BETTER SOUTH AFRICA AND CONTRIBUTING TO A BETTER AND SAFER AFRICA IN A BETTER WORLD",null,14,18,12,16,12,null,12,12,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage of corruption and fraud incidents detected for investigation","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,6.8,14.23,19,9,100,null,100,100,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage military court cases finalised (in-year)","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,0,33,40,2.2999999999999998,40,null,40,40,null,"Administration",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,"Number of awareness activities on corruption and fraud","OUTCOME 11: CREATE A BETTER SOUTH AFRICA, A BETTER AFRICA AND A BETTER WORLD",null,0,0,48,38,48,null,48,48,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage compliance with DOD training targets (National Youth Service programme)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,108,100.4,100,28.7,100,null,100,100,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage of disciplinary cases in the DOD finalised within 90 days (Military  disciplinary cases) ","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,0,1265,600,65,1,null,1,100,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage of cases of corruption and fraud prosecuted","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,0,13.4,40,5.14,40,null,40,40,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage compliance with DOD training targets (non combat professional military development courses)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,140,165,100,37.49,100,null,100,100,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,"Percentage compliance with DOD training targets (re-skilling)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,250,592,70,28,70,null,70,70,null,"Administration",null,null,null,"No",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Ministry",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":86867},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":81987},75875,75875,72898,0,0,2126,0,75024,0,75024,73722,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":73722},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,73722,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":75391},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":75391},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,75391,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":80390.15586150001},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":80390.15586150001},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,80390.15586150001,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Departmental Direction",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":50035},43673,53596,53596,50565,0,0,0,0,50565,0,50565,58689,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,58689,0,0,58689,0,60276,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":60276},0,0,60276,0,64387.995868755905,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,64387.995868755905,0,0,64387.995868755905,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Policy and Planning",null,null,84289,93673,110514,110514,118967,0,0,110,0,119077,0,119077,118785,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,118785,0,0,118785,0,121533,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,121533,0,0,121533,0,129988.66770601852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,129988.66770601852,0,0,129988.66770601852,0]
[1,4,1,null,4,"Financial Services",null,null,285028,325176,322998,322998,361392,0,0,111107,0,472499,0,472499,375082,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,375082,0,0,375082,0,383180,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,383180,0,0,383180,0,411050.97885728511,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,411050.97885728511,0,0,411050.97885728511,0]
[1,5,1,null,5,"Human Resources Support Services",null,null,652202,714358,741812,741812,753112,0,0,39676,11817,804605,0,804605,774685,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,774685,0,0,774685,0,788393,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,788393,0,0,788393,0,844265.68591113528,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,844265.68591113528,0,0,844265.68591113528,0]
[1,6,1,null,6,"Legal Services",null,null,242626,266262,287291,287291,308363,0,0,0,0,308363,0,308363,299770,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,299770,0,0,299770,0,303546,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,303546,0,0,303546,0,325966.47503387148,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,325966.47503387148,0,0,325966.47503387148,0]
[1,7,1,null,7,"Inspection and Audit Services",null,null,82887,106914,139834,139834,145890,0,0,0,0,145890,0,145890,143049,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,143049,0,0,143049,0,144340,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,144340,0,0,144340,0,154799.39957655632,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,154799.39957655632,0,0,154799.39957655632,0]
[1,8,1,null,8,"Acquisition Services",null,null,46544,58828,64137,64137,112742,0,0,0,0,112742,0,112742,132362,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,132362,0,0,132362,0,132778,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,132778,0,0,132778,0,141374.66779310355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,141374.66779310355,0,0,141374.66779310355,0]
[1,9,1,null,9,"Communication Services",null,null,49785,48486,40975,40975,45211,0,0,0,0,45211,0,45211,45486,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,45486,0,0,45486,0,46368,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,46368,0,0,46368,0,49581.487890078133,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,49581.487890078133,0,0,49581.487890078133,0]
[1,10,1,null,10,"South African National Defence Force Command and Control",null,null,136607,143742,145064,145064,156358,0,0,-2343,0,154015,0,154015,155243,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,155243,0,0,155243,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},157766,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,157766,0,0,157766,0,169196.93553741154,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,169196.93553741154,0,0,169196.93553741154,0]
[1,11,1,null,11,"Religious Services",null,null,11405,12736,13175,13175,13700,0,0,1323,0,15023,0,15023,13859,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,13859,0,0,13859,0,14282,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,14282,0,0,14282,0,15259.611968314248,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,15259.611968314248,0,0,15259.611968314248,0]
[1,12,1,null,12,"Defence Reserve Direction",null,null,23240,24575,26204,26204,28850,0,0,492,0,29342,0,29342,28407,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,28407,0,0,28407,0,29035,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,29035,0,0,29035,0,30987.099941885099,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,30987.099941885099,0,0,30987.099941885099,0]
[1,13,1,null,13,"Defence Foreign Relations",null,null,227309,255538,216489,216489,224186,0,0,32535,0,256721,0,256721,225846,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,225846,0,0,225846,0,229829,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,229829,0,0,229829,0,245973.72341655238,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,245973.72341655238,0,0,245973.72341655238,0]
[1,14,1,null,14,"Office Accommodation",null,null,2180730,1978877,2042236,2042236,2161267,0,0,0,0,2161267,0,2161267,2268693,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,2268693,0,0,2268693,0,2400277,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,2400277,0,0,2400277,0,2534692.5120000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,2534692.5120000001,0,0,2534692.5120000001,0]
[1,15,1,null,15,"Military Veterans Management",null,null,351431,504160,582201,582201,597607,0,0,0,0,597607,0,597607,634720,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,634720,0,0,634720,0,673360,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,673360,0,0,673360,0,713513.16,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,713513.16,0,0,713513.16,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":4510985},4658985,4862401,4862401,5151108,0,0,185026,11817,5347951,0,{"$f":"SUM(T47:T71)","v":5347951},5348398,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,5348398,{"$f":"SUM(Z47:Z71)","v":0},0,5348398,{"$f":"SUM(AC47:AC71)","v":0},5560354,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},5560354,{"$f":"SUM(AI47:AI71)","v":0},0,5560354,0,5911428.557362468,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},5911428.557362468,0,0,5911428.557362468,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4050,$F74,I$300:I$4050)","v":4074548},4029089,4222646,4222646,4497608,0,0,185026,11547,4694181,0,4694181,4641141,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":4641141},{"$f":"SUMIF($F$300:$F$4050,$F74,Z$300:Z$4050)","v":0},0,4641141,0,4815735,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":4815735},{"$f":"SUMIF($F$300:$F$4050,$F74,AI$300:AI$4050)","v":0},0,4815735,0,5122665.8933624681,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":5122665.8933624681},{"$f":"SUMIF($F$300:$F$4050,$F74,AR$300:AR$4050)","v":0},0,5122665.8933624681,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,1397821,1535000,1741921,1741921,1860533,0,0,181996,10109,2052638,0,2052638,1826081,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,1826081,0,0,1826081,0,1862487,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,1862487,0,0,1862487,0,2004036.0053624674,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,2004036.0053624674,0,0,2004036.0053624674,0]
[1,null,null,null,null,"Salaries and wages",null,null,1240952,1363255,1565176,1565176,1674573,0,0,181996,10109,1866678,0,1866678,1639388,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,1639388,0,0,1639388,0,1675364,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,1675364,0,0,1675364,0,1802691.6580293365,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,1802691.6580293365,0,0,1802691.6580293365,0]
[1,null,null,null,null,"Social contributions",null,null,156869,171745,176745,176745,185960,0,0,0,0,185960,0,185960,186693,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,186693,0,0,186693,0,187123,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,187123,0,0,187123,0,201344.34733313089,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,201344.34733313089,0,0,201344.34733313089,0]
[1,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,2676727,2494089,2480725,2480725,2637075,0,0,3030,1438,2641543,0,2641543,2815060,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,2815060,0,0,2815060,0,2953248,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,2953248,0,0,2953248,0,3118629.8880000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,3118629.8880000003,0,0,3118629.8880000003,0]
[1,null,null,null,null,"Administrative fees",null,null,6287,8947,4313,4313,5382,0,0,0,0,5382,0,5382,8234,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,8234,0,0,8234,0,8487,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,8487,0,0,8487,0,8962.271999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,8962.271999999999,0,0,8962.271999999999,0]
[1,null,null,null,null,"Advertising",null,null,28974,9942,4471,4471,3250,0,0,0,0,3250,0,3250,3316,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,3316,0,0,3316,0,3488,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,3488,0,0,3488,0,3683.3279999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,3683.3279999999995,0,0,3683.3279999999995,0]
[1,null,null,null,null,"Minor Assets",null,null,7583,8325,9196,9196,7898,0,0,0,0,7898,0,7898,6768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,6768,0,0,6768,0,6418,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,6418,0,0,6418,0,6777.4079999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,6777.4079999999994,0,0,6777.4079999999994,0]
[1,null,null,null,null,"Audit costs: External",null,null,3665,11380,0,0,0,0,0,0,0,0,0,0,1004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,1004,0,0,1004,0,806,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,806,0,0,806,0,851.13599999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,851.13599999999997,0,0,851.13599999999997,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4050,$F84,I$300:I$4050)","v":6745},5760,4344,4344,5956,0,0,0,0,5956,0,5956,5376,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,5376,{"$f":"SUMIF($F$300:$F$4050,$F84,Z$300:Z$4050)","v":0},0,5376,0,5402,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,5402,{"$f":"SUMIF($F$300:$F$4050,$F84,AI$300:AI$4050)","v":0},0,5402,0,5704.5119999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,5704.5119999999997,0,0,5704.5119999999997,0]
[1,null,null,null,null,"Communication (G&S)",null,null,11843,13532,12916,12916,13108,0,0,0,0,13108,0,13108,13471,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,13471,0,0,13471,0,13906,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":13906},0,0,13906,0,14684.736000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,14684.736000000001,0,0,14684.736000000001,0]
[1,null,null,null,null,"Computer services",null,null,76441,76217,93565,93565,117363,0,0,0,0,117363,0,117363,125265,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,125265,0,0,125265,0,126321,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,126321,0,0,126321,0,133394.976,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,133394.976,0,0,133394.976,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,3464,3579,8341,8341,49852,0,0,0,0,49852,0,49852,69081,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,69081,0,0,69081,0,69187,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,69187,0,0,69187,0,73061.471999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,73061.471999999994,0,0,73061.471999999994,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,0,62,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,20786,7346,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Science and technological services",null,null,3155,131,0,0,422,0,0,0,0,422,0,422,417,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,417,0,0,417,0,1416,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,1416,0,0,1416,0,1495.2960000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,1495.2960000000003,0,0,1495.2960000000003,0]
[1,null,null,null,null,"Contractors",null,null,10085,12272,21478,21478,10664,0,0,0,0,10664,0,10664,11009,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,11009,0,0,11009,0,11396,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,11396,0,0,11396,0,12034.175999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,12034.175999999999,0,0,12034.175999999999,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,24321,10380,8844,8844,13007,0,0,0,0,13007,0,13007,21296,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,21296,0,0,21296,0,22273,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,22273,0,0,22273,0,23520.288,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,23520.288,0,0,23520.288,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4050,$F94,I$300:I$4050)","v":5556},2563,2529,2529,3406,0,0,0,0,3406,0,3406,3517,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,3517,{"$f":"SUMIF($F$300:$F$4050,$F94,Z$300:Z$4050)","v":0},0,3517,0,3621,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,3621,{"$f":"SUMIF($F$300:$F$4050,$F94,AI$300:AI$4050)","v":0},0,3621,0,3823.7760000000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,3823.7760000000007,{"$f":"SUMIF($F$300:$F$4050,$F94,AR$300:AR$4050)","v":0},0,3823.7760000000007,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,476,1967,2418,2418,2609,0,0,0,0,2609,0,2609,2629,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,2629,0,0,2629,0,2724,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,2724,0,0,2724,0,2876.5439999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,2876.5439999999994,0,0,2876.5439999999994,0]
[1,null,null,null,null,"Housing",null,null,0,0,1,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,5682,4430,4430,3336,0,0,0,0,3336,0,3336,3255,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,3255,0,0,3255,0,2829,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,2829,0,0,2829,0,2987.4240000000009,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,2987.4240000000009,0,0,2987.4240000000009,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,12998,8807,9032,9032,9452,0,0,0,0,9452,0,9452,9681,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,9681,0,0,9681,0,9903,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,9903,0,0,9903,0,10457.567999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,10457.567999999999,0,0,10457.567999999999,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,9984,16522,14893,14893,12047,0,0,0,0,12047,0,12047,12713,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,12713,0,0,12713,0,13609,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,13609,0,0,13609,0,14371.104000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,14371.104000000003,0,0,14371.104000000003,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,1971,1452,1047,1047,1117,0,0,0,0,1117,0,1117,1027,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,1027,0,0,1027,0,1063,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,1063,0,0,1063,0,1122.5280000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,1122.5280000000002,0,0,1122.5280000000002,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,20,47,18,18,13,0,0,0,0,13,0,13,13,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,13,0,0,13,0,14,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,14,0,0,14,0,14.784000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,14.784000000000002,0,0,14.784000000000002,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4050,$F104,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F104,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4050,$F104,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,0,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,0,0,0,0,0,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,1,0,0,1,0,1.056,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,1.056,0,0,1.056,0]
[1,null,null,null,null,"Consumable supplies",null,null,10424,12994,10916,10916,11917,0,0,0,0,11917,0,11917,11918,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,11918,0,0,11918,0,11430,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,11430,0,0,11430,0,12070.079999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,12070.079999999998,0,0,12070.079999999998,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,12859,9033,9497,9497,9880,0,0,0,0,9880,0,9880,10284,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,10284,0,0,10284,0,10225,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,10225,0,0,10225,0,10797.6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,10797.6,0,0,10797.6,0]
[1,null,null,null,null,"Operating leases",null,null,310955,376018,298526,298526,1273503,0,0,0,0,1273503,0,1273503,1334836,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,1334836,0,0,1334836,0,1411884,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,1411884,0,0,1411884,0,1490949.5040000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,1490949.5040000002,0,0,1490949.5040000002,0]
[1,null,null,null,null,"Rental and hiring",null,null,16,141,24,24,25,0,0,0,0,25,0,25,25,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,25,0,0,25,0,27,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,27,0,0,27,0,28.512,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,28.512,0,0,28.512,0]
[1,null,null,null,null,"Property payments",null,null,1924505,1678162,1791757,1791757,918167,0,0,0,0,918167,0,918167,991460,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,991460,0,0,991460,0,1046352,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,1046352,0,0,1046352,0,1104947.7120000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,1104947.7120000001,0,0,1104947.7120000001,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,119648,133082,100060,100060,102767,0,0,-2970,0,99797,0,99797,106693,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,106693,0,0,106693,0,107777,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,107777,0,0,107777,0,113812.51200000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,113812.51200000002,0,0,113812.51200000002,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4050,$F114,I$300:I$4050)","v":27889},38537,38709,38709,31054,0,0,6000,0,37054,0,37054,31589,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,31589,{"$f":"SUMIF($F$300:$F$4050,$F114,Z$300:Z$4050)","v":0},0,31589,0,31936,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,31936,{"$f":"SUMIF($F$300:$F$4050,$F114,AI$300:AI$4050)","v":0},0,31936,0,33724.416000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,33724.416000000005,{"$f":"SUMIF($F$300:$F$4050,$F114,AR$300:AR$4050)","v":0},0,33724.416000000005,0]
[1,null,null,null,null,"Operating payments",null,null,31570,35991,24860,24860,23650,0,0,0,0,23650,0,23650,25404,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,25404,0,0,25404,0,25663,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,25663,0,0,25663,0,27100.127999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,27100.127999999997,0,0,27100.127999999997,0]
[1,null,null,null,null,"Venues and facilities",null,null,4507,5215,4540,4540,7230,0,0,0,1438,8668,0,8668,4779,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,4779,0,0,4779,0,5090,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,5090,0,0,5090,0,5375.0400000000009,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,5375.0400000000009,0,0,5375.0400000000009,0]
[0,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,387292,557075,623837,623837,644677,0,0,0,270,644947,0,644947,686436,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,686436,0,0,686436,0,726089,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,726089,0,0,726089,0,769194.98400000005,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,769194.98400000005,0,0,769194.98400000005,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,17,26,26,30,0,0,0,0,30,0,30,30,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,30,0,0,30,0,32,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,32,0,0,32,0,33.792000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,33.792000000000002,0,0,33.792000000000002,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4050,$F124,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,0,17,26,26,30,0,0,0,0,30,0,30,30,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,30,0,0,30,0,32,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,32,0,0,32,0,33.792000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,33.792000000000002,0,0,33.792000000000002,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,17,26,26,30,0,0,0,0,30,0,30,30,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,30,0,0,30,0,32,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,32,0,0,32,0,33.792000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,33.792000000000002,0,0,33.792000000000002,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,370367,525174,604360,604360,618289,0,0,0,0,618289,0,618289,655798,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,655798,0,0,655798,0,695334,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,695334,0,0,695334,0,736717.70400000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,736717.70400000003,0,0,736717.70400000003,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,370367,525174,604360,604360,618289,0,0,0,0,618289,0,618289,655798,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,655798,0,0,655798,0,695334,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,695334,0,0,695334,0,736717.70400000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,736717.70400000003,0,0,736717.70400000003,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"AdministrationForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"AdministrationPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,451,188,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4050,$F134,I$300:I$4050)","v":0},4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,AR$300:AR$4050)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,451,184,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,451,184,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,6869,7140,7192,7192,8620,0,0,0,0,8620,0,8620,8445,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,8445,0,0,8445,0,8841,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,8841,0,0,8841,0,9336.0959999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,9336.0959999999995,0,0,9336.0959999999995,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,9605,24556,12259,12259,17738,0,0,0,270,18008,0,18008,22163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,22163,0,0,22163,0,21882,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,21882,0,0,21882,0,23107.391999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,23107.391999999996,0,0,23107.391999999996,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,9106,14515,12259,12259,17738,0,0,0,270,18008,0,18008,22163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,22163,0,0,22163,0,21882,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,21882,0,0,21882,0,23107.391999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,23107.391999999996,0,0,23107.391999999996,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,499,10041,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4050,$F144,I$300:I$4050)","v":43116},59659,15918,15918,8823,0,0,0,0,8823,0,8823,20821,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,20821,{"$f":"SUMIF($F$300:$F$4050,$F144,Z$300:Z$4050)","v":0},0,20821,0,18530,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,18530,{"$f":"SUMIF($F$300:$F$4050,$F144,AI$300:AI$4050)","v":0},0,18530,0,19567.68,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,19567.68,0,0,19567.68,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,76,56,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Buildings",null,null,38,28,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,43078,58780,15918,15918,8823,0,0,0,0,8823,0,8823,20777,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,20777,0,0,20777,0,18482,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,18482,0,0,18482,0,19516.991999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,19516.991999999998,0,0,19516.991999999998,0]
[1,null,null,null,null,"Transport equipment",null,null,23415,32596,9566,9566,0,0,0,0,0,0,0,0,12593,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,12593,0,0,12593,0,10969,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,10969,0,0,10969,0,11583.263999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,11583.263999999999,0,0,11583.263999999999,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,19663,26184,6352,6352,8823,0,0,0,0,8823,0,8823,8184,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,8184,0,0,8184,0,7513,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,7513,0,0,7513,0,7933.728000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,7933.728000000001,0,0,7933.728000000001,0]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,851,0,0,0,0,0,0,0,0,0,0,44,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,44,0,0,44,0,48,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,48,0,0,48,0,50.688000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,50.688000000000002,0,0,50.688000000000002,0]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,6029,13162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":4510985},4658985,4862401,4862401,5151108,0,0,185026,11817,5347951,0,5347951,5348398,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},5348398,0,0,5348398,0,5560354,0,0,0,5560354,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,5560354,0,5911428.557362468,0,0,0,5911428.557362468,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,5911428.557362468,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":-1.1641532182693481E-10},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,70,676,0,0,0,0,0,0,0,{"$f":"SUM(M177:Q177)","v":0},null,{"$f":"R177-S177","v":0},0,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":0},null,null,{"$f":"Y177+Z177+AA177","v":0},{"$f":"AB177-U177","v":0},0,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":0},null,null,{"$f":"AH177+AI177+AJ177","v":0},{"$f":"AK177-AD177","v":0},0,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":0},null,null,{"$f":"AQ177+AR177+AS177","v":0},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Ministry",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,25,193,130,130,123,0,0,0,0,123,null,{"$f":"R178-S178","v":123},290,null,null,0,290,null,null,290,0,93,null,null,0,93,null,null,{"$f":"AH178+AI178+AJ178","v":93},0,98.207999999999998,null,null,0,98.207999999999998,null,null,{"$f":"AQ178+AR178+AS178","v":98.207999999999998},0,null,"Social benefits","Current","Departmental Direction",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,3,"Reserve Force Council",null,null,6523,7140,7192,7192,8620,0,0,0,0,8620,null,8620,8445,null,null,0,8445,null,null,8445,0,8841,null,null,0,8841,null,null,8841,0,9336.0959999999995,null,null,0,9336.0959999999995,null,null,9336.0959999999995,0,null,"Non-profit institutions","Current","Defence Reserve Direction",0,"Other","Operations","Operations",""]
[1,null,null,null,4,"Employee social benefits",null,null,77,2943,661,661,943,0,0,0,0,943,null,943,1828,null,null,0,1828,null,null,1828,0,703,null,null,0,703,null,null,703,0,742.36800000000005,null,null,0,742.36800000000005,null,null,742.36800000000005,0,null,"Social benefits","Current","Policy and Planning",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,5,"Employee social benefits",null,null,1584,2740,1226,1226,1698,0,0,0,0,1698,null,1698,664,null,null,0,664,null,null,664,0,684,null,null,0,684,null,null,684,0,722.30400000000009,null,null,{"$f":"SUM(AN181:AO181)","v":0},722.30400000000009,null,null,722.30400000000009,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Financial Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Safety and Security Sector Education and Training Authority",null,null,18936,21014,22079,22079,20681,0,0,0,0,20681,null,20681,21077,null,null,0,21077,null,null,21077,0,21973,null,null,0,{"$f":"AD182+AG182","v":21973},null,null,21973,0,23203.488000000001,null,null,0,23203.488000000001,null,null,23203.488000000001,0,null,"Departmental agencies (non-business entities)","Current","Human Resources Support Services",0,"Other","Operations","Operations",""]
[1,null,null,null,7,"Employee social benefits",null,null,3747,3655,5488,5488,7998,0,0,0,270,8268,null,8268,9930,null,null,0,9930,null,null,9930,0,11955,null,null,0,11955,null,null,11955,0,12624.480000000001,null,null,0,12624.480000000001,null,null,12624.480000000001,0,null,"Social benefits","Current","Human Resources Support Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Employee social benefits",null,null,150,74,34,34,375,0,0,0,0,375,null,375,1045,null,null,0,1045,null,null,1045,0,909,null,null,0,909,null,null,909,0,959.904,null,null,0,959.904,null,null,959.904,0,null,"Social benefits","Current","Legal Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,9,"Employee social benefits",null,null,1010,375,435,435,988,0,0,0,0,988,null,988,744,null,null,0,744,null,null,744,0,1180,null,null,0,1180,null,null,1180,0,1246.0800000000002,null,null,0,1246.0800000000002,null,null,1246.0800000000002,0,null,"Social benefits","Current","Inspection and Audit Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,10,"Employee social benefits",null,null,1717,2797,2101,2101,492,0,0,0,0,492,null,492,2036,null,null,0,2036,null,null,2036,0,600,null,null,0,600,null,null,600,0,633.6,null,null,0,633.6,null,null,633.6,0,null,"Social benefits","Current","Acquisition Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,11,"Employee social benefits",null,null,4,94,122,122,139,0,0,0,0,139,null,139,139,null,null,0,139,null,null,139,0,139,null,null,0,139,null,null,139,0,146.78400000000002,null,null,0,146.78400000000002,null,null,146.78400000000002,0,null,"Social benefits","Current","Communication Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,12,"Employee social benefits",null,null,335,647,239,239,1094,0,0,0,0,1094,null,1094,640,null,null,0,640,null,null,640,0,791,null,null,0,791,null,null,791,0,835.29600000000005,null,null,0,835.29600000000005,null,null,835.29600000000005,0,null,"Social benefits","Current","South African National Defence Force Command and Control",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,13,"Employee social benefits",null,null,13,0,767,767,699,0,0,0,0,699,null,699,1095,null,null,0,1095,null,null,1095,0,1293,null,null,0,1293,null,null,1293,0,1365.4080000000001,null,null,0,1365.4080000000001,null,null,1365.4080000000001,0,null,"Social benefits","Current","Religious Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,14,"Employee social benefits",null,null,32,47,0,0,569,0,0,0,0,569,null,569,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","Defence Reserve Direction",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,15,"Employee social benefits",null,null,342,274,1056,1056,2620,0,0,0,0,2620,null,2620,3752,null,null,0,3752,null,null,3752,0,3535,null,null,0,3535,null,null,3535,0,3732.96,null,null,0,3732.96,null,null,3732.96,0,null,"Social benefits","Current","Defence Foreign Relations",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,16,"Department of Military Veterans",null,null,351431,504160,582201,582201,597607,0,0,0,0,597607,null,597607,634720,null,null,0,634720,null,null,634720,0,673360,null,null,0,673360,null,null,673360,0,713513.16,null,null,0,713513.16,null,null,713513.16,0,null,"Departmental agencies (non-business entities)","Current","Military Veterans Management","S&E","Budgetary allocation to entities","Operations and Military Veterans' benefits","Operations and Military Veterans' benefits",""]
[1,null,null,null,17,"Reserve Force Council",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Non-profit institutions","Current","Policy and Planning",0,"Budgetary allocation to entities","Managed reserve forces","Managed reserve forces",""]
[1,null,null,null,18,"Communication",null,null,0,0,79,79,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Ministry",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,19,"Vehicle licences",null,null,0,13,20,20,21,0,0,0,0,21,null,21,21,null,null,0,21,null,null,21,0,23,null,null,0,23,null,null,23,0,24.288,null,null,0,24.288,null,null,24.288,0,null,"Municipal bank accounts","Current","Ministry",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,20,"Vehicle licences",null,null,0,0,3,3,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,4.2240000000000002,null,null,0,4.2240000000000002,null,null,4.2240000000000002,0,null,"Municipal bank accounts","Current","Departmental Direction",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,21,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Policy and Planning",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,22,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Human Resources Support Services",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,23,"Vehicle licences",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Human Resources Support Services",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,24,"Communication",null,null,0,0,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0,null,"Departmental agencies (non-business entities)","Current","Legal Services",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,25,"Vehicle licences",null,null,0,3,3,3,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0,null,"Municipal bank accounts","Current","Legal Services",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,26,"Vehicle licences",null,null,0,0,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0,null,"Municipal bank accounts","Current","Inspection and Audit Services",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,27,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Communication Services",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,28,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","South African National Defence Force Command and Control",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,29,"Vehicle licences",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","South African National Defence Force Command and Control",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,30,"Vehicle licences",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Defence Foreign Relations",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,31,"Claims against the state",null,null,451,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Acquisition Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,32,"Claims against the state",null,null,346,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Non-profit institutions","Current","Human Resources Support Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,33,"Claims against the state",null,null,22,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,"Other transfers to households","Current","Financial Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,34,"Claims against the state",null,null,308,8072,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Human Resources Support Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,35,"Claims against the state",null,null,169,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Defence Reserve Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,36,"Claims against the state",null,null,0,441,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Ministry",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,37,"Claims against the state",null,null,0,206,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Departmental Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,38,"Claims against the state",null,null,0,23,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Financial Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,39,"Claims against the state",null,null,0,1322,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Legal Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,40,"Claims against the state",null,null,0,4,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to public corporations","Current","Legal Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,41,"Claims against the state",null,null,0,10,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Inspection and Audit Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,42,"Claims against the state",null,null,0,6,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Acquisition Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,43,"Claims against the state",null,null,0,13,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","South African National Defence Force Command and Control",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,44,"Claims against the state",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Religious Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,45,"Claims against the state",null,null,0,93,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Defence Foreign Relations",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,46,"Claims against the state",null,null,0,37,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Human Resources Support Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":387292},557075,623837,623837,644677,0,0,0,270,644947,0,644947,686436,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":686436},0,0,686436,0,726089,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":726089},0,0,726089,0,769194.98399999994,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":769194.98399999994},0,0,769194.98399999994,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,366,0,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Ministry",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Policy and Planning",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,273,13122,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Financial Services",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,5099,28,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Human Resources Support Services",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,5,"Thefts and losses",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Legal Services",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,6,"Thefts and losses",null,null,41,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Acquisition Services",null,0,"Thefts and losses",""]
[1,null,null,null,7,"Thefts and losses",null,null,0,2,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"South African National Defence Force Command and Control",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,8,"Thefts and losses",null,null,205,9,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Defence Reserve Direction",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,9,"Thefts and losses",null,null,24,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Defence Foreign Relations",null,"Thefts and losses","Thefts and losses",""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":1},null,null,null,10,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,"Departmental Direction",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,11,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Inspection and Audit Services",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":1},null,null,null,12,"Thefts and losses",null,null,21,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Communication Services",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,13,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Office Accommodation",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Ministry"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Administration Services"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019001001"},null,null,1,"Ministry",0,null,86867,81987,75875,75875,72898,0,0,2126,0,{"$f":"SUM(M326:Q326)","v":75024},null,{"$f":"R326-S326","v":75024},73722,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":73722},null,null,{"$f":"U326+X326+Z326+AA326","v":73722},{"$f":"AB326-U326","v":0},75391,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":75391},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":75391},{"$f":"AK326-AD326","v":0},80390.15586150001,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":80390.15586150001},null,null,{"$f":"AM326+AP326+AR326+AS326","v":80390.15586150001},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":86867},81987,75875,75875,72898,0,0,2126,0,75024,0,75024,73722,0,0,0,73722,0,0,73722,0,75391,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":75391},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":75391},{"$f":"SUM(AL326:AL335)","v":0},80390.15586150001,0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":80390.15586150001},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":80390.15586150001},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":85889},77984,74602,74602,72716,0,0,2126,0,74842,0,74842,72904,0,0,0,{"$f":"U338+X338","v":72904},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":72904},0,74472,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":74472},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":74472},{"$f":"SUM(AL339,AL342,AL381)","v":0},79419.691861500003,0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":79419.691861500003},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":79419.691861500003},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":33780},26448,42476,42476,39185,0,0,2126,0,41311,0,41311,38334,0,0,0,{"$f":"U339+X339","v":38334},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":38334},0,38863,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":38863},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":38863},{"$f":"SUM(AL340:AL341)","v":0},41816.587861500011,0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":41816.587861500011},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":41816.587861500011},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019001001001"},null,null,null,"Salaries and wages",null,null,31610,24313,38638,38638,35264,0,0,2126,0,{"$f":"SUM(M340:Q340)","v":37390},null,{"$f":"R340-S340","v":37390},34414,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":34414},null,null,{"$f":"U340+X340+Z340+AA340","v":34414},{"$f":"AB340-U340","v":0},34942,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":34942},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":34942},{"$f":"AK340-AD340","v":0},37597.591875473678,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":37597.591875473678},null,null,{"$f":"AM340+AP340+AR340+AS340","v":37597.591875473678},{"$f":"AT340-AM340","v":0}]
[1,"019001001001",null,null,null,"Social contributions",null,null,2170,2135,3838,3838,3921,0,0,0,0,{"$f":"SUM(M341:Q341)","v":3921},null,{"$f":"R341-S341","v":3921},3920,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":3920},null,null,{"$f":"U341+X341+Z341+AA341","v":3920},{"$f":"AB341-U341","v":0},3921,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":3921},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":3921},{"$f":"AK341-AD341","v":0},4218.9959860263371,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":4218.9959860263371},null,null,{"$f":"AM341+AP341+AR341+AS341","v":4218.9959860263371},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":52109},51536,32126,32126,33531,0,0,0,0,33531,0,33531,34570,0,0,0,34570,{"$f":"SUM(Z343:Z380)","v":0},0,34570,0,35609,0,0,0,{"$f":"SUM(AH343:AH380)","v":35609},0,0,{"$f":"SUM(AK343:AK380)","v":35609},0,37603.103999999992,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":37603.103999999992},0,0,{"$f":"SUM(AT343:AT380)","v":37603.103999999992},0]
[0,{"$f":"B342","v":"019001001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019001001002",null,null,null,"Advertising",null,null,196,961,110,110,98,0,0,0,0,98,null,98,102,null,null,0,102,null,null,102,0,108,null,null,0,108,null,null,108,0,114.048,null,null,0,114.048,null,null,114.048,0]
[1,"019001001002",null,null,null,"Minor Assets",null,null,132,51,477,477,211,0,0,0,0,211,null,211,128,null,null,0,128,null,null,128,0,90,null,null,0,90,null,null,90,0,95.039999999999992,null,null,0,95.039999999999992,null,null,95.039999999999992,0]
[0,"019001001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Catering: Departmental activities",null,null,463,1065,679,679,683,0,0,0,0,683,null,683,698,null,null,0,698,null,null,698,0,522,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":522},null,null,522,0,551.23199999999997,null,null,0,551.23199999999997,null,null,551.23199999999997,0]
[1,"019001001002",null,null,null,"Communication (G&S)",null,null,2685,3476,3305,3305,3424,0,0,0,0,3424,null,3424,3582,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":3582},null,null,3582,0,3759,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":3759},null,null,3759,0,3969.5039999999999,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":3969.5039999999999},null,null,3969.5039999999999,0]
[1,"019001001002",null,null,null,"Computer services",null,null,60,60,81,81,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Consultants: Business and advisory services",null,null,12,1516,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Contractors",null,null,342,224,442,442,434,0,0,0,0,434,null,434,441,null,null,0,441,null,null,441,0,459,null,null,0,459,null,null,459,0,484.70399999999995,null,null,0,484.70399999999995,null,null,484.70399999999995,0]
[1,"019001001002",null,null,null,"Agency and support/outsourced services",null,null,7841,7,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Entertainment",null,null,135,73,174,174,165,0,0,0,0,165,null,165,173,null,null,0,173,null,null,173,0,182,null,null,0,182,null,null,182,0,192.19200000000001,null,null,0,192.19200000000001,null,null,192.19200000000001,0]
[1,"019001001002",null,null,null,"Fleet services (including government motor transport)",null,null,450,1217,1201,1201,1343,0,0,0,0,1343,null,1343,1294,null,null,0,1294,null,null,1294,0,1354,null,null,0,1354,null,null,1354,0,1429.8240000000001,null,null,0,1429.8240000000001,null,null,1429.8240000000001,0]
[0,"019001001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M361:Q361)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Inventory: Food and food supplies",null,null,33,18,67,67,63,0,0,0,0,63,null,63,67,null,null,0,67,null,null,67,0,70,null,null,0,70,null,null,70,0,73.92,null,null,0,73.92,null,null,73.92,0]
[1,"019001001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,596,82,50,50,94,0,0,0,0,94,null,94,98,null,null,0,98,null,null,98,0,103,null,null,0,103,null,null,103,0,108.768,null,null,0,108.768,null,null,108.768,0]
[0,"019001001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Inventory: Materials and supplies",null,null,9,0,6,6,6,0,0,0,0,6,null,6,6,null,null,0,6,null,null,6,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[0,"019001001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Consumable supplies",null,null,105,379,221,221,218,0,0,0,0,218,null,218,227,null,null,0,227,null,null,227,0,239,null,null,0,239,null,null,239,0,252.38400000000001,null,null,0,252.38400000000001,null,null,252.38400000000001,0]
[1,"019001001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,332,181,378,378,328,0,0,0,0,328,null,328,344,null,null,0,344,null,null,344,0,361,null,null,0,361,null,null,361,0,381.21599999999995,null,null,0,381.21599999999995,null,null,381.21599999999995,0]
[1,"019001001002",null,null,null,"Operating leases",null,null,17,0,251,251,263,0,0,0,0,263,null,263,266,null,null,0,266,null,null,266,0,279,null,null,0,279,null,null,279,0,294.62400000000002,null,null,0,294.62400000000002,null,null,294.62400000000002,0]
[1,"019001001002",null,null,null,"Rental and hiring",null,null,9,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Property payments",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001001002",null,null,null,"Travel and subsistence",null,null,32368,36770,23394,23394,24936,0,0,0,0,24936,null,24936,25839,null,null,0,25839,null,null,25839,0,26707,null,null,0,26707,null,null,26707,0,28202.591999999997,null,null,0,28202.591999999997,null,null,28202.591999999997,0]
[1,"019001001002",null,null,null,"Training and development",null,null,277,29,305,305,320,0,0,0,0,320,null,320,333,null,null,0,333,null,null,333,0,349,null,null,0,349,null,null,349,0,368.54399999999998,null,null,0,368.54399999999998,null,null,368.54399999999998,0]
[1,"019001001002",null,null,null,"Operating payments",null,null,6025,5427,820,820,771,0,0,0,0,771,null,771,797,null,null,0,797,null,null,797,0,836,null,null,0,836,null,null,836,0,882.81599999999992,null,null,0,882.81599999999992,null,null,882.81599999999992,0]
[1,"019001001002",null,null,null,"Venues and facilities",null,null,21,0,165,165,174,0,0,0,0,174,null,174,175,null,null,0,175,null,null,175,0,184,null,null,0,184,null,null,184,0,194.30399999999997,null,null,0,194.30399999999997,null,null,194.30399999999997,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019001001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019001001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":70},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":1130},99,99,21,0,0,0,0,21,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},21,21,0,0,0,21,0,0,21,0,23,0,0,0,23,0,0,23,0,24.288,0,0,0,24.288,0,0,24.288,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":13},20,20,21,0,0,0,0,21,{"$f":"SUM(S386,S389)","v":0},21,21,0,0,0,21,0,0,21,0,23,0,0,0,23,0,0,23,0,24.288,0,0,0,24.288,0,0,24.288,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Ministry"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Ministry"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":13},20,20,21,0,0,0,0,21,{"$f":"SUM(S390:S391)","v":0},21,21,0,0,0,21,0,0,21,0,23,0,0,0,23,0,0,23,0,24.288,0,0,0,24.288,0,0,24.288,0]
[1,null,{"$f":"C386","v":"Ministry"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},13,20,20,21,0,0,0,0,21,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":21},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":21},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":21},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":21},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":23},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":23},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":23},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":24.288},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":24.288},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":24.288},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[1,null,{"$f":"C386","v":"Ministry"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},79,79,0,0,0,0,0,0,{"$f":"SUM(S393:S394)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":0},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":0},0,0,0,0,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":0},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":0},0,0,0,0,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":0},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[1,null,{"$f":"C386","v":"Ministry"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,79,79,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":0},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":0},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":0},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Ministry"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Ministry"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Ministry"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Ministry"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Ministry"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":70},{"$f":"SUM(J406:J407)","v":1117},0,0,0,0,0,0,0,0,{"$f":"SUM(S406:S407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C386","v":"Ministry"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":70},676,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":0},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":0},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":0},{"$f":"AT406-AM406","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},441,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Ministry"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":542},2873,1174,1174,161,0,0,0,0,161,{"$f":"SUM(S409,S412,S415:S419)","v":0},161,797,0,0,0,797,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},797,0,896,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":896},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":896},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},946.17600000000004,0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":946.17600000000004},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":946.17600000000004},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},0,0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001054"},{"$f":"C386","v":"Ministry"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Ministry"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":542},2873,1174,1174,161,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":161},{"$f":"SUM(S413:S414)","v":0},161,797,0,0,0,797,{"$f":"SUM(Z413:Z414)","v":0},0,797,0,896,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":896},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":896},{"$f":"SUM(AL413:AL414)","v":0},946.17600000000004,0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":946.17600000000004},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":946.17600000000004},{"$f":"SUM(AU413:AU414)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001056"},43,41,null,"Transport equipment",null,null,379,2590,792,792,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},656,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":656},null,null,{"$f":"U413+X413+Z413+AA413","v":656},{"$f":"AB413-U413","v":0},689,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":689},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":689},{"$f":"AK413-AD413","v":0},727.58400000000006,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":727.58400000000006},null,null,{"$f":"AM413+AP413+AR413+AS413","v":727.58400000000006},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001057"},{"$f":"C386","v":"Ministry"},"Other transfers to households",null,"Other machinery and equipment",null,null,163,283,382,382,161,0,0,0,0,161,null,161,141,null,null,0,141,null,null,141,0,207,null,null,0,207,null,null,207,0,218.59200000000001,null,null,0,218.59200000000001,null,null,218.59200000000001,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019001001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":366},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":86867},{"$f":"SUM(J338,J384,J408,J420)","v":81987},{"$f":"SUM(K338,K384,K408,K420)","v":75875},75875,72898,0,0,2126,0,75024,0,75024,73722,0,0,0,73722,0,0,73722,0,75391,0,0,0,75391,0,0,75391,0,80390.15586150001,0,0,0,80390.15586150001,0,0,80390.15586150001,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Departmental Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Secretary for Defence"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019001002"},null,null,1,"Departmental Direction",0,null,50035,43673,53596,53596,50565,0,0,0,0,{"$f":"SUM(M476:Q476)","v":50565},null,{"$f":"R476-S476","v":50565},58689,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":58689},null,null,{"$f":"U476+X476+Z476+AA476","v":58689},{"$f":"AB476-U476","v":0},60276,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":60276},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":60276},{"$f":"AK476-AD476","v":0},64387.995868755905,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":64387.995868755905},null,null,{"$f":"AM476+AP476+AR476+AS476","v":64387.995868755905},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":50035},43673,53596,53596,50565,0,0,0,0,50565,0,50565,58689,0,0,0,58689,0,0,58689,0,60276,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":60276},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":60276},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":64387.995868755905},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":64387.995868755905},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":64387.995868755905},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":49112},40941,52660,52660,50205,0,0,0,0,50205,0,50205,53159,0,0,0,{"$f":"U488+X488","v":53159},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":53159},{"$f":"SUM(AC489,AC492,AC531)","v":0},54222,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":54222},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":54222},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":57994.971868755907},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":57994.971868755907},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":57994.971868755907},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":32150},23540,33655,33655,34320,0,0,0,0,34320,0,34320,36587,0,0,0,{"$f":"U489+X489","v":36587},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":36587},{"$f":"SUM(AC490:AC491)","v":0},36827,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":36827},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":36827},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":39625.851868755904},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":39625.851868755904},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":39625.851868755904},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019001002001"},null,null,null,"Salaries and wages",null,null,29186,21224,30274,30274,31143,0,0,0,0,{"$f":"SUM(M490:Q490)","v":31143},null,{"$f":"R490-S490","v":31143},33405,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":33405},null,null,{"$f":"U490+X490+Z490+AA490","v":33405},{"$f":"AB490-U490","v":0},33715,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":33715},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":33715},{"$f":"AK490-AD490","v":0},36277.339879846455,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":36277.339879846455},null,null,{"$f":"AM490+AP490+AR490+AS490","v":36277.339879846455},{"$f":"AT490-AM490","v":0}]
[1,"019001002001",null,null,null,"Social contributions",null,null,2964,2316,3381,3381,3177,0,0,0,0,{"$f":"SUM(M491:Q491)","v":3177},null,{"$f":"R491-S491","v":3177},3182,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":3182},null,null,{"$f":"U491+X491+Z491+AA491","v":3182},{"$f":"AB491-U491","v":0},3112,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":3112},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":3112},{"$f":"AK491-AD491","v":0},3348.5119889094526,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":3348.5119889094526},null,null,{"$f":"AM491+AP491+AR491+AS491","v":3348.5119889094526},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":16962},17401,19005,19005,15885,0,0,0,0,15885,0,15885,16572,0,0,0,16572,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},16572,0,17395,0,0,0,{"$f":"SUM(AH493:AH530)","v":17395},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":17395},{"$f":"SUM(AL493:AL530)","v":0},18369.12,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":18369.12},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":18369.12},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019001002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[1,"019001002002",null,null,null,"Advertising",null,null,504,164,1,1,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000006,null,null,0,3.1680000000000006,null,null,3.1680000000000006,0]
[1,"019001002002",null,null,null,"Minor Assets",null,null,144,129,302,302,106,0,0,0,0,106,null,106,104,null,null,0,104,null,null,104,0,116,null,null,0,116,null,null,116,0,122.49600000000002,null,null,0,122.49600000000002,null,null,122.49600000000002,0]
[0,"019001002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Catering: Departmental activities",null,null,130,91,147,147,118,0,0,0,0,118,null,118,122,null,null,0,122,null,null,122,0,128,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":128},null,null,128,0,135.16800000000003,null,null,0,135.16800000000003,null,null,135.16800000000003,0]
[1,"019001002002",null,null,null,"Communication (G&S)",null,null,175,306,345,345,345,0,0,0,0,345,null,345,352,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":352},null,null,352,0,366,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":366},null,null,366,0,386.49600000000004,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":386.49600000000004},null,null,386.49600000000004,0]
[1,"019001002002",null,null,null,"Computer services",null,null,7167,6264,8233,8233,9383,0,0,0,0,9383,null,9383,8882,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":8882},null,null,8882,0,9327,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":9327},null,null,9327,0,9849.3120000000017,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":9849.3120000000017},null,null,9849.3120000000017,0]
[1,"019001002002",null,null,null,"Consultants: Business and advisory services",null,null,6,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Contractors",null,null,348,73,146,146,134,0,0,0,0,134,null,134,136,null,null,0,136,null,null,136,0,143,null,null,0,143,null,null,143,0,151.00800000000004,null,null,0,151.00800000000004,null,null,151.00800000000004,0]
[1,"019001002002",null,null,null,"Agency and support/outsourced services",null,null,57,0,24,24,17,0,0,0,0,17,null,17,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4480000000000022,null,null,0,8.4480000000000022,null,null,8.4480000000000022,0]
[1,"019001002002",null,null,null,"Entertainment",null,null,46,12,71,71,92,0,0,0,0,92,null,92,96,null,null,0,96,null,null,96,0,99,null,null,0,99,null,null,99,0,104.54400000000003,null,null,0,104.54400000000003,null,null,104.54400000000003,0]
[1,"019001002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,11,23,23,14,0,0,0,0,14,null,14,20,null,null,0,20,null,null,20,0,21,null,null,0,21,null,null,21,0,22.176000000000002,null,null,0,22.176000000000002,null,null,22.176000000000002,0]
[1,"019001002002",null,null,null,"Housing",null,null,0,0,1,1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M511:Q511)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Inventory: Food and food supplies",null,null,67,26,33,33,33,0,0,0,0,{"$f":"SUM(M513:Q513)","v":33},null,33,35,null,null,0,35,null,null,35,0,37,null,null,0,37,null,null,37,0,39.072000000000003,null,null,0,39.072000000000003,null,null,39.072000000000003,0]
[1,"019001002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,47,121,103,103,126,0,0,0,0,126,null,126,133,null,null,0,133,null,null,133,0,140,null,null,0,140,null,null,140,0,147.84000000000003,null,null,0,147.84000000000003,null,null,147.84000000000003,0]
[0,"019001002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Inventory: Materials and supplies",null,null,17,6,3,3,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000006,null,null,0,3.1680000000000006,null,null,3.1680000000000006,0]
[1,"019001002002",null,null,null,"Inventory: Medical supplies",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Consumable supplies",null,null,57,447,284,284,268,0,0,0,0,268,null,268,270,null,null,0,270,null,null,270,0,283,null,null,0,283,null,null,283,0,298.84800000000001,null,null,0,298.84800000000001,null,null,298.84800000000001,0]
[1,"019001002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,466,227,247,247,246,0,0,0,0,246,null,246,255,null,null,0,255,null,null,255,0,268,null,null,0,268,null,null,268,0,283.00800000000004,null,null,0,283.00800000000004,null,null,283.00800000000004,0]
[1,"019001002002",null,null,null,"Operating leases",null,null,0,0,235,235,244,0,0,0,0,244,null,244,247,null,null,0,247,null,null,247,0,260,null,null,0,260,null,null,260,0,274.56000000000006,null,null,0,274.56000000000006,null,null,274.56000000000006,0]
[0,"019001002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Property payments",null,null,4005,4800,6,6,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001002002",null,null,null,"Travel and subsistence",null,null,2867,3141,6756,6756,3891,0,0,0,0,3891,null,3891,4178,null,null,0,4178,null,null,4178,0,4379,null,null,0,4379,null,null,4379,0,4624.2240000000011,null,null,0,4624.2240000000011,null,null,4624.2240000000011,0]
[1,"019001002002",null,null,null,"Training and development",null,null,295,72,572,572,502,0,0,0,0,502,null,502,510,null,null,0,510,null,null,510,0,535,null,null,0,535,null,null,535,0,564.96,null,null,0,564.96,null,null,564.96,0]
[1,"019001002002",null,null,null,"Operating payments",null,null,170,1499,1068,1068,131,0,0,0,0,131,null,131,986,null,null,0,986,null,null,986,0,1035,null,null,0,1035,null,null,1035,0,1092.9600000000003,null,null,0,1092.9600000000003,null,null,1092.9600000000003,0]
[1,"019001002002",null,null,null,"Venues and facilities",null,null,393,12,405,405,229,0,0,0,0,229,null,229,232,null,null,0,232,null,null,232,0,244,null,null,0,244,null,null,244,0,257.66400000000004,null,null,0,257.66400000000004,null,null,257.66400000000004,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019001002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019001002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":25},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":399},133,133,127,0,0,0,0,127,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},127,294,0,0,0,294,0,0,294,0,97,0,0,0,97,0,0,97,0,102.432,0,0,0,102.432,0,0,102.432,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},3,3,4,0,0,0,0,4,{"$f":"SUM(S536,S539)","v":0},4,4,0,0,0,4,0,0,4,0,4,0,0,0,4,0,0,4,0,4.2240000000000002,0,0,0,4.2240000000000002,0,0,4.2240000000000002,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Departmental Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},3,3,4,0,0,0,0,4,{"$f":"SUM(S540:S541)","v":0},4,4,0,0,0,4,0,0,4,0,4,0,0,0,4,0,0,4,0,4.2240000000000002,0,0,0,4.2240000000000002,0,0,4.2240000000000002,0]
[1,null,{"$f":"C536","v":"Departmental Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,3,3,4,0,0,0,0,4,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":4},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":4},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":4},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":4},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":4},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":4},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":4},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":4.2240000000000002},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":4.2240000000000002},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":4.2240000000000002},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":0},{"$f":"SUM(J543:J544)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S543:S544)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":0},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":0},0,0,0,0,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":0},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":0},{"$f":"SUM(AN543:AN544)","v":0},0,0,0,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":0},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":0},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":0},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":0},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Departmental Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":25},{"$f":"SUM(J556:J557)","v":399},130,130,123,0,0,0,0,123,{"$f":"SUM(S556:S557)","v":0},123,290,0,0,0,290,0,0,290,0,93,0,0,0,93,0,0,93,0,98.207999999999998,0,0,0,98.207999999999998,0,0,98.207999999999998,0]
[1,null,{"$f":"C536","v":"Departmental Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":25},193,130,130,123,0,0,0,0,123,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":123},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":290},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":290},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":290},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":93},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":93},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":93},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":98.207999999999998},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":98.207999999999998},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":98.207999999999998},{"$f":"AT556-AM556","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},206,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Departmental Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":898},2333,803,803,233,0,0,0,0,233,{"$f":"SUM(S559,S562,S565:S569)","v":0},233,5236,0,0,0,5236,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":5236},0,5957,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":5957},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":5957},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":6290.5919999999996},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":6290.5919999999996},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":6290.5919999999996},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002054"},{"$f":"C536","v":"Departmental Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,null,{"$f":"C536","v":"Departmental Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":898},2333,803,803,233,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":233},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":233},5236,0,0,0,5236,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},5236,0,5957,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":5957},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":5957},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":6290.5919999999996},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":6290.5919999999996},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":6290.5919999999996},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002056"},43,41,null,"Transport equipment",null,null,388,1772,554,554,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},4942,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":4942},null,null,{"$f":"U563+X563+Z563+AA563","v":4942},{"$f":"AB563-U563","v":0},5667,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":5667},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":5667},{"$f":"AK563-AD563","v":0},5984.3519999999999,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":5984.3519999999999},null,null,{"$f":"AM563+AP563+AR563+AS563","v":5984.3519999999999},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002057"},{"$f":"C536","v":"Departmental Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,510,561,249,249,233,0,0,0,0,233,null,233,294,null,null,0,294,null,null,294,0,290,null,null,0,290,null,null,290,0,306.24,null,null,0,306.24,null,null,306.24,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019001002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":50035},{"$f":"SUM(J488,J534,J558,J570)","v":43673},{"$f":"SUM(K488,K534,K558,K570)","v":53596},53596,50565,0,0,0,0,50565,0,50565,58689,0,0,0,58689,0,0,58689,0,60276,0,0,0,60276,0,0,60276,0,64387.995868755905,0,0,0,64387.995868755905,0,0,64387.995868755905,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Policy and Planning"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief of Military Policy, Strategy and Planning/Chief of Defence Policy, Strategy and Planning"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019001003"},null,null,1,"Policy and Planning",0,null,84289,93673,110514,110514,118967,0,0,110,0,{"$f":"SUM(M626:Q626)","v":119077},null,{"$f":"R626-S626","v":119077},118785,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":118785},null,null,{"$f":"U626+X626+Z626+AA626","v":118785},{"$f":"AB626-U626","v":0},121533,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":121533},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":121533},{"$f":"AK626-AD626","v":0},129988.66770601852,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":129988.66770601852},null,null,{"$f":"AM626+AP626+AR626+AS626","v":129988.66770601852},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":84289},93673,110514,110514,118967,0,0,110,0,119077,0,119077,118785,0,0,0,118785,0,0,118785,0,121533,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":121533},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":121533},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":129988.66770601852},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":129988.66770601852},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":129988.66770601852},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":83285},87612,109034,109034,117414,0,0,110,0,117524,0,117524,116024,0,0,0,{"$f":"U638+X638","v":116024},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":116024},{"$f":"SUM(AC639,AC642,AC681)","v":0},119824,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":119824},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":119824},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":128183.96370601852},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":128183.96370601852},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":128183.96370601852},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":64344},70055,74511,74511,84242,0,0,110,0,84352,0,84352,82045,0,0,0,{"$f":"U639+X639","v":82045},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":82045},{"$f":"SUM(AC640:AC641)","v":0},82491,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":82491},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":82491},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":88760.315706018519},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":88760.315706018519},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":88760.315706018519},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019001003001"},null,null,null,"Salaries and wages",null,null,57685,62873,67199,67199,75788,0,0,110,0,{"$f":"SUM(M640:Q640)","v":75898},null,{"$f":"R640-S640","v":75898},73661,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":73661},null,null,{"$f":"U640+X640+Z640+AA640","v":73661},{"$f":"AB640-U640","v":0},74428,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":74428},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":74428},{"$f":"AK640-AD640","v":0},80084.527734753443,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":80084.527734753443},null,null,{"$f":"AM640+AP640+AR640+AS640","v":80084.527734753443},{"$f":"AT640-AM640","v":0}]
[1,"019001003001",null,null,null,"Social contributions",null,null,6659,7182,7312,7312,8454,0,0,0,0,{"$f":"SUM(M641:Q641)","v":8454},null,{"$f":"R641-S641","v":8454},8384,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":8384},null,null,{"$f":"U641+X641+Z641+AA641","v":8384},{"$f":"AB641-U641","v":0},8063,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":8063},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":8063},{"$f":"AK641-AD641","v":0},8675.7879712650756,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":8675.7879712650756},null,null,{"$f":"AM641+AP641+AR641+AS641","v":8675.7879712650756},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":18941},17557,34523,34523,33172,0,0,0,0,33172,0,33172,33979,0,0,0,33979,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},33979,0,37333,0,0,0,{"$f":"SUM(AH643:AH680)","v":37333},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":37333},{"$f":"SUM(AL643:AL680)","v":0},39423.648000000001,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":39423.648000000001},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":39423.648000000001},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019001003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019001003002",null,null,null,"Advertising",null,null,345,231,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Minor Assets",null,null,122,122,97,97,97,0,0,0,0,97,null,97,101,null,null,0,101,null,null,101,0,106,null,null,0,106,null,null,106,0,111.93600000000001,null,null,0,111.93600000000001,null,null,111.93600000000001,0]
[0,"019001003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Catering: Departmental activities",null,null,184,189,270,270,257,0,0,0,0,257,null,257,270,null,null,0,270,null,null,270,0,286,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":286},null,null,286,0,302.01600000000002,null,null,0,302.01600000000002,null,null,302.01600000000002,0]
[1,"019001003002",null,null,null,"Communication (G&S)",null,null,153,122,463,463,412,0,0,0,0,412,null,412,430,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":430},null,null,430,0,451,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":451},null,null,451,0,476.25600000000003,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":476.25600000000003},null,null,476.25600000000003,0]
[1,"019001003002",null,null,null,"Computer services",null,null,9023,8504,23673,23673,23433,0,0,0,0,23433,null,23433,23839,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":23839},null,null,23839,0,25186,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":25186},null,null,25186,0,26596.415999999997,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":26596.415999999997},null,null,26596.415999999997,0]
[1,"019001003002",null,null,null,"Consultants: Business and advisory services",null,null,2154,1909,2357,2357,1699,0,0,0,0,1699,null,1699,1780,null,null,0,1780,null,null,1780,0,1871,null,null,0,1871,null,null,1871,0,1975.7760000000001,null,null,0,1975.7760000000001,null,null,1975.7760000000001,0]
[0,"019001003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,928,null,null,0,928,null,null,928,0,979.96800000000007,null,null,0,979.96800000000007,null,null,979.96800000000007,0]
[1,"019001003002",null,null,null,"Contractors",null,null,112,82,113,113,75,0,0,0,0,75,null,75,79,null,null,0,79,null,null,79,0,83,null,null,0,83,null,null,83,0,87.647999999999996,null,null,0,87.647999999999996,null,null,87.647999999999996,0]
[0,"019001003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Entertainment",null,null,25,51,45,45,109,0,0,0,0,109,null,109,117,null,null,0,117,null,null,117,0,127,null,null,0,127,null,null,127,0,134.11199999999999,null,null,0,134.11199999999999,null,null,134.11199999999999,0]
[1,"019001003002",null,null,null,"Fleet services (including government motor transport)",null,null,3,0,19,19,17,0,0,0,0,17,null,17,19,null,null,0,19,null,null,19,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[0,"019001003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,2,0,0,0,0,0,0,0,{"$f":"SUM(M661:Q661)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Inventory: Food and food supplies",null,null,68,61,27,27,29,0,0,0,0,{"$f":"SUM(M663:Q663)","v":29},null,29,31,null,null,0,31,null,null,31,0,32,null,null,0,32,null,null,32,0,33.792000000000002,null,null,0,33.792000000000002,null,null,33.792000000000002,0]
[1,"019001003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,19,31,33,33,35,0,0,0,0,35,null,35,39,null,null,0,39,null,null,39,0,42,null,null,0,42,null,null,42,0,44.351999999999997,null,null,0,44.351999999999997,null,null,44.351999999999997,0]
[0,"019001003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Inventory: Materials and supplies",null,null,26,25,10,10,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,11.616000000000001,null,null,0,11.616000000000001,null,null,11.616000000000001,0]
[0,"019001003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Consumable supplies",null,null,148,1199,935,935,898,0,0,0,0,898,null,898,953,null,null,0,953,null,null,953,0,1013,null,null,0,1013,null,null,1013,0,1069.7280000000001,null,null,0,1069.7280000000001,null,null,1069.7280000000001,0]
[1,"019001003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,916,405,589,589,665,0,0,0,0,665,null,665,877,null,null,0,877,null,null,877,0,924,null,null,0,924,null,null,924,0,975.74400000000003,null,null,0,975.74400000000003,null,null,975.74400000000003,0]
[1,"019001003002",null,null,null,"Operating leases",null,null,0,0,388,388,407,0,0,0,0,407,null,407,431,null,null,0,431,null,null,431,0,458,null,null,0,458,null,null,458,0,483.64799999999997,null,null,0,483.64799999999997,null,null,483.64799999999997,0]
[0,"019001003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Property payments",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001003002",null,null,null,"Travel and subsistence",null,null,4029,3108,3310,3310,2966,0,0,0,0,2966,null,2966,2792,null,null,0,2792,null,null,2792,0,3458,null,null,0,3458,null,null,3458,0,3651.6479999999997,null,null,0,3651.6479999999997,null,null,3651.6479999999997,0]
[1,"019001003002",null,null,null,"Training and development",null,null,424,205,950,950,921,0,0,0,0,921,null,921,966,null,null,0,966,null,null,966,0,1022,null,null,0,1022,null,null,1022,0,1079.232,null,null,0,1079.232,null,null,1079.232,0]
[1,"019001003002",null,null,null,"Operating payments",null,null,887,969,894,894,868,0,0,0,0,868,null,868,959,null,null,0,959,null,null,959,0,1012,null,null,0,1012,null,null,1012,0,1068.672,null,null,0,1068.672,null,null,1068.672,0]
[1,"019001003002",null,null,null,"Venues and facilities",null,null,302,342,350,350,274,0,0,0,0,274,null,274,286,null,null,0,286,null,null,286,0,303,null,null,0,303,null,null,303,0,319.96800000000002,null,null,0,319.96800000000002,null,null,319.96800000000002,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019001003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019001003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":77},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":2943},661,661,943,0,0,0,0,943,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},943,1828,0,0,0,1828,0,0,1828,0,703,0,0,0,703,0,0,703,0,742.36800000000005,0,0,0,742.36800000000005,0,0,742.36800000000005,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Policy and Planning"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":0},{"$f":"SUM(J693:J694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S693:S694)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":0},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":0},0,0,0,0,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":0},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":0},{"$f":"SUM(AN693:AN694)","v":0},0,0,0,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":0},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":0},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":0},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":0},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Policy and Planning"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":77},{"$f":"SUM(J706:J707)","v":2943},661,661,943,0,0,0,0,943,{"$f":"SUM(S706:S707)","v":0},943,1828,0,0,0,1828,0,0,1828,0,703,0,0,0,703,0,0,703,0,742.36800000000005,0,0,0,742.36800000000005,0,0,742.36800000000005,0]
[1,null,{"$f":"C686","v":"Policy and Planning"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":77},2943,661,661,943,0,0,0,0,943,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":943},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":1828},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":1828},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":1828},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":703},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":703},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":703},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":742.36800000000005},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":742.36800000000005},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":742.36800000000005},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Policy and Planning"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":927},3118,819,819,610,0,0,0,0,610,{"$f":"SUM(S709,S712,S715:S719)","v":0},610,933,0,0,0,933,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":933},0,1006,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":1006},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":1006},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":1062.336},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":1062.336},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":1062.336},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003054"},{"$f":"C686","v":"Policy and Planning"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,null,{"$f":"C686","v":"Policy and Planning"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":927},3118,819,819,610,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":610},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":610},933,0,0,0,933,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},933,0,1006,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":1006},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":1006},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":1062.336},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":1062.336},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":1062.336},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003056"},43,41,null,"Transport equipment",null,null,0,1803,302,302,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},327,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":327},null,null,{"$f":"U713+X713+Z713+AA713","v":327},{"$f":"AB713-U713","v":0},343,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":343},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":343},{"$f":"AK713-AD713","v":0},362.20800000000003,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":362.20800000000003},null,null,{"$f":"AM713+AP713+AR713+AS713","v":362.20800000000003},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003057"},{"$f":"C686","v":"Policy and Planning"},"Other transfers to households",null,"Other machinery and equipment",null,null,927,1315,517,517,610,0,0,0,0,610,null,610,606,null,null,0,606,null,null,606,0,663,null,null,0,663,null,null,663,0,700.12800000000004,null,null,0,700.12800000000004,null,null,700.12800000000004,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019001003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":84289},{"$f":"SUM(J638,J684,J708,J720)","v":93673},{"$f":"SUM(K638,K684,K708,K720)","v":110514},110514,118967,0,0,110,0,119077,0,119077,118785,0,0,0,118785,0,0,118785,0,121533,0,0,0,121533,0,0,121533,0,129988.66770601852,0,0,0,129988.66770601852,0,0,129988.66770601852,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Financial Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Financial Officer"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019001004"},null,null,1,"Financial Services",0,null,285028,325176,322998,322998,361392,0,0,111107,0,{"$f":"SUM(M776:Q776)","v":472499},null,{"$f":"R776-S776","v":472499},375082,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":375082},null,null,{"$f":"U776+X776+Z776+AA776","v":375082},{"$f":"AB776-U776","v":0},383180,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":383180},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":383180},{"$f":"AK776-AD776","v":0},411050.97885728511,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":411050.97885728511},null,null,{"$f":"AM776+AP776+AR776+AS776","v":411050.97885728511},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":285028},325176,322998,322998,361392,0,0,111107,0,472499,0,472499,375082,0,0,0,375082,0,0,375082,0,383180,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":383180},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":383180},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":411050.97885728511},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":411050.97885728511},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":411050.97885728511},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":275339},305458,321409,321409,359307,0,0,111107,0,470414,0,470414,374044,0,0,0,{"$f":"U788+X788","v":374044},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":374044},{"$f":"SUM(AC789,AC792,AC831)","v":0},382217,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":382217},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":382217},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":410034.0508572851},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":410034.0508572851},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":410034.0508572851},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":236247},262877,296244,296244,309821,0,0,111107,0,420928,0,420928,307961,0,0,0,{"$f":"U789+X789","v":307961},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":307961},{"$f":"SUM(AC790:AC791)","v":0},320645,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":320645},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":320645},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":345014.01885728509},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":345014.01885728509},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":345014.01885728509},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019001004001"},null,null,null,"Salaries and wages",null,null,206431,230235,260917,260917,275196,0,0,111107,0,{"$f":"SUM(M790:Q790)","v":386303},null,{"$f":"R790-S790","v":386303},272317,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":272317},null,null,{"$f":"U790+X790+Z790+AA790","v":272317},{"$f":"AB790-U790","v":0},284298,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":284298},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":284298},{"$f":"AK790-AD790","v":0},305904.64698681858,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":305904.64698681858},null,null,{"$f":"AM790+AP790+AR790+AS790","v":305904.64698681858},{"$f":"AT790-AM790","v":0}]
[1,"019001004001",null,null,null,"Social contributions",null,null,29816,32642,35327,35327,34625,0,0,0,0,{"$f":"SUM(M791:Q791)","v":34625},null,{"$f":"R791-S791","v":34625},35644,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":35644},null,null,{"$f":"U791+X791+Z791+AA791","v":35644},{"$f":"AB791-U791","v":0},36347,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":36347},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":36347},{"$f":"AK791-AD791","v":0},39109.37187046653,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":39109.37187046653},null,null,{"$f":"AM791+AP791+AR791+AS791","v":39109.37187046653},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":39092},42581,25165,25165,49486,0,0,0,0,49486,0,49486,66083,0,0,0,66083,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},66083,0,61572,0,0,0,{"$f":"SUM(AH793:AH830)","v":61572},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":61572},{"$f":"SUM(AL793:AL830)","v":0},65020.031999999999,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":65020.031999999999},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":65020.031999999999},{"$f":"SUM(AU793:AU830)","v":0}]
[1,{"$f":"B792","v":"019001004002"},null,null,null,"Administrative fees",null,null,6287,8873,3901,3901,4802,0,0,0,0,{"$f":"SUM(M793:Q793)","v":4802},null,{"$f":"R793-S793","v":4802},7611,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":7611},null,null,{"$f":"U793+X793+Z793+AA793","v":7611},{"$f":"AB793-U793","v":0},8025,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":8025},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":8025},{"$f":"AK793-AD793","v":0},8474.4,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":8474.4},null,null,{"$f":"AM793+AP793+AR793+AS793","v":8474.4},{"$f":"AT793-AM793","v":0}]
[1,"019001004002",null,null,null,"Advertising",null,null,390,0,477,477,50,0,0,0,0,50,null,50,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Minor Assets",null,null,1165,326,581,581,587,0,0,0,0,587,null,587,636,null,null,0,636,null,null,636,0,514,null,null,0,514,null,null,514,0,542.78400000000011,null,null,0,542.78400000000011,null,null,542.78400000000011,0]
[0,"019001004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Catering: Departmental activities",null,null,173,68,102,102,72,0,0,0,0,72,null,72,74,null,null,0,74,null,null,74,0,77,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":77},null,null,77,0,81.311999999999998,null,null,0,81.311999999999998,null,null,81.311999999999998,0]
[1,"019001004002",null,null,null,"Communication (G&S)",null,null,1053,1020,1000,1000,290,0,0,0,0,290,null,290,201,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":201},null,null,201,0,214,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":214},null,null,214,0,225.98400000000004,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":225.98400000000004},null,null,225.98400000000004,0]
[1,"019001004002",null,null,null,"Computer services",null,null,13707,13066,6770,6770,27355,0,0,0,0,27355,null,27355,33480,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":33480},null,null,33480,0,31783,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":31783},null,null,31783,0,33562.848000000005,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":33562.848000000005},null,null,33562.848000000005,0]
[1,"019001004002",null,null,null,"Consultants: Business and advisory services",null,null,0,6,2,2,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[0,"019001004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Contractors",null,null,604,335,325,325,377,0,0,0,0,377,null,377,390,null,null,0,390,null,null,390,0,408,null,null,0,408,null,null,408,0,430.84800000000007,null,null,0,430.84800000000007,null,null,430.84800000000007,0]
[1,"019001004002",null,null,null,"Agency and support/outsourced services",null,null,1781,1579,1539,1539,5116,0,0,0,0,5116,null,5116,12962,null,null,0,12962,null,null,12962,0,13664,null,null,0,13664,null,null,13664,0,14429.184000000001,null,null,0,14429.184000000001,null,null,14429.184000000001,0]
[1,"019001004002",null,null,null,"Entertainment",null,null,50,26,37,37,41,0,0,0,0,41,null,41,43,null,null,0,43,null,null,43,0,45,null,null,0,45,null,null,45,0,47.52000000000001,null,null,0,47.52000000000001,null,null,47.52000000000001,0]
[1,"019001004002",null,null,null,"Fleet services (including government motor transport)",null,null,6,51,98,98,114,0,0,0,0,114,null,114,117,null,null,0,117,null,null,117,0,123,null,null,0,123,null,null,123,0,129.88800000000001,null,null,0,129.88800000000001,null,null,129.88800000000001,0]
[0,"019001004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,1,1,1,1,0,0,0,0,{"$f":"SUM(M811:Q811)","v":1},null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Inventory: Food and food supplies",null,null,474,548,244,244,98,0,0,0,0,{"$f":"SUM(M813:Q813)","v":98},null,98,53,null,null,0,53,null,null,53,0,57,null,null,0,57,null,null,57,0,60.192000000000007,null,null,0,60.192000000000007,null,null,60.192000000000007,0]
[1,"019001004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,480,1085,558,558,199,0,0,0,0,199,null,199,165,null,null,0,165,null,null,165,0,106,null,null,0,106,null,null,106,0,111.93600000000002,null,null,0,111.93600000000002,null,null,111.93600000000002,0]
[0,"019001004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Inventory: Materials and supplies",null,null,201,65,86,86,87,0,0,0,0,87,null,87,86,null,null,0,86,null,null,86,0,90,null,null,0,90,null,null,90,0,95.04000000000002,null,null,0,95.04000000000002,null,null,95.04000000000002,0]
[1,"019001004002",null,null,null,"Inventory: Medical supplies",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Consumable supplies",null,null,654,1495,1700,1700,1908,0,0,0,0,1908,null,1908,1849,null,null,0,1849,null,null,1849,0,1002,null,null,0,1002,null,null,1002,0,1058.1120000000001,null,null,0,1058.1120000000001,null,null,1058.1120000000001,0]
[1,"019001004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2499,1193,1568,1568,1689,0,0,0,0,1689,null,1689,1722,null,null,0,1722,null,null,1722,0,1354,null,null,0,1354,null,null,1354,0,1429.8240000000003,null,null,0,1429.8240000000003,null,null,1429.8240000000003,0]
[1,"019001004002",null,null,null,"Operating leases",null,null,2,0,890,890,1056,0,0,0,0,1056,null,1056,1060,null,null,0,1060,null,null,1060,0,684,null,null,0,684,null,null,684,0,722.30399999999997,null,null,0,722.30399999999997,null,null,722.30399999999997,0]
[0,"019001004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Property payments",null,null,1504,2680,184,184,184,0,0,0,0,184,null,184,192,null,null,0,192,null,null,192,0,122,null,null,0,122,null,null,122,0,128.83199999999999,null,null,0,128.83199999999999,null,null,128.83199999999999,0]
[0,"019001004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001004002",null,null,null,"Travel and subsistence",null,null,6126,7562,3524,3524,4051,0,0,0,0,4051,null,4051,4115,null,null,0,4115,null,null,4115,0,2373,null,null,0,2373,null,null,2373,0,2505.8880000000004,null,null,0,2505.8880000000004,null,null,2505.8880000000004,0]
[1,"019001004002",null,null,null,"Training and development",null,null,738,1561,1165,1165,837,0,0,0,0,837,null,837,754,null,null,0,754,null,null,754,0,394,null,null,0,394,null,null,394,0,416.06400000000008,null,null,0,416.06400000000008,null,null,416.06400000000008,0]
[1,"019001004002",null,null,null,"Operating payments",null,null,614,584,278,278,382,0,0,0,0,382,null,382,381,null,null,0,381,null,null,381,0,325,null,null,0,325,null,null,325,0,343.20000000000005,null,null,0,343.20000000000005,null,null,343.20000000000005,0]
[1,"019001004002",null,null,null,"Venues and facilities",null,null,584,455,135,135,187,0,0,0,0,187,null,187,189,null,null,0,189,null,null,189,0,209,null,null,0,209,null,null,209,0,220.70400000000001,null,null,0,220.70400000000001,null,null,220.70400000000001,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019001004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019001004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":1606},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":2763},1226,1226,1698,0,0,0,0,1698,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},1698,664,0,0,0,664,0,0,664,0,684,0,0,0,684,0,0,684,0,722.30400000000009,0,0,0,722.30400000000009,0,0,722.30400000000009,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Financial Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Financial Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":0},{"$f":"SUM(J843:J844)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S843:S844)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":0},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":0},0,0,0,0,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":0},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":0},{"$f":"SUM(AN843:AN844)","v":0},0,0,0,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":0},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":0},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":0},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":0},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Financial Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Financial Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},23,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Financial Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":1606},{"$f":"SUM(J856:J857)","v":2740},1226,1226,1698,0,0,0,0,1698,{"$f":"SUM(S856:S857)","v":0},1698,664,0,0,0,664,0,0,664,0,684,0,0,0,684,0,0,684,0,722.30400000000009,0,0,0,722.30400000000009,0,0,722.30400000000009,0]
[1,null,{"$f":"C836","v":"Financial Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":1584},2740,1226,1226,1698,0,0,0,0,1698,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":1698},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":664},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":664},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":664},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":684},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":684},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":684},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":722.30400000000009},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":722.30400000000009},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":722.30400000000009},{"$f":"AT856-AM856","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":22},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Financial Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":7810},3833,363,363,387,0,0,0,0,387,{"$f":"SUM(S859,S862,S865:S869)","v":0},387,374,0,0,0,374,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":374},0,279,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":279},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":279},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":294.62400000000002},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":294.62400000000002},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":294.62400000000002},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004054"},{"$f":"C836","v":"Financial Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,null,{"$f":"C836","v":"Financial Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":7810},3833,363,363,387,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":387},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":387},374,0,0,0,374,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},374,0,279,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":279},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":279},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":294.62400000000002},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":294.62400000000002},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":294.62400000000002},{"$f":"SUM(AU863:AU864)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004056"},43,41,null,"Transport equipment",null,null,2498,771,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},0,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004057"},{"$f":"C836","v":"Financial Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,5312,3062,363,363,387,0,0,0,0,387,null,387,374,null,null,0,374,null,null,374,0,279,null,null,0,279,null,null,279,0,294.62400000000002,null,null,0,294.62400000000002,null,null,294.62400000000002,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019001004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":273},13122,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":285028},{"$f":"SUM(J788,J834,J858,J870)","v":325176},{"$f":"SUM(K788,K834,K858,K870)","v":322998},322998,361392,0,0,111107,0,472499,0,472499,375082,0,0,0,375082,0,0,375082,0,383180,0,0,0,383180,0,0,383180,0,411050.97885728511,0,0,0,411050.97885728511,0,0,411050.97885728511,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Human Resources Support Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief of Human Resources"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019001005"},null,null,1,"Human Support Services",0,null,652202,714358,741812,741812,753112,0,0,39676,11817,{"$f":"SUM(M926:Q926)","v":804605},null,{"$f":"R926-S926","v":804605},774685,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":774685},null,null,{"$f":"U926+X926+Z926+AA926","v":774685},{"$f":"AB926-U926","v":0},788393,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":788393},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":788393},{"$f":"AK926-AD926","v":0},844265.68591113528,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":844265.68591113528},null,null,{"$f":"AM926+AP926+AR926+AS926","v":844265.68591113528},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":652202},714358,741812,741812,753112,0,0,39676,11817,804605,0,804605,774685,0,0,0,774685,0,0,774685,0,788393,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":788393},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":788393},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":844265.68591113528},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":844265.68591113528},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":844265.68591113528},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":610654},668130,711290,711290,722718,0,0,39676,11547,773941,0,773941,741774,0,0,0,{"$f":"U938+X938","v":741774},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":741774},{"$f":"SUM(AC939,AC942,AC981)","v":0},752414,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":752414},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":752414},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":806271.86191113526},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":806271.86191113526},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":806271.86191113526},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":467777},521221,564018,564018,591069,0,0,33676,10109,634854,0,634854,579105,0,0,0,{"$f":"U939+X939","v":579105},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":579105},{"$f":"SUM(AC940:AC941)","v":0},586134,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":586134},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":586134},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":630680.18191113521},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":630680.18191113521},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":630680.18191113521},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019001005001"},null,null,null,"Salaries and wages",null,null,409785,458456,506944,506944,529619,0,0,33676,10109,{"$f":"SUM(M940:Q940)","v":573404},null,{"$f":"R940-S940","v":573404},517508,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":517508},null,null,{"$f":"U940+X940+Z940+AA940","v":517508},{"$f":"AB940-U940","v":0},524937,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":524937},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":524937},{"$f":"AK940-AD940","v":0},564832.21012922912,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":564832.21012922912},null,null,{"$f":"AM940+AP940+AR940+AS940","v":564832.21012922912},{"$f":"AT940-AM940","v":0}]
[1,"019001005001",null,null,null,"Social contributions",null,null,57992,62765,57074,57074,61450,0,0,0,0,{"$f":"SUM(M941:Q941)","v":61450},null,{"$f":"R941-S941","v":61450},61597,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":61597},null,null,{"$f":"U941+X941+Z941+AA941","v":61597},{"$f":"AB941-U941","v":0},61197,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":61197},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":61197},{"$f":"AK941-AD941","v":0},65847.97178190609,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":65847.97178190609},null,null,{"$f":"AM941+AP941+AR941+AS941","v":65847.97178190609},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":142877},146909,147272,147272,131649,0,0,6000,1438,139087,0,139087,162669,0,0,0,162669,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},162669,0,166280,0,0,0,{"$f":"SUM(AH943:AH980)","v":166280},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":166280},{"$f":"SUM(AL943:AL980)","v":0},175591.68000000005,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":175591.68000000005},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":175591.68000000005},{"$f":"SUM(AU943:AU980)","v":0}]
[1,{"$f":"B942","v":"019001005002"},null,null,null,"Administrative fees",null,null,0,74,29,29,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[1,"019001005002",null,null,null,"Advertising",null,null,2761,1552,1297,1297,1239,0,0,0,0,1239,null,1239,1265,null,null,0,1265,null,null,1265,0,1309,null,null,0,1309,null,null,1309,0,1382.3040000000001,null,null,0,1382.3040000000001,null,null,1382.3040000000001,0]
[1,"019001005002",null,null,null,"Minor Assets",null,null,1909,1301,3173,3173,2449,0,0,0,0,2449,null,2449,2488,null,null,0,2488,null,null,2488,0,2660,null,null,0,2660,null,null,2660,0,2808.9600000000005,null,null,0,2808.9600000000005,null,null,2808.9600000000005,0]
[0,"019001005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Catering: Departmental activities",null,null,1479,1139,1150,1150,1037,0,0,0,0,1037,null,1037,1055,null,null,0,1055,null,null,1055,0,1007,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":1007},null,null,1007,0,1063.3920000000003,null,null,0,1063.3920000000003,null,null,1063.3920000000003,0]
[1,"019001005002",null,null,null,"Communication (G&S)",null,null,1565,2385,2845,2845,2674,0,0,0,0,2674,null,2674,2753,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":2753},null,null,2753,0,2854,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":2854},null,null,2854,0,3013.8240000000005,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":3013.8240000000005},null,null,3013.8240000000005,0]
[1,"019001005002",null,null,null,"Computer services",null,null,45483,45332,48373,48373,49101,0,0,0,0,49101,null,49101,50081,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":50081},null,null,50081,0,52505,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":52505},null,null,52505,0,55445.280000000006,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":55445.280000000006},null,null,55445.280000000006,0]
[1,"019001005002",null,null,null,"Consultants: Business and advisory services",null,null,150,84,169,169,179,0,0,0,0,179,null,179,183,null,null,0,183,null,null,183,0,191,null,null,0,191,null,null,191,0,201.69600000000005,null,null,0,201.69600000000005,null,null,201.69600000000005,0]
[1,"019001005002",null,null,null,"Infrastructure and planning services",null,null,0,62,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Legal services (G&S)",null,null,1168,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Science and technological services",null,null,3155,0,0,0,0,0,0,0,0,{"$f":"SUM(M955:Q955)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Contractors",null,null,4279,3436,5742,5742,4160,0,0,0,0,4160,null,4160,4271,null,null,0,4271,null,null,4271,0,4385,null,null,0,4385,null,null,4385,0,4630.5600000000004,null,null,0,4630.5600000000004,null,null,4630.5600000000004,0]
[1,"019001005002",null,null,null,"Agency and support/outsourced services",null,null,3007,3570,2593,2593,2612,0,0,0,0,2612,null,2612,2604,null,null,0,2604,null,null,2604,0,2633,null,null,0,2633,null,null,2633,0,2780.4480000000003,null,null,0,2780.4480000000003,null,null,2780.4480000000003,0]
[1,"019001005002",null,null,null,"Entertainment",null,null,70,31,83,83,83,0,0,0,0,83,null,83,85,null,null,0,85,null,null,85,0,87,null,null,0,87,null,null,87,0,91.872,null,null,0,91.872,null,null,91.872,0]
[1,"019001005002",null,null,null,"Fleet services (including government motor transport)",null,null,5,176,325,325,259,0,0,0,0,259,null,259,264,null,null,0,264,null,null,264,0,275,null,null,0,275,null,null,275,0,290.40000000000003,null,null,0,290.40000000000003,null,null,290.40000000000003,0]
[0,"019001005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,5569,4279,4279,3002,0,0,0,0,{"$f":"SUM(M961:Q961)","v":3002},null,3002,2917,null,null,0,2917,null,null,2917,0,2478,null,null,0,2478,null,null,2478,0,2616.7680000000005,null,null,0,2616.7680000000005,null,null,2616.7680000000005,0]
[0,"019001005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Inventory: Food and food supplies",null,null,8734,5051,6288,6288,6431,0,0,0,0,{"$f":"SUM(M963:Q963)","v":6431},null,6431,6560,null,null,0,6560,null,null,6560,0,6680,null,null,0,6680,null,null,6680,0,7054.0800000000017,null,null,0,7054.0800000000017,null,null,7054.0800000000017,0]
[1,"019001005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,2772,3030,2300,2300,2183,0,0,0,0,2183,null,2183,2229,null,null,0,2229,null,null,2229,0,2273,null,null,0,2273,null,null,2273,0,2400.2880000000005,null,null,0,2400.2880000000005,null,null,2400.2880000000005,0]
[0,"019001005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Inventory: Materials and supplies",null,null,551,267,403,403,435,0,0,0,0,435,null,435,432,null,null,0,432,null,null,432,0,447,null,null,0,447,null,null,447,0,472.0320000000001,null,null,0,472.0320000000001,null,null,472.0320000000001,0]
[1,"019001005002",null,null,null,"Inventory: Medical supplies",null,null,14,42,18,18,13,0,0,0,0,13,null,13,13,null,null,0,13,null,null,13,0,14,null,null,0,14,null,null,14,0,14.784000000000002,null,null,0,14.784000000000002,null,null,14.784000000000002,0]
[0,"019001005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Consumable supplies",null,null,7569,3125,3093,3093,3040,0,0,0,0,3040,null,3040,3098,null,null,0,3098,null,null,3098,0,3200,null,null,0,3200,null,null,3200,0,3379.2000000000003,null,null,0,3379.2000000000003,null,null,3379.2000000000003,0]
[1,"019001005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,3166,2366,3042,3042,2809,0,0,0,0,2809,null,2809,2930,null,null,0,2930,null,null,2930,0,2989,null,null,0,2989,null,null,2989,0,3156.3840000000005,null,null,0,3156.3840000000005,null,null,3156.3840000000005,0]
[1,"019001005002",null,null,null,"Operating leases",null,null,21,21,2577,2577,1451,0,0,0,0,1451,null,1451,1484,null,null,0,1484,null,null,1484,0,1531,null,null,0,1531,null,null,1531,0,1616.7360000000003,null,null,0,1616.7360000000003,null,null,1616.7360000000003,0]
[0,"019001005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Property payments",null,null,4624,4061,8935,8935,6410,0,0,0,0,6410,null,6410,35061,null,null,0,35061,null,null,35061,0,35180,null,null,0,35180,null,null,35180,0,37150.080000000009,null,null,0,37150.080000000009,null,null,37150.080000000009,0]
[0,"019001005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001005002",null,null,null,"Travel and subsistence",null,null,26286,29537,21775,21775,19130,0,0,0,0,19130,null,19130,19610,null,null,0,19610,null,null,19610,0,20006,null,null,0,20006,null,null,20006,0,21126.336000000003,null,null,0,21126.336000000003,null,null,21126.336000000003,0]
[1,"019001005002",null,null,null,"Training and development",null,null,22728,31585,26405,26405,20694,0,0,6000,0,26694,null,26694,20995,null,null,0,20995,null,null,20995,0,21232,null,null,0,21232,null,null,21232,0,22420.992000000002,null,null,0,22420.992000000002,null,null,22420.992000000002,0]
[1,"019001005002",null,null,null,"Operating payments",null,null,920,1802,1887,1887,1786,0,0,0,0,1786,null,1786,1811,null,null,0,1811,null,null,1811,0,1854,null,null,0,1854,null,null,1854,0,1957.8240000000003,null,null,0,1957.8240000000003,null,null,1957.8240000000003,0]
[1,"019001005002",null,null,null,"Venues and facilities",null,null,461,1311,491,491,472,0,0,0,1438,1910,null,1910,480,null,null,0,480,null,null,480,0,490,null,null,0,490,null,null,490,0,517.44000000000005,null,null,0,517.44000000000005,null,null,517.44000000000005,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019001005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019001005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":23337},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":32779},27567,27567,28679,0,0,0,270,28949,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},28949,31007,0,0,0,31007,0,0,31007,0,33928,0,0,0,33928,0,0,33928,0,35827.968000000001,0,0,0,35827.968000000001,0,0,35827.968000000001,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Human Resources Support Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Human Resources Support Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":18936},{"$f":"SUM(J993:J994)","v":21014},22079,22079,20681,0,0,0,0,20681,{"$f":"SUM(S993:S994)","v":0},20681,21077,0,0,0,21077,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":21077},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":21973},0,0,0,21973,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":21973},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":23203.488000000001},{"$f":"SUM(AN993:AN994)","v":0},0,0,23203.488000000001,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":23203.488000000001},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":18936},21014,22079,22079,20681,0,0,0,0,20681,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":20681},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":21077},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":21077},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":21077},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":21973},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":21973},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":21973},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":23203.488000000001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":23203.488000000001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":23203.488000000001},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Human Resources Support Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":37},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Human Resources Support Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Human Resources Support Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":37},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Human Resources Support Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},37,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":346},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":4055},{"$f":"SUM(J1006:J1007)","v":11727},5488,5488,7998,0,0,0,270,8268,{"$f":"SUM(S1006:S1007)","v":0},8268,9930,0,0,0,9930,0,0,9930,0,11955,0,0,0,11955,0,0,11955,0,12624.480000000001,0,0,0,12624.480000000001,0,0,12624.480000000001,0]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":3747},3655,5488,5488,7998,0,0,0,270,8268,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":8268},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":9930},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":9930},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":9930},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":11955},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":11955},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":11955},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":12624.480000000001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":12624.480000000001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":12624.480000000001},{"$f":"AT1006-AM1006","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":308},8072,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":13112},13421,2955,2955,1715,0,0,0,0,1715,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},1715,1904,0,0,0,1904,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":1904},0,2051,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":2051},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":2051},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":2165.8560000000002},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":2165.8560000000002},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":2165.8560000000002},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":38},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005054"},{"$f":"C986","v":"Human Resources Support Services"},"Non-profit institutions",null,"Buildings",null,null,38,0,0,0,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,null,{"$f":"C986","v":"Human Resources Support Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":13074},13421,2955,2955,1715,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":1715},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":1715},1904,0,0,0,1904,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},1904,0,2051,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":2051},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":2051},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":2165.8560000000002},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":2165.8560000000002},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":2165.8560000000002},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005056"},43,41,null,"Transport equipment",null,null,9822,4022,1126,1126,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},206,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":206},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":206},{"$f":"AB1013-U1013","v":0},166,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":166},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":166},{"$f":"AK1013-AD1013","v":0},175.29600000000002,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":175.29600000000002},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":175.29600000000002},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005057"},{"$f":"C986","v":"Human Resources Support Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,3252,9399,1829,1829,1715,0,0,0,0,1715,null,1715,1698,null,null,0,1698,null,null,1698,0,1885,null,null,0,1885,null,null,1885,0,1990.5600000000002,null,null,0,1990.5600000000002,null,null,1990.5600000000002,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019001005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":5099},28,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":652202},{"$f":"SUM(J938,J984,J1008,J1020)","v":714358},{"$f":"SUM(K938,K984,K1008,K1020)","v":741812},741812,753112,0,0,39676,11817,804605,0,804605,774685,0,0,0,774685,0,0,774685,0,788393,0,0,0,788393,0,0,788393,0,844265.68591113528,0,0,0,844265.68591113528,0,0,844265.68591113528,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":38},{"$f":"+J1009","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1050","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1050","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1050+3,0)<>\"\",OFFSET($F$43,A1050+3,0),\"\")","v":"Legal Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Chief of Defence Legal Services"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1061:AF1061,\"<>0\")-COUNTBLANK(F1061:AF1061))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1070,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1174:AU1174,\">0.5\")+COUNTIF(I1174:AU1174,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1051))&E1051","v":"019001006"},null,null,1,"Legal Services",0,null,242626,266262,287291,287291,308363,0,0,0,0,{"$f":"SUM(M1076:Q1076)","v":308363},null,{"$f":"R1076-S1076","v":308363},299770,null,null,{"$f":"SUM(V1076:W1076)","v":0},{"$f":"U1076+X1076","v":299770},null,null,{"$f":"U1076+X1076+Z1076+AA1076","v":299770},{"$f":"AB1076-U1076","v":0},303546,null,null,{"$f":"SUM(AE1076:AF1076)","v":0},{"$f":"AD1076+AG1076","v":303546},null,null,{"$f":"AD1076+AG1076+AI1076+AJ1076","v":303546},{"$f":"AK1076-AD1076","v":0},325966.47503387148,null,null,{"$f":"SUM(AN1076:AO1076)","v":0},{"$f":"AM1076+AP1076","v":325966.47503387148},null,null,{"$f":"AM1076+AP1076+AR1076+AS1076","v":325966.47503387148},{"$f":"AT1076-AM1076","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1077:AU1077,\"<>0\")-COUNTBLANK(F1077:AU1077))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1077:Q1077)","v":0},null,{"$f":"R1077-S1077","v":0},0,null,null,0,{"$f":"U1077+X1077","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1077+AP1077+AR1077+AS1077","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1080+AG1080","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1081+AG1081","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1076:I1085)","v":242626},266262,287291,287291,308363,0,0,0,0,308363,0,308363,299770,0,0,0,299770,0,0,299770,0,303546,0,0,{"$f":"SUM(AG1076:AG1085)","v":0},{"$f":"SUM(AH1076:AH1085)","v":303546},0,{"$f":"SUM(AJ1076:AJ1085)","v":0},{"$f":"SUM(AK1076:AK1085)","v":303546},{"$f":"SUM(AL1076:AL1085)","v":0},{"$f":"SUM(AM1076:AM1085)","v":325966.47503387148},{"$f":"SUM(AN1076:AN1085)","v":0},0,{"$f":"SUM(AP1076:AP1085)","v":0},{"$f":"SUM(AQ1076:AQ1085)","v":325966.47503387148},0,{"$f":"SUM(AS1076:AS1085)","v":0},{"$f":"SUM(AT1076:AT1085)","v":325966.47503387148},{"$f":"SUM(AU1076:AU1085)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1087+X1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1087+AG1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1087+AP1087","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1089,I1092,I1131)","v":232989},254587,285369,285369,306000,0,0,0,0,306000,0,306000,296608,0,0,0,{"$f":"U1088+X1088","v":296608},{"$f":"SUM(Z1089,Z1092,Z1131)","v":0},{"$f":"SUM(AA1089,AA1092,AA1131)","v":0},{"$f":"U1088+X1088+Z1088+AA1088","v":296608},{"$f":"SUM(AC1089,AC1092,AC1131)","v":0},301509,0,0,{"$f":"SUM(AG1089,AG1092,AG1131)","v":0},{"$f":"AD1088+AG1088","v":301509},{"$f":"SUM(AI1089,AI1092,AI1131)","v":0},{"$f":"SUM(AJ1089,AJ1092,AJ1131)","v":0},{"$f":"AD1088+AG1088+AI1088+AJ1088","v":301509},{"$f":"SUM(AL1089,AL1092,AL1131)","v":0},{"$f":"SUM(AM1089,AM1092,AM1131)","v":323815.40303387144},{"$f":"SUM(AN1089,AN1092,AN1131)","v":0},0,{"$f":"SUM(AP1089,AP1092,AP1131)","v":0},{"$f":"AM1088+AP1088","v":323815.40303387144},{"$f":"SUM(AR1089,AR1092,AR1131)","v":0},{"$f":"SUM(AS1089,AS1092,AS1131)","v":0},{"$f":"AM1088+AP1088+AR1088+AS1088","v":323815.40303387144},{"$f":"SUM(AU1089,AU1092,AU1131)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1089,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1089:AU1089,\"<>0\")-COUNTBLANK(I1089:AU1089))<>0,1,0))","v":1},{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1090:I1091)","v":186204},216906,249316,249316,267048,0,0,0,0,267048,0,267048,263016,0,0,0,{"$f":"U1089+X1089","v":263016},{"$f":"SUM(Z1090:Z1091)","v":0},{"$f":"SUM(AA1090:AA1091)","v":0},{"$f":"U1089+X1089+Z1089+AA1089","v":263016},{"$f":"SUM(AC1090:AC1091)","v":0},271095,0,0,{"$f":"SUM(AG1090:AG1091)","v":0},{"$f":"AD1089+AG1089","v":271095},{"$f":"SUM(AI1090:AI1091)","v":0},{"$f":"SUM(AJ1090:AJ1091)","v":0},{"$f":"AD1089+AG1089+AI1089+AJ1089","v":271095},{"$f":"SUM(AL1090:AL1091)","v":0},{"$f":"SUM(AM1090:AM1091)","v":291698.21903387143},{"$f":"SUM(AN1090:AN1091)","v":0},0,{"$f":"SUM(AP1090:AP1091)","v":0},{"$f":"AM1089+AP1089","v":291698.21903387143},{"$f":"SUM(AR1090:AR1091)","v":0},{"$f":"SUM(AS1090:AS1091)","v":0},{"$f":"AM1089+AP1089+AR1089+AS1089","v":291698.21903387143},{"$f":"SUM(AU1090:AU1091)","v":0}]
[1,{"$f":"B1089","v":"019001006001"},null,null,null,"Salaries and wages",null,null,166747,194497,225898,225898,241850,0,0,0,0,{"$f":"SUM(M1090:Q1090)","v":241850},null,{"$f":"R1090-S1090","v":241850},237647,null,null,{"$f":"SUM(V1090:W1090)","v":0},{"$f":"U1090+X1090","v":237647},null,null,{"$f":"U1090+X1090+Z1090+AA1090","v":237647},{"$f":"AB1090-U1090","v":0},245386,null,null,{"$f":"SUM(AE1090:AF1090)","v":0},{"$f":"AD1090+AG1090","v":245386},null,null,{"$f":"AD1090+AG1090+AI1090+AJ1090","v":245386},{"$f":"AK1090-AD1090","v":0},264035.33512549318,null,null,{"$f":"SUM(AN1090:AO1090)","v":0},{"$f":"AM1090+AP1090","v":264035.33512549318},null,null,{"$f":"AM1090+AP1090+AR1090+AS1090","v":264035.33512549318},{"$f":"AT1090-AM1090","v":0}]
[1,"019001006001",null,null,null,"Social contributions",null,null,19457,22409,23418,23418,25198,0,0,0,0,{"$f":"SUM(M1091:Q1091)","v":25198},null,{"$f":"R1091-S1091","v":25198},25369,null,null,{"$f":"SUM(V1091:W1091)","v":0},{"$f":"U1091+X1091","v":25369},null,null,{"$f":"U1091+X1091+Z1091+AA1091","v":25369},{"$f":"AB1091-U1091","v":0},25709,null,null,{"$f":"SUM(AE1091:AF1091)","v":0},{"$f":"AD1091+AG1091","v":25709},null,null,{"$f":"AD1091+AG1091+AI1091+AJ1091","v":25709},{"$f":"AK1091-AD1091","v":0},27662.883908378244,null,null,{"$f":"SUM(AN1091:AO1091)","v":0},{"$f":"AM1091+AP1091","v":27662.883908378244},null,null,{"$f":"AM1091+AP1091+AR1091+AS1091","v":27662.883908378244},{"$f":"AT1091-AM1091","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1093:I1130)","v":46785},37681,36053,36053,38952,0,0,0,0,38952,0,38952,33592,0,0,0,33592,{"$f":"SUM(Z1093:Z1130)","v":0},{"$f":"SUM(AA1093:AA1130)","v":0},33592,0,30414,0,0,0,{"$f":"SUM(AH1093:AH1130)","v":30414},{"$f":"SUM(AI1093:AI1130)","v":0},0,{"$f":"SUM(AK1093:AK1130)","v":30414},{"$f":"SUM(AL1093:AL1130)","v":0},32117.184000000001,0,0,0,{"$f":"SUM(AQ1093:AQ1130)","v":32117.184000000001},{"$f":"SUM(AR1093:AR1130)","v":0},0,{"$f":"SUM(AT1093:AT1130)","v":32117.184000000001},{"$f":"SUM(AU1093:AU1130)","v":0}]
[1,{"$f":"B1092","v":"019001006002"},null,null,null,"Administrative fees",null,null,0,0,376,376,574,0,0,0,0,{"$f":"SUM(M1093:Q1093)","v":574},null,{"$f":"R1093-S1093","v":574},617,null,null,{"$f":"SUM(V1093:W1093)","v":0},{"$f":"U1093+X1093","v":617},null,null,{"$f":"U1093+X1093+Z1093+AA1093","v":617},{"$f":"AB1093-U1093","v":0},456,null,null,{"$f":"SUM(AE1093:AF1093)","v":0},{"$f":"AD1093+AG1093","v":456},null,null,{"$f":"AD1093+AG1093+AI1093+AJ1093","v":456},{"$f":"AK1093-AD1093","v":0},481.53600000000006,null,null,{"$f":"SUM(AN1093:AO1093)","v":0},{"$f":"AM1093+AP1093","v":481.53600000000006},null,null,{"$f":"AM1093+AP1093+AR1093+AS1093","v":481.53600000000006},{"$f":"AT1093-AM1093","v":0}]
[1,"019001006002",null,null,null,"Advertising",null,null,1041,1557,96,96,550,0,0,0,0,550,null,550,605,null,null,0,605,null,null,605,0,665,null,null,0,665,null,null,665,0,702.24,null,null,0,702.24,null,null,702.24,0]
[1,"019001006002",null,null,null,"Minor Assets",null,null,2336,1262,2230,2230,1291,0,0,0,0,1291,null,1291,843,null,null,0,843,null,null,843,0,410,null,null,0,410,null,null,410,0,432.96000000000004,null,null,0,432.96000000000004,null,null,432.96000000000004,0]
[0,"019001006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Catering: Departmental activities",null,null,541,316,451,451,1140,0,0,0,0,1140,null,1140,257,null,null,0,257,null,null,257,0,275,null,null,{"$f":"SUM(AE1098:AF1098)","v":0},{"$f":"AD1098+AG1098","v":275},null,null,275,0,290.40000000000003,null,null,0,290.40000000000003,null,null,290.40000000000003,0]
[1,"019001006002",null,null,null,"Communication (G&S)",null,null,441,1083,751,751,1284,0,0,0,0,1284,null,1284,1409,null,null,{"$f":"SUM(V1099:W1099)","v":0},{"$f":"U1099+X1099","v":1409},null,null,1409,0,1295,null,null,{"$f":"SUM(AE1099:AF1099)","v":0},{"$f":"AD1099+AG1099","v":1295},null,null,1295,0,1367.52,null,null,{"$f":"SUM(AN1099:AO1099)","v":0},{"$f":"AM1099+AP1099","v":1367.52},null,null,1367.52,0]
[1,"019001006002",null,null,null,"Computer services",null,null,8,568,366,366,2038,0,0,0,0,2038,null,2038,2484,null,null,{"$f":"SUM(V1100:W1100)","v":0},{"$f":"U1100+X1100","v":2484},null,null,2484,0,581,null,null,{"$f":"SUM(AE1100:AF1100)","v":0},{"$f":"AD1100+AG1100","v":581},null,null,581,0,613.53599999999994,null,null,{"$f":"SUM(AN1100:AO1100)","v":0},{"$f":"AM1100+AP1100","v":613.53599999999994},null,null,613.53599999999994,0]
[1,"019001006002",null,null,null,"Consultants: Business and advisory services",null,null,660,27,0,0,875,0,0,0,0,875,null,875,17,null,null,0,17,null,null,17,0,18,null,null,0,18,null,null,18,0,19.008000000000003,null,null,0,19.008000000000003,null,null,19.008000000000003,0]
[0,"019001006002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Legal services (G&S)",null,null,19618,7346,0,0,0,0,0,0,0,{"$f":"SUM(M1104:Q1104)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1105:Q1105)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Contractors",null,null,642,773,1280,1280,744,0,0,0,0,744,null,744,784,null,null,0,784,null,null,784,0,801,null,null,0,801,null,null,801,0,845.85599999999999,null,null,0,845.85599999999999,null,null,845.85599999999999,0]
[1,"019001006002",null,null,null,"Agency and support/outsourced services",null,null,90,377,167,167,175,0,0,0,0,175,null,175,188,null,null,0,188,null,null,188,0,196,null,null,0,196,null,null,196,0,206.976,null,null,0,206.976,null,null,206.976,0]
[1,"019001006002",null,null,null,"Entertainment",null,null,140,82,28,28,127,0,0,0,0,127,null,127,126,null,null,0,126,null,null,126,0,128,null,null,0,128,null,null,128,0,135.16800000000001,null,null,0,135.16800000000001,null,null,135.16800000000001,0]
[1,"019001006002",null,null,null,"Fleet services (including government motor transport)",null,null,2,87,132,132,112,0,0,0,0,112,null,112,106,null,null,0,106,null,null,106,0,102,null,null,0,102,null,null,102,0,107.712,null,null,0,107.712,null,null,107.712,0]
[0,"019001006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,6,20,20,26,0,0,0,0,{"$f":"SUM(M1111:Q1111)","v":26},null,26,24,null,null,0,24,null,null,24,0,28,null,null,0,28,null,null,28,0,29.567999999999998,null,null,0,29.567999999999998,null,null,29.567999999999998,0]
[0,"019001006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Inventory: Food and food supplies",null,null,1418,1411,747,747,807,0,0,0,0,{"$f":"SUM(M1113:Q1113)","v":807},null,807,847,null,null,0,847,null,null,847,0,890,null,null,0,890,null,null,890,0,939.84,null,null,0,939.84,null,null,939.84,0]
[1,"019001006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,679,1321,960,960,987,0,0,0,0,987,null,987,1043,null,null,0,1043,null,null,1043,0,1097,null,null,0,1097,null,null,1097,0,1158.432,null,null,0,1158.432,null,null,1158.432,0]
[0,"019001006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Inventory: Materials and supplies",null,null,366,84,162,162,175,0,0,0,0,175,null,175,81,null,null,0,81,null,null,81,0,83,null,null,0,83,null,null,83,0,87.647999999999996,null,null,0,87.647999999999996,null,null,87.647999999999996,0]
[0,"019001006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Inventory: Other supplies",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Consumable supplies",null,null,587,1678,1505,1505,1478,0,0,0,0,1478,null,1478,1260,null,null,0,1260,null,null,1260,0,1279,null,null,0,1279,null,null,1279,0,1350.624,null,null,0,1350.624,null,null,1350.624,0]
[1,"019001006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1672,1100,935,935,998,0,0,0,0,998,null,998,850,null,null,0,850,null,null,850,0,878,null,null,0,878,null,null,878,0,927.16800000000012,null,null,0,927.16800000000012,null,null,927.16800000000012,0]
[1,"019001006002",null,null,null,"Operating leases",null,null,76,11,5256,5256,4160,0,0,0,0,4160,null,4160,3198,null,null,0,3198,null,null,3198,0,3351,null,null,0,3351,null,null,3351,0,3538.6560000000004,null,null,0,3538.6560000000004,null,null,3538.6560000000004,0]
[0,"019001006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Property payments",null,null,1853,1573,1974,1974,1330,0,0,0,0,1330,null,1330,1228,null,null,0,1228,null,null,1228,0,754,null,null,0,754,null,null,754,0,796.22400000000005,null,null,0,796.22400000000005,null,null,796.22400000000005,0]
[0,"019001006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001006002",null,null,null,"Travel and subsistence",null,null,10895,12661,12305,12305,12696,0,0,0,0,12696,null,12696,12323,null,null,0,12323,null,null,12323,0,11895,null,null,0,11895,null,null,11895,0,12561.12,null,null,0,12561.12,null,null,12561.12,0]
[1,"019001006002",null,null,null,"Training and development",null,null,526,1021,1560,1560,1606,0,0,0,0,1606,null,1606,1453,null,null,0,1453,null,null,1453,0,1453,null,null,0,1453,null,null,1453,0,1534.3679999999999,null,null,0,1534.3679999999999,null,null,1534.3679999999999,0]
[1,"019001006002",null,null,null,"Operating payments",null,null,2462,2790,4155,4155,2674,0,0,0,0,2674,null,2674,3146,null,null,0,3146,null,null,3146,0,3099,null,null,0,3099,null,null,3099,0,3272.5439999999999,null,null,0,3272.5439999999999,null,null,3272.5439999999999,0]
[1,"019001006002",null,null,null,"Venues and facilities",null,null,732,545,597,597,3105,0,0,0,0,3105,null,3105,703,null,null,0,703,null,null,703,0,680,null,null,0,680,null,null,680,0,718.07999999999993,null,null,0,718.07999999999993,null,null,718.07999999999993,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1132:I1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1132:AU1133)","v":0}]
[0,{"$f":"B1131","v":"019001006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1132:Q1132)","v":0},null,{"$f":"R1132-S1132","v":0},0,null,null,{"$f":"SUM(V1132:W1132)","v":0},{"$f":"U1132+X1132","v":0},null,null,{"$f":"U1132+X1132+Z1132+AA1132","v":0},{"$f":"AB1132-U1132","v":0},0,null,null,{"$f":"SUM(AE1132:AF1132)","v":0},{"$f":"AD1132+AG1132","v":0},null,null,{"$f":"AD1132+AG1132+AI1132+AJ1132","v":0},{"$f":"AK1132-AD1132","v":0},0,null,null,{"$f":"SUM(AN1132:AO1132)","v":0},{"$f":"AM1132+AP1132","v":0},null,null,{"$f":"AM1132+AP1132+AR1132+AS1132","v":0},{"$f":"AT1132-AM1132","v":0}]
[0,"019001006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1133-S1133","v":0},0,null,null,{"$f":"SUM(V1133:W1133)","v":0},{"$f":"U1133+X1133","v":0},null,null,{"$f":"U1133+X1133+Z1133+AA1133","v":0},{"$f":"AB1133-U1133","v":0},0,null,null,{"$f":"SUM(AE1133:AF1133)","v":0},{"$f":"AD1133+AG1133","v":0},null,null,{"$f":"AD1133+AG1133+AI1133+AJ1133","v":0},{"$f":"AK1133-AD1133","v":0},0,null,null,{"$f":"SUM(AN1133:AO1133)","v":0},{"$f":"AM1133+AP1133","v":0},null,null,{"$f":"AM1133+AP1133+AR1133+AS1133","v":0},{"$f":"AT1133-AM1133","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1135,I1142,I1145,I1146,I1147,I1154,I1155)","v":150},{"$f":"SUM(J1135,J1142,J1145,J1146,J1147,J1154,J1155)","v":1403},38,38,379,0,0,0,0,379,{"$f":"SUM(S1135,S1142,S1145,S1146,S1147,S1154,S1155)","v":0},379,1049,0,0,0,1049,0,0,1049,0,913,0,0,0,913,0,0,913,0,964.12800000000004,0,0,0,964.12800000000004,0,0,964.12800000000004,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1135:AU1135,\"<>0\")-COUNTBLANK(I1135:AU1135))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1136,I1139)","v":0},{"$f":"SUM(J1136,J1139)","v":3},3,3,3,0,0,0,0,3,{"$f":"SUM(S1136,S1139)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3.1680000000000001,0,0,0,3.1680000000000001,0,0,3.1680000000000001,0]
[0,null,{"$f":"OFFSET($F$46,A1050,0)","v":"Legal Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1137:I1138)","v":0},{"$f":"SUM(J1137:J1138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1137:S1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1135:$D1136)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1135:$D1136)","v":0},{"$f":"SUM(V1137:W1137)","v":0},{"$f":"U1137+X1137","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1135:$D1136)","v":0},{"$f":"AB1137-U1137","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1135:$D1136)","v":0},{"$f":"SUM(AE1137:AF1137)","v":0},{"$f":"AD1137+AG1137","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1135:$D1136)","v":0},{"$f":"AK1137-AD1137","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1135:$D1136)","v":0},{"$f":"SUM(AN1137:AO1137)","v":0},{"$f":"AM1137+AP1137","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1135:$D1136)","v":0},{"$f":"AT1137-AM1137","v":0}]
[0,null,{"$f":"C1136","v":"Legal Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1137:$D1138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1137:$D1138)","v":0},{"$f":"SUM(V1138:W1138)","v":0},{"$f":"U1138+X1138","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1137:$D1138)","v":0},{"$f":"AB1138-U1138","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1137:$D1138)","v":0},{"$f":"SUM(AE1138:AF1138)","v":0},{"$f":"AD1138+AG1138","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1137:$D1138)","v":0},{"$f":"AK1138-AD1138","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1137:$D1138)","v":0},{"$f":"SUM(AN1138:AO1138)","v":0},{"$f":"AM1138+AP1138","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1137:$D1138)","v":0},{"$f":"AT1138-AM1138","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1140:I1141)","v":0},{"$f":"SUM(J1140:J1141)","v":3},3,3,3,0,0,0,0,3,{"$f":"SUM(S1140:S1141)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3.1680000000000001,0,0,0,3.1680000000000001,0,0,3.1680000000000001,0]
[1,null,{"$f":"C1136","v":"Legal Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1139:$D1140)","v":0},3,3,3,3,0,0,0,0,3,{"$f":"DSUM($I$172:$BA$261,S$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1139:$D1140)","v":3},{"$f":"DSUM($I$172:$BA$261,U$172,$C1139:$D1140)","v":3},{"$f":"DSUM($I$172:$BA$261,V$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1139:$D1140)","v":0},{"$f":"SUM(V1140:W1140)","v":0},{"$f":"U1140+X1140","v":3},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1139:$D1140)","v":3},{"$f":"AB1140-U1140","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1139:$D1140)","v":3},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1139:$D1140)","v":0},{"$f":"SUM(AE1140:AF1140)","v":0},{"$f":"AD1140+AG1140","v":3},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1139:$D1140)","v":3},{"$f":"AK1140-AD1140","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1139:$D1140)","v":3.1680000000000001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1139:$D1140)","v":0},{"$f":"SUM(AN1140:AO1140)","v":0},{"$f":"AM1140+AP1140","v":3.1680000000000001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1139:$D1140)","v":3.1680000000000001},{"$f":"AT1140-AM1140","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1141:$D1142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1141:$D1142)","v":0},{"$f":"SUM(V1141:W1141)","v":0},{"$f":"U1141+X1141","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1141:$D1142)","v":0},{"$f":"AB1141-U1141","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1141:$D1142)","v":0},{"$f":"SUM(AE1141:AF1141)","v":0},{"$f":"AD1141+AG1141","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1141:$D1142)","v":0},{"$f":"AK1141-AD1141","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1141:$D1142)","v":0},{"$f":"SUM(AN1141:AO1141)","v":0},{"$f":"AM1141+AP1141","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1141:$D1142)","v":0},{"$f":"AT1141-AM1141","v":0}]
[1,null,{"$f":"C1136","v":"Legal Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},1,1,1,0,0,0,0,1,{"$f":"SUM(S1143:S1144)","v":0},1,1,0,0,0,1,{"$f":"SUM(Z1143:Z1144)","v":0},{"$f":"SUM(AA1143:AA1144)","v":0},{"$f":"SUM(AB1143:AB1144)","v":1},{"$f":"SUM(AC1143:AC1144)","v":0},{"$f":"SUM(AD1143:AD1144)","v":1},0,0,0,1,{"$f":"SUM(AI1143:AI1144)","v":0},{"$f":"SUM(AJ1143:AJ1144)","v":0},{"$f":"SUM(AK1143:AK1144)","v":1},{"$f":"SUM(AL1143:AL1144)","v":0},{"$f":"SUM(AM1143:AM1144)","v":1.056},{"$f":"SUM(AN1143:AN1144)","v":0},0,0,1.056,{"$f":"SUM(AR1143:AR1144)","v":0},{"$f":"SUM(AS1143:AS1144)","v":0},{"$f":"SUM(AT1143:AT1144)","v":1.056},{"$f":"SUM(AU1143:AU1144)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1143:$D1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1143:$D1144)","v":0},{"$f":"SUM(V1143:W1143)","v":0},{"$f":"U1143+X1143","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1143:$D1144)","v":0},{"$f":"AB1143-U1143","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1143:$D1144)","v":0},{"$f":"SUM(AE1143:AF1143)","v":0},{"$f":"AD1143+AG1143","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1143:$D1144)","v":0},{"$f":"AK1143-AD1143","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1143:$D1144)","v":0},{"$f":"SUM(AN1143:AO1143)","v":0},{"$f":"AM1143+AP1143","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1143:$D1144)","v":0},{"$f":"AT1143-AM1143","v":0}]
[1,null,{"$f":"C1136","v":"Legal Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1145:$D1146)","v":0},0,1,1,1,0,0,0,0,1,{"$f":"DSUM($I$172:$BA$261,S$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1145:$D1146)","v":1},{"$f":"DSUM($I$172:$BA$261,U$172,$C1145:$D1146)","v":1},{"$f":"DSUM($I$172:$BA$261,V$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1145:$D1146)","v":0},{"$f":"SUM(V1144:W1144)","v":0},{"$f":"U1144+X1144","v":1},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1145:$D1146)","v":1},{"$f":"AB1144-U1144","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1145:$D1146)","v":1},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1145:$D1146)","v":0},{"$f":"SUM(AE1144:AF1144)","v":0},{"$f":"AD1144+AG1144","v":1},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1145:$D1146)","v":1},{"$f":"AK1144-AD1144","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1145:$D1146)","v":1.056},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1145:$D1146)","v":0},{"$f":"SUM(AN1144:AO1144)","v":0},{"$f":"AM1144+AP1144","v":1.056},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1145:$D1146)","v":1.056},{"$f":"AT1144-AM1144","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1147:$D1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1147:$D1148)","v":0},{"$f":"SUM(V1145:W1145)","v":0},{"$f":"U1145+X1145","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1147:$D1148)","v":0},{"$f":"AB1145-U1145","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1147:$D1148)","v":0},{"$f":"SUM(AE1145:AF1145)","v":0},{"$f":"AD1145+AG1145","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1147:$D1148)","v":0},{"$f":"AK1145-AD1145","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1147:$D1148)","v":0},{"$f":"SUM(AN1145:AO1145)","v":0},{"$f":"AM1145+AP1145","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1147:$D1148)","v":0},{"$f":"AT1145-AM1145","v":0}]
[0,null,{"$f":"C1136","v":"Legal Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1149:$D1150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1149:$D1150)","v":0},{"$f":"SUM(V1146:W1146)","v":0},{"$f":"U1146+X1146","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1149:$D1150)","v":0},{"$f":"AB1146-U1146","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1149:$D1150)","v":0},{"$f":"SUM(AE1146:AF1146)","v":0},{"$f":"AD1146+AG1146","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1149:$D1150)","v":0},{"$f":"AK1146-AD1146","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1149:$D1150)","v":0},{"$f":"SUM(AN1146:AO1146)","v":0},{"$f":"AM1146+AP1146","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1149:$D1150)","v":0},{"$f":"AT1146-AM1146","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1148,I1151)","v":0},{"$f":"SUM(J1148,J1151)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(S1148,S1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1136","v":"Legal Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1149:I1150)","v":0},{"$f":"SUM(J1149:J1150)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(S1149:S1150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1151:$D1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1151:$D1152)","v":0},{"$f":"SUM(V1149:W1149)","v":0},{"$f":"U1149+X1149","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1151:$D1152)","v":0},{"$f":"AB1149-U1149","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1151:$D1152)","v":0},{"$f":"SUM(AE1149:AF1149)","v":0},{"$f":"AD1149+AG1149","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1151:$D1152)","v":0},{"$f":"AK1149-AD1149","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1151:$D1152)","v":0},{"$f":"SUM(AN1149:AO1149)","v":0},{"$f":"AM1149+AP1149","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1151:$D1152)","v":0},{"$f":"AT1149-AM1149","v":0}]
[1,null,{"$f":"C1136","v":"Legal Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1153:$D1154)","v":0},4,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1153:$D1154)","v":0},{"$f":"SUM(V1150:W1150)","v":0},{"$f":"U1150+X1150","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1153:$D1154)","v":0},{"$f":"AB1150-U1150","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1153:$D1154)","v":0},{"$f":"SUM(AE1150:AF1150)","v":0},{"$f":"AD1150+AG1150","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1153:$D1154)","v":0},{"$f":"AK1150-AD1150","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1153:$D1154)","v":0},{"$f":"SUM(AN1150:AO1150)","v":0},{"$f":"AM1150+AP1150","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1153:$D1154)","v":0},{"$f":"AT1150-AM1150","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1152:I1153)","v":0},{"$f":"SUM(J1152:J1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1152:S1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Legal Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1155:$D1156)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1155:$D1156)","v":0},{"$f":"SUM(V1152:W1152)","v":0},{"$f":"U1152+X1152","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1155:$D1156)","v":0},{"$f":"AB1152-U1152","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1155:$D1156)","v":0},{"$f":"SUM(AE1152:AF1152)","v":0},{"$f":"AD1152+AG1152","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1155:$D1156)","v":0},{"$f":"AK1152-AD1152","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1155:$D1156)","v":0},{"$f":"SUM(AN1152:AO1152)","v":0},{"$f":"AM1152+AP1152","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1155:$D1156)","v":0},{"$f":"AT1152-AM1152","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1157:$D1158)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1157:$D1158)","v":0},{"$f":"SUM(V1153:W1153)","v":0},{"$f":"U1153+X1153","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1157:$D1158)","v":0},{"$f":"AB1153-U1153","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1157:$D1158)","v":0},{"$f":"SUM(AE1153:AF1153)","v":0},{"$f":"AD1153+AG1153","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1157:$D1158)","v":0},{"$f":"AK1153-AD1153","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1157:$D1158)","v":0},{"$f":"SUM(AN1153:AO1153)","v":0},{"$f":"AM1153+AP1153","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1157:$D1158)","v":0},{"$f":"AT1153-AM1153","v":0}]
[0,null,{"$f":"C1136","v":"Legal Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1159:$D1160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1159:$D1160)","v":0},{"$f":"SUM(V1154:W1154)","v":0},{"$f":"U1154+X1154","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1159:$D1160)","v":0},{"$f":"AB1154-U1154","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1159:$D1160)","v":0},{"$f":"SUM(AE1154:AF1154)","v":0},{"$f":"AD1154+AG1154","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1159:$D1160)","v":0},{"$f":"AK1154-AD1154","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1159:$D1160)","v":0},{"$f":"SUM(AN1154:AO1154)","v":0},{"$f":"AM1154+AP1154","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1159:$D1160)","v":0},{"$f":"AT1154-AM1154","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1156:I1157)","v":150},{"$f":"SUM(J1156:J1157)","v":1396},34,34,375,0,0,0,0,375,{"$f":"SUM(S1156:S1157)","v":0},375,1045,0,0,0,1045,0,0,1045,0,909,0,0,0,909,0,0,909,0,959.904,0,0,0,959.904,0,0,959.904,0]
[1,null,{"$f":"C1136","v":"Legal Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1161:$D1162)","v":150},74,34,34,375,0,0,0,0,375,{"$f":"DSUM($I$172:$BA$261,S$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1161:$D1162)","v":375},{"$f":"DSUM($I$172:$BA$261,U$172,$C1161:$D1162)","v":1045},{"$f":"DSUM($I$172:$BA$261,V$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1161:$D1162)","v":0},{"$f":"SUM(V1156:W1156)","v":0},{"$f":"U1156+X1156","v":1045},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1161:$D1162)","v":1045},{"$f":"AB1156-U1156","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1161:$D1162)","v":909},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1161:$D1162)","v":0},{"$f":"SUM(AE1156:AF1156)","v":0},{"$f":"AD1156+AG1156","v":909},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1161:$D1162)","v":909},{"$f":"AK1156-AD1156","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1161:$D1162)","v":959.904},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1161:$D1162)","v":0},{"$f":"SUM(AN1156:AO1156)","v":0},{"$f":"AM1156+AP1156","v":959.904},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1161:$D1162)","v":959.904},{"$f":"AT1156-AM1156","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1163:$D1164)","v":0},1322,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1163:$D1164)","v":0},{"$f":"SUM(V1157:W1157)","v":0},{"$f":"U1157+X1157","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1163:$D1164)","v":0},{"$f":"AB1157-U1157","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1163:$D1164)","v":0},{"$f":"SUM(AE1157:AF1157)","v":0},{"$f":"AD1157+AG1157","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1163:$D1164)","v":0},{"$f":"AK1157-AD1157","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1163:$D1164)","v":0},{"$f":"SUM(AN1157:AO1157)","v":0},{"$f":"AM1157+AP1157","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1163:$D1164)","v":0},{"$f":"AT1157-AM1157","v":0}]
[1,null,{"$f":"C1136","v":"Legal Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1159,I1162,I1165:I1169)","v":9487},10271,1884,1884,1984,0,0,0,0,1984,{"$f":"SUM(S1159,S1162,S1165:S1169)","v":0},1984,2113,0,0,0,2113,{"$f":"SUM(Z1159,Z1162,Z1165:Z1169)","v":0},{"$f":"SUM(AA1159,AA1162,AA1165:AA1169)","v":0},{"$f":"SUM(AB1159,AB1162,AB1165:AB1169)","v":2113},0,1124,0,0,{"$f":"SUM(AG1159,AG1162,AG1165:AG1169)","v":0},{"$f":"SUM(AH1159,AH1162,AH1165:AH1169)","v":1124},{"$f":"SUM(AI1159,AI1162,AI1165:AI1169)","v":0},{"$f":"SUM(AJ1159,AJ1162,AJ1165:AJ1169)","v":0},{"$f":"SUM(AK1159,AK1162,AK1165:AK1169)","v":1124},{"$f":"SUM(AL1159,AL1162,AL1165:AL1169)","v":0},{"$f":"SUM(AM1159,AM1162,AM1165:AM1169)","v":1186.944},{"$f":"SUM(AN1159,AN1162,AN1165:AN1169)","v":0},0,{"$f":"SUM(AP1159,AP1162,AP1165:AP1169)","v":0},{"$f":"SUM(AQ1159,AQ1162,AQ1165:AQ1169)","v":1186.944},{"$f":"SUM(AR1159,AR1162,AR1165:AR1169)","v":0},{"$f":"SUM(AS1159,AS1162,AS1165:AS1169)","v":0},{"$f":"SUM(AT1159,AT1162,AT1165:AT1169)","v":1186.944},{"$f":"SUM(AU1159,AU1162,AU1165:AU1169)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1159,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1159:AU1159,\"<>0\")-COUNTBLANK(I1159:AU1159))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1160:I1161)","v":0},23,0,0,0,0,0,0,0,0,{"$f":"SUM(S1160:S1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1160:Z1161)","v":0},{"$f":"SUM(AA1160:AA1161)","v":0},{"$f":"SUM(AB1160:AB1161)","v":0},0,0,0,0,{"$f":"SUM(AG1160:AG1161)","v":0},{"$f":"SUM(AH1160:AH1161)","v":0},{"$f":"SUM(AI1160:AI1161)","v":0},{"$f":"SUM(AJ1160:AJ1161)","v":0},{"$f":"SUM(AK1160:AK1161)","v":0},{"$f":"SUM(AL1160:AL1161)","v":0},{"$f":"SUM(AM1160:AM1161)","v":0},{"$f":"SUM(AN1160:AN1161)","v":0},0,{"$f":"SUM(AP1160:AP1161)","v":0},{"$f":"SUM(AQ1160:AQ1161)","v":0},{"$f":"SUM(AR1160:AR1161)","v":0},{"$f":"SUM(AS1160:AS1161)","v":0},{"$f":"SUM(AT1160:AT1161)","v":0},{"$f":"SUM(AU1160:AU1161)","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006054"},{"$f":"C1136","v":"Legal Services"},"Non-profit institutions",null,"Buildings",null,null,0,23,0,0,0,0,0,0,0,0,null,{"$f":"R1160-S1160","v":0},0,null,null,{"$f":"SUM(V1160:W1160)","v":0},{"$f":"U1160+X1160","v":0},null,null,{"$f":"U1160+X1160+Z1160+AA1160","v":0},{"$f":"AB1160-U1160","v":0},0,null,null,{"$f":"SUM(AE1160:AF1160)","v":0},{"$f":"AD1160+AG1160","v":0},null,null,{"$f":"AD1160+AG1160+AI1160+AJ1160","v":0},{"$f":"AK1160-AD1160","v":0},0,null,null,{"$f":"SUM(AN1160:AO1160)","v":0},{"$f":"AM1160+AP1160","v":0},null,null,{"$f":"AM1160+AP1160+AR1160+AS1160","v":0},{"$f":"AT1160-AM1160","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1161-S1161","v":0},0,null,null,{"$f":"SUM(V1161:W1161)","v":0},{"$f":"U1161+X1161","v":0},null,null,{"$f":"U1161+X1161+Z1161+AA1161","v":0},{"$f":"AB1161-U1161","v":0},0,null,null,{"$f":"SUM(AE1161:AF1161)","v":0},{"$f":"AD1161+AG1161","v":0},null,null,{"$f":"AD1161+AG1161+AI1161+AJ1161","v":0},{"$f":"AK1161-AD1161","v":0},0,null,null,{"$f":"SUM(AN1161:AO1161)","v":0},{"$f":"AM1161+AP1161","v":0},null,null,{"$f":"AM1161+AP1161+AR1161+AS1161","v":0},{"$f":"AT1161-AM1161","v":0}]
[1,null,{"$f":"C1136","v":"Legal Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1163:I1164)","v":9487},9397,1884,1884,1984,{"$f":"SUM(N1163:N1164)","v":0},0,0,0,{"$f":"SUM(M1162:Q1162)","v":1984},{"$f":"SUM(S1163:S1164)","v":0},{"$f":"SUM(T1163:T1164)","v":1984},2113,0,0,0,2113,{"$f":"SUM(Z1163:Z1164)","v":0},{"$f":"SUM(AA1163:AA1164)","v":0},2113,0,1124,0,0,{"$f":"SUM(AG1163:AG1164)","v":0},{"$f":"SUM(AH1163:AH1164)","v":1124},0,{"$f":"SUM(AJ1163:AJ1164)","v":0},{"$f":"SUM(AK1163:AK1164)","v":1124},{"$f":"SUM(AL1163:AL1164)","v":0},{"$f":"SUM(AM1163:AM1164)","v":1186.944},{"$f":"SUM(AN1163:AN1164)","v":0},0,{"$f":"SUM(AP1163:AP1164)","v":0},{"$f":"SUM(AQ1163:AQ1164)","v":1186.944},0,{"$f":"SUM(AS1163:AS1164)","v":0},{"$f":"SUM(AT1163:AT1164)","v":1186.944},{"$f":"SUM(AU1163:AU1164)","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006056"},43,41,null,"Transport equipment",null,null,4617,4889,1026,1026,0,0,0,0,0,{"$f":"SUM(M1163:Q1163)","v":0},null,{"$f":"R1163-S1163","v":0},383,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":383},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":383},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},0,null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006057"},{"$f":"C1136","v":"Legal Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,4870,4508,858,858,1984,0,0,0,0,1984,null,1984,1730,null,null,0,1730,null,null,1730,0,1124,null,null,0,1124,null,null,1124,0,1186.944,null,null,0,1186.944,null,null,1186.944,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)","v":"019001006062"},null,null,null,"Software and other intangible assets",null,null,0,851,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,I$269:I$281)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1088,I1134,I1158,I1170)","v":242626},{"$f":"SUM(J1088,J1134,J1158,J1170)","v":266262},{"$f":"SUM(K1088,K1134,K1158,K1170)","v":287291},287291,308363,0,0,0,0,308363,0,308363,299770,0,0,0,299770,0,0,299770,0,303546,0,0,0,303546,0,0,303546,0,325966.47503387148,0,0,0,325966.47503387148,0,0,325966.47503387148,{"$f":"SUM(AU1088,AU1134,AU1158,AU1170)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1172-I1086","v":0},{"$f":"J1172-J1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(L1060:L1069,\"=0\")+COUNTBLANK(L1060:L1069))=10))),1,0)","v":1},{"$f":"IF(AND(J1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(M1060:M1069,\"=0\")+COUNTBLANK(M1060:M1069))=10))),1,0)","v":1},{"$f":"IF(AND(K1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(N1060:N1069,\"=0\")+COUNTBLANK(N1060:N1069))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(P1060:P1069,\"=0\")+COUNTBLANK(P1060:P1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(S1060:S1069,\"=0\")+COUNTBLANK(S1060:S1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(Y1060:Y1069,\"=0\")+COUNTBLANK(Y1060:Y1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(AH1060:AH1069,\"=0\")+COUNTBLANK(AH1060:AH1069))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1159","v":0},{"$f":"+J1159","v":23},0,0,0,0,0,0,0,{"$f":"SUM(M1179:Q1179)","v":0},{"$f":"+S1159","v":0},{"$f":"SUM(T1180:T1181)","v":0},{"$f":"+U1159","v":0},{"$f":"+V1159","v":0},{"$f":"+W1159","v":0},0,0,0,0,0,0,{"$f":"+AD1159","v":0},{"$f":"+AE1159","v":0},{"$f":"+AF1159","v":0},{"$f":"SUM(AG1180:AG1181)","v":0},{"$f":"SUM(AH1180:AH1181)","v":0},0,{"$f":"SUM(AJ1180:AJ1181)","v":0},{"$f":"SUM(AK1180:AK1181)","v":0},{"$f":"SUM(AL1180:AL1181)","v":0},{"$f":"+AM1159","v":0},{"$f":"+AN1159","v":0},{"$f":"+AO1159","v":0},{"$f":"SUM(AP1180:AP1181)","v":0},{"$f":"SUM(AQ1180:AQ1181)","v":0},0,{"$f":"SUM(AS1180:AS1181)","v":0},{"$f":"SUM(AT1180:AT1181)","v":0},{"$f":"SUM(AU1180:AU1181)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1181:Q1181)","v":0},null,{"$f":"R1181-S1181","v":0},null,null,null,{"$f":"SUM(V1181:W1181)","v":0},{"$f":"U1181+X1181","v":0},null,null,{"$f":"U1181+X1181+Z1181+AA1181","v":0},{"$f":"AB1181-U1181","v":0},null,null,null,{"$f":"SUM(AE1181:AF1181)","v":0},{"$f":"AD1181+AG1181","v":0},null,null,{"$f":"AD1181+AG1181+AI1181+AJ1181","v":0},{"$f":"AK1181-AD1181","v":0},null,null,null,{"$f":"SUM(AN1181:AO1181)","v":0},{"$f":"AM1181+AP1181","v":0},null,null,{"$f":"AM1181+AP1181+AR1181+AS1181","v":0},{"$f":"AT1181-AM1181","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1182:Q1182)","v":0},null,{"$f":"R1182-S1182","v":0},null,null,null,{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},null,null,{"$f":"U1182+X1182+Z1182+AA1182","v":0},{"$f":"AB1182-U1182","v":0},null,null,null,{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},null,null,{"$f":"AD1182+AG1182+AI1182+AJ1182","v":0},{"$f":"AK1182-AD1182","v":0},null,null,null,{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},null,null,{"$f":"AM1182+AP1182+AR1182+AS1182","v":0},{"$f":"AT1182-AM1182","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1200","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1200","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1200+3,0)<>\"\",OFFSET($F$43,A1200+3,0),\"\")","v":"Inspection and Audit Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Inspector General"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1211:AF1211,\"<>0\")-COUNTBLANK(F1211:AF1211))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1220,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1324:AU1324,\">0.5\")+COUNTIF(I1324:AU1324,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1201))&E1201","v":"019001007"},null,null,1,"Inspection and Audit Services",0,null,82887,106914,139834,139834,145890,0,0,0,0,{"$f":"SUM(M1226:Q1226)","v":145890},null,{"$f":"R1226-S1226","v":145890},143049,null,null,{"$f":"SUM(V1226:W1226)","v":0},{"$f":"U1226+X1226","v":143049},null,null,{"$f":"U1226+X1226+Z1226+AA1226","v":143049},{"$f":"AB1226-U1226","v":0},144340,null,null,{"$f":"SUM(AE1226:AF1226)","v":0},{"$f":"AD1226+AG1226","v":144340},null,null,{"$f":"AD1226+AG1226+AI1226+AJ1226","v":144340},{"$f":"AK1226-AD1226","v":0},154799.39957655632,null,null,{"$f":"SUM(AN1226:AO1226)","v":0},{"$f":"AM1226+AP1226","v":154799.39957655632},null,null,{"$f":"AM1226+AP1226+AR1226+AS1226","v":154799.39957655632},{"$f":"AT1226-AM1226","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1227:AU1227,\"<>0\")-COUNTBLANK(F1227:AU1227))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1227:Q1227)","v":0},null,{"$f":"R1227-S1227","v":0},0,null,null,0,{"$f":"U1227+X1227","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1227+AP1227+AR1227+AS1227","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1230+AG1230","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1231+AG1231","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1226:I1235)","v":82887},106914,139834,139834,145890,0,0,0,0,145890,0,145890,143049,0,0,0,143049,0,0,143049,0,144340,0,0,{"$f":"SUM(AG1226:AG1235)","v":0},{"$f":"SUM(AH1226:AH1235)","v":144340},0,{"$f":"SUM(AJ1226:AJ1235)","v":0},{"$f":"SUM(AK1226:AK1235)","v":144340},{"$f":"SUM(AL1226:AL1235)","v":0},{"$f":"SUM(AM1226:AM1235)","v":154799.39957655632},{"$f":"SUM(AN1226:AN1235)","v":0},0,{"$f":"SUM(AP1226:AP1235)","v":0},{"$f":"SUM(AQ1226:AQ1235)","v":154799.39957655632},0,{"$f":"SUM(AS1226:AS1235)","v":0},{"$f":"SUM(AT1226:AT1235)","v":154799.39957655632},{"$f":"SUM(AU1226:AU1235)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1237+X1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1237+AG1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1237+AP1237","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1239,I1242,I1281)","v":77276},99075,137706,137706,144747,0,0,0,0,144747,0,144747,140899,0,0,0,{"$f":"U1238+X1238","v":140899},{"$f":"SUM(Z1239,Z1242,Z1281)","v":0},{"$f":"SUM(AA1239,AA1242,AA1281)","v":0},{"$f":"U1238+X1238+Z1238+AA1238","v":140899},{"$f":"SUM(AC1239,AC1242,AC1281)","v":0},142766,0,0,{"$f":"SUM(AG1239,AG1242,AG1281)","v":0},{"$f":"AD1238+AG1238","v":142766},{"$f":"SUM(AI1239,AI1242,AI1281)","v":0},{"$f":"SUM(AJ1239,AJ1242,AJ1281)","v":0},{"$f":"AD1238+AG1238+AI1238+AJ1238","v":142766},{"$f":"SUM(AL1239,AL1242,AL1281)","v":0},{"$f":"SUM(AM1239,AM1242,AM1281)","v":153137.25557655632},{"$f":"SUM(AN1239,AN1242,AN1281)","v":0},0,{"$f":"SUM(AP1239,AP1242,AP1281)","v":0},{"$f":"AM1238+AP1238","v":153137.25557655632},{"$f":"SUM(AR1239,AR1242,AR1281)","v":0},{"$f":"SUM(AS1239,AS1242,AS1281)","v":0},{"$f":"AM1238+AP1238+AR1238+AS1238","v":153137.25557655632},{"$f":"SUM(AU1239,AU1242,AU1281)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1239,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1239:AU1239,\"<>0\")-COUNTBLANK(I1239:AU1239))<>0,1,0))","v":1},{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1240:I1241)","v":59262},70024,106091,106091,123653,0,0,0,0,123653,0,123653,117909,0,0,0,{"$f":"U1239+X1239","v":117909},{"$f":"SUM(Z1240:Z1241)","v":0},{"$f":"SUM(AA1240:AA1241)","v":0},{"$f":"U1239+X1239+Z1239+AA1239","v":117909},{"$f":"SUM(AC1240:AC1241)","v":0},118818,0,0,{"$f":"SUM(AG1240:AG1241)","v":0},{"$f":"AD1239+AG1239","v":118818},{"$f":"SUM(AI1240:AI1241)","v":0},{"$f":"SUM(AJ1240:AJ1241)","v":0},{"$f":"AD1239+AG1239+AI1239+AJ1239","v":118818},{"$f":"SUM(AL1240:AL1241)","v":0},{"$f":"SUM(AM1240:AM1241)","v":127848.16757655633},{"$f":"SUM(AN1240:AN1241)","v":0},0,{"$f":"SUM(AP1240:AP1241)","v":0},{"$f":"AM1239+AP1239","v":127848.16757655633},{"$f":"SUM(AR1240:AR1241)","v":0},{"$f":"SUM(AS1240:AS1241)","v":0},{"$f":"AM1239+AP1239+AR1239+AS1239","v":127848.16757655633},{"$f":"SUM(AU1240:AU1241)","v":0}]
[1,{"$f":"B1239","v":"019001007001"},null,null,null,"Salaries and wages",null,null,52249,62222,94324,94324,111099,0,0,0,0,{"$f":"SUM(M1240:Q1240)","v":111099},null,{"$f":"R1240-S1240","v":111099},105500,null,null,{"$f":"SUM(V1240:W1240)","v":0},{"$f":"U1240+X1240","v":105500},null,null,{"$f":"U1240+X1240+Z1240+AA1240","v":105500},{"$f":"AB1240-U1240","v":0},106471,null,null,{"$f":"SUM(AE1240:AF1240)","v":0},{"$f":"AD1240+AG1240","v":106471},null,null,{"$f":"AD1240+AG1240+AI1240+AJ1240","v":106471},{"$f":"AK1240-AD1240","v":0},114562.79562055858,null,null,{"$f":"SUM(AN1240:AO1240)","v":0},{"$f":"AM1240+AP1240","v":114562.79562055858},null,null,{"$f":"AM1240+AP1240+AR1240+AS1240","v":114562.79562055858},{"$f":"AT1240-AM1240","v":0}]
[1,"019001007001",null,null,null,"Social contributions",null,null,7013,7802,11767,11767,12554,0,0,0,0,{"$f":"SUM(M1241:Q1241)","v":12554},null,{"$f":"R1241-S1241","v":12554},12409,null,null,{"$f":"SUM(V1241:W1241)","v":0},{"$f":"U1241+X1241","v":12409},null,null,{"$f":"U1241+X1241+Z1241+AA1241","v":12409},{"$f":"AB1241-U1241","v":0},12347,null,null,{"$f":"SUM(AE1241:AF1241)","v":0},{"$f":"AD1241+AG1241","v":12347},null,null,{"$f":"AD1241+AG1241+AI1241+AJ1241","v":12347},{"$f":"AK1241-AD1241","v":0},13285.371955997753,null,null,{"$f":"SUM(AN1241:AO1241)","v":0},{"$f":"AM1241+AP1241","v":13285.371955997753},null,null,{"$f":"AM1241+AP1241+AR1241+AS1241","v":13285.371955997753},{"$f":"AT1241-AM1241","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1243:I1280)","v":18014},29051,31615,31615,21094,0,0,0,0,21094,0,21094,22990,0,0,0,22990,{"$f":"SUM(Z1243:Z1280)","v":0},{"$f":"SUM(AA1243:AA1280)","v":0},22990,0,23948,0,0,0,{"$f":"SUM(AH1243:AH1280)","v":23948},{"$f":"SUM(AI1243:AI1280)","v":0},0,{"$f":"SUM(AK1243:AK1280)","v":23948},{"$f":"SUM(AL1243:AL1280)","v":0},25289.087999999996,0,0,0,{"$f":"SUM(AQ1243:AQ1280)","v":25289.087999999996},{"$f":"SUM(AR1243:AR1280)","v":0},0,{"$f":"SUM(AT1243:AT1280)","v":25289.087999999996},{"$f":"SUM(AU1243:AU1280)","v":0}]
[0,{"$f":"B1242","v":"019001007002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1243:Q1243)","v":0},null,{"$f":"R1243-S1243","v":0},0,null,null,{"$f":"SUM(V1243:W1243)","v":0},{"$f":"U1243+X1243","v":0},null,null,{"$f":"U1243+X1243+Z1243+AA1243","v":0},{"$f":"AB1243-U1243","v":0},0,null,null,{"$f":"SUM(AE1243:AF1243)","v":0},{"$f":"AD1243+AG1243","v":0},null,null,{"$f":"AD1243+AG1243+AI1243+AJ1243","v":0},{"$f":"AK1243-AD1243","v":0},0,null,null,{"$f":"SUM(AN1243:AO1243)","v":0},{"$f":"AM1243+AP1243","v":0},null,null,{"$f":"AM1243+AP1243+AR1243+AS1243","v":0},{"$f":"AT1243-AM1243","v":0}]
[1,"019001007002",null,null,null,"Advertising",null,null,2153,1265,34,34,52,0,0,0,0,52,null,52,55,null,null,0,55,null,null,55,0,58,null,null,0,58,null,null,58,0,61.247999999999998,null,null,0,61.247999999999998,null,null,61.247999999999998,0]
[1,"019001007002",null,null,null,"Minor Assets",null,null,345,380,678,678,1295,0,0,0,0,1295,null,1295,1030,null,null,0,1030,null,null,1030,0,707,null,null,0,707,null,null,707,0,746.59199999999998,null,null,0,746.59199999999998,null,null,746.59199999999998,0]
[1,"019001007002",null,null,null,"Audit costs: External",null,null,3665,11380,0,0,0,0,0,0,0,0,null,0,1004,null,null,0,1004,null,null,1004,0,806,null,null,0,806,null,null,806,0,851.13599999999997,null,null,0,851.13599999999997,null,null,851.13599999999997,0]
[0,"019001007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Catering: Departmental activities",null,null,639,816,192,192,465,0,0,0,0,465,null,465,507,null,null,0,507,null,null,507,0,545,null,null,{"$f":"SUM(AE1248:AF1248)","v":0},{"$f":"AD1248+AG1248","v":545},null,null,545,0,575.52,null,null,0,575.52,null,null,575.52,0]
[1,"019001007002",null,null,null,"Communication (G&S)",null,null,575,586,912,912,996,0,0,0,0,996,null,996,1042,null,null,{"$f":"SUM(V1249:W1249)","v":0},{"$f":"U1249+X1249","v":1042},null,null,1042,0,1099,null,null,{"$f":"SUM(AE1249:AF1249)","v":0},{"$f":"AD1249+AG1249","v":1099},null,null,1099,0,1160.5439999999999,null,null,{"$f":"SUM(AN1249:AO1249)","v":0},{"$f":"AM1249+AP1249","v":1160.5439999999999},null,null,1160.5439999999999,0]
[1,"019001007002",null,null,null,"Computer services",null,null,170,527,2355,2355,2069,0,0,0,0,2069,null,2069,2480,null,null,{"$f":"SUM(V1250:W1250)","v":0},{"$f":"U1250+X1250","v":2480},null,null,2480,0,2730,null,null,{"$f":"SUM(AE1250:AF1250)","v":0},{"$f":"AD1250+AG1250","v":2730},null,null,2730,0,2882.88,null,null,{"$f":"SUM(AN1250:AO1250)","v":0},{"$f":"AM1250+AP1250","v":2882.88},null,null,2882.88,0]
[1,"019001007002",null,null,null,"Consultants: Business and advisory services",null,null,334,37,4286,4286,42,0,0,0,0,42,null,42,44,null,null,0,44,null,null,44,0,47,null,null,0,47,null,null,47,0,49.631999999999998,null,null,0,49.631999999999998,null,null,49.631999999999998,0]
[0,"019001007002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1254:Q1254)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1255:Q1255)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Contractors",null,null,175,174,7526,7526,349,0,0,0,0,349,null,349,374,null,null,0,374,null,null,374,0,394,null,null,0,394,null,null,394,0,416.06399999999996,null,null,0,416.06399999999996,null,null,416.06399999999996,0]
[1,"019001007002",null,null,null,"Agency and support/outsourced services",null,null,0,58,19,19,22,0,0,0,0,22,null,22,23,null,null,0,23,null,null,23,0,24,null,null,0,24,null,null,24,0,25.344000000000001,null,null,0,25.344000000000001,null,null,25.344000000000001,0]
[1,"019001007002",null,null,null,"Entertainment",null,null,24,43,43,43,40,0,0,0,0,40,null,40,47,null,null,0,47,null,null,47,0,52,null,null,0,52,null,null,52,0,54.911999999999999,null,null,0,54.911999999999999,null,null,54.911999999999999,0]
[1,"019001007002",null,null,null,"Fleet services (including government motor transport)",null,null,0,42,57,57,51,0,0,0,0,51,null,51,63,null,null,0,63,null,null,63,0,66,null,null,0,66,null,null,66,0,69.695999999999998,null,null,0,69.695999999999998,null,null,69.695999999999998,0]
[0,"019001007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,11,10,10,7,0,0,0,0,{"$f":"SUM(M1261:Q1261)","v":7},null,7,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[0,"019001007002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Inventory: Food and food supplies",null,null,116,157,158,158,191,0,0,0,0,{"$f":"SUM(M1263:Q1263)","v":191},null,191,203,null,null,0,203,null,null,203,0,213,null,null,0,213,null,null,213,0,224.928,null,null,0,224.928,null,null,224.928,0]
[1,"019001007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,479,596,501,501,673,0,0,0,0,673,null,673,778,null,null,0,778,null,null,778,0,879,null,null,0,879,null,null,879,0,928.22400000000005,null,null,0,928.22400000000005,null,null,928.22400000000005,0]
[0,"019001007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Inventory: Materials and supplies",null,null,262,422,122,122,146,0,0,0,0,146,null,146,156,null,null,0,156,null,null,156,0,166,null,null,0,166,null,null,166,0,175.29599999999999,null,null,0,175.29599999999999,null,null,175.29599999999999,0]
[0,"019001007002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001007002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Consumable supplies",null,null,349,1971,903,903,901,0,0,0,0,901,null,901,960,null,null,0,960,null,null,960,0,999,null,null,0,999,null,null,999,0,1054.944,null,null,0,1054.944,null,null,1054.944,0]
[1,"019001007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1294,1026,634,634,672,0,0,0,0,672,null,672,721,null,null,0,721,null,null,721,0,788,null,null,0,788,null,null,788,0,832.12799999999993,null,null,0,832.12799999999993,null,null,832.12799999999993,0]
[1,"019001007002",null,null,null,"Operating leases",null,null,0,0,1638,1638,955,0,0,0,0,955,null,955,1002,null,null,0,1002,null,null,1002,0,1052,null,null,0,1052,null,null,1052,0,1110.912,null,null,0,1110.912,null,null,1110.912,0]
[0,"019001007002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Property payments",null,null,212,228,178,178,183,0,0,0,0,183,null,183,67,null,null,0,67,null,null,67,0,73,null,null,0,73,null,null,73,0,77.087999999999994,null,null,0,77.087999999999994,null,null,77.087999999999994,0]
[0,"019001007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001007002",null,null,null,"Travel and subsistence",null,null,5244,6228,8540,8540,8914,0,0,0,0,8914,null,8914,9412,null,null,0,9412,null,null,9412,0,9999,null,null,0,9999,null,null,9999,0,10558.944,null,null,0,10558.944,null,null,10558.944,0]
[1,"019001007002",null,null,null,"Training and development",null,null,524,1154,884,884,785,0,0,0,0,785,null,785,794,null,null,0,794,null,null,794,0,902,null,null,0,902,null,null,902,0,952.51200000000006,null,null,0,952.51200000000006,null,null,952.51200000000006,0]
[1,"019001007002",null,null,null,"Operating payments",null,null,209,428,498,498,718,0,0,0,0,718,null,718,740,null,null,0,740,null,null,740,0,764,null,null,0,764,null,null,764,0,806.78399999999999,null,null,0,806.78399999999999,null,null,806.78399999999999,0]
[1,"019001007002",null,null,null,"Venues and facilities",null,null,1245,1522,1447,1447,1568,0,0,0,0,1568,null,1568,1481,null,null,0,1481,null,null,1481,0,1578,null,null,0,1578,null,null,1578,0,1666.3679999999999,null,null,0,1666.3679999999999,null,null,1666.3679999999999,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1282:I1283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1282:AU1283)","v":0}]
[0,{"$f":"B1281","v":"019001007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1282:Q1282)","v":0},null,{"$f":"R1282-S1282","v":0},0,null,null,{"$f":"SUM(V1282:W1282)","v":0},{"$f":"U1282+X1282","v":0},null,null,{"$f":"U1282+X1282+Z1282+AA1282","v":0},{"$f":"AB1282-U1282","v":0},0,null,null,{"$f":"SUM(AE1282:AF1282)","v":0},{"$f":"AD1282+AG1282","v":0},null,null,{"$f":"AD1282+AG1282+AI1282+AJ1282","v":0},{"$f":"AK1282-AD1282","v":0},0,null,null,{"$f":"SUM(AN1282:AO1282)","v":0},{"$f":"AM1282+AP1282","v":0},null,null,{"$f":"AM1282+AP1282+AR1282+AS1282","v":0},{"$f":"AT1282-AM1282","v":0}]
[0,"019001007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1283-S1283","v":0},0,null,null,{"$f":"SUM(V1283:W1283)","v":0},{"$f":"U1283+X1283","v":0},null,null,{"$f":"U1283+X1283+Z1283+AA1283","v":0},{"$f":"AB1283-U1283","v":0},0,null,null,{"$f":"SUM(AE1283:AF1283)","v":0},{"$f":"AD1283+AG1283","v":0},null,null,{"$f":"AD1283+AG1283+AI1283+AJ1283","v":0},{"$f":"AK1283-AD1283","v":0},0,null,null,{"$f":"SUM(AN1283:AO1283)","v":0},{"$f":"AM1283+AP1283","v":0},null,null,{"$f":"AM1283+AP1283+AR1283+AS1283","v":0},{"$f":"AT1283-AM1283","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1285,I1292,I1295,I1296,I1297,I1304,I1305)","v":1010},{"$f":"SUM(J1285,J1292,J1295,J1296,J1297,J1304,J1305)","v":385},435,435,990,0,0,0,0,990,{"$f":"SUM(S1285,S1292,S1295,S1296,S1297,S1304,S1305)","v":0},990,746,0,0,0,746,0,0,746,0,1182,0,0,0,1182,0,0,1182,0,1248.1920000000002,0,0,0,1248.1920000000002,0,0,1248.1920000000002,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1285,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1285:AU1285,\"<>0\")-COUNTBLANK(I1285:AU1285))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1286,I1289)","v":0},{"$f":"SUM(J1286,J1289)","v":0},0,0,2,0,0,0,0,2,{"$f":"SUM(S1286,S1289)","v":0},2,2,0,0,0,2,0,0,2,0,2,0,0,0,2,0,0,2,0,2.1120000000000001,0,0,0,2.1120000000000001,0,0,2.1120000000000001,0]
[0,null,{"$f":"OFFSET($F$46,A1200,0)","v":"Inspection and Audit Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1287:I1288)","v":0},{"$f":"SUM(J1287:J1288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1287:S1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1285:$D1286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1285:$D1286)","v":0},{"$f":"SUM(V1287:W1287)","v":0},{"$f":"U1287+X1287","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1285:$D1286)","v":0},{"$f":"AB1287-U1287","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1285:$D1286)","v":0},{"$f":"SUM(AE1287:AF1287)","v":0},{"$f":"AD1287+AG1287","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1285:$D1286)","v":0},{"$f":"AK1287-AD1287","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1285:$D1286)","v":0},{"$f":"SUM(AN1287:AO1287)","v":0},{"$f":"AM1287+AP1287","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1285:$D1286)","v":0},{"$f":"AT1287-AM1287","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1287:$D1288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1287:$D1288)","v":0},{"$f":"SUM(V1288:W1288)","v":0},{"$f":"U1288+X1288","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1287:$D1288)","v":0},{"$f":"AB1288-U1288","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1287:$D1288)","v":0},{"$f":"SUM(AE1288:AF1288)","v":0},{"$f":"AD1288+AG1288","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1287:$D1288)","v":0},{"$f":"AK1288-AD1288","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1287:$D1288)","v":0},{"$f":"SUM(AN1288:AO1288)","v":0},{"$f":"AM1288+AP1288","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1287:$D1288)","v":0},{"$f":"AT1288-AM1288","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1290:I1291)","v":0},{"$f":"SUM(J1290:J1291)","v":0},0,0,2,0,0,0,0,2,{"$f":"SUM(S1290:S1291)","v":0},2,2,0,0,0,2,0,0,2,0,2,0,0,0,2,0,0,2,0,2.1120000000000001,0,0,0,2.1120000000000001,0,0,2.1120000000000001,0]
[1,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1289:$D1290)","v":0},0,0,0,2,0,0,0,0,2,{"$f":"DSUM($I$172:$BA$261,S$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1289:$D1290)","v":2},{"$f":"DSUM($I$172:$BA$261,U$172,$C1289:$D1290)","v":2},{"$f":"DSUM($I$172:$BA$261,V$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1289:$D1290)","v":0},{"$f":"SUM(V1290:W1290)","v":0},{"$f":"U1290+X1290","v":2},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1289:$D1290)","v":2},{"$f":"AB1290-U1290","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1289:$D1290)","v":2},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1289:$D1290)","v":0},{"$f":"SUM(AE1290:AF1290)","v":0},{"$f":"AD1290+AG1290","v":2},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1289:$D1290)","v":2},{"$f":"AK1290-AD1290","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1289:$D1290)","v":2.1120000000000001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1289:$D1290)","v":0},{"$f":"SUM(AN1290:AO1290)","v":0},{"$f":"AM1290+AP1290","v":2.1120000000000001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1289:$D1290)","v":2.1120000000000001},{"$f":"AT1290-AM1290","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1291:$D1292)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1291:$D1292)","v":0},{"$f":"SUM(V1291:W1291)","v":0},{"$f":"U1291+X1291","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1291:$D1292)","v":0},{"$f":"AB1291-U1291","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1291:$D1292)","v":0},{"$f":"SUM(AE1291:AF1291)","v":0},{"$f":"AD1291+AG1291","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1291:$D1292)","v":0},{"$f":"AK1291-AD1291","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1291:$D1292)","v":0},{"$f":"SUM(AN1291:AO1291)","v":0},{"$f":"AM1291+AP1291","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1291:$D1292)","v":0},{"$f":"AT1291-AM1291","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1293:I1294)","v":0},{"$f":"SUM(J1293:J1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1293:S1294)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1293:Z1294)","v":0},{"$f":"SUM(AA1293:AA1294)","v":0},{"$f":"SUM(AB1293:AB1294)","v":0},{"$f":"SUM(AC1293:AC1294)","v":0},{"$f":"SUM(AD1293:AD1294)","v":0},0,0,0,0,{"$f":"SUM(AI1293:AI1294)","v":0},{"$f":"SUM(AJ1293:AJ1294)","v":0},{"$f":"SUM(AK1293:AK1294)","v":0},{"$f":"SUM(AL1293:AL1294)","v":0},{"$f":"SUM(AM1293:AM1294)","v":0},{"$f":"SUM(AN1293:AN1294)","v":0},0,0,0,{"$f":"SUM(AR1293:AR1294)","v":0},{"$f":"SUM(AS1293:AS1294)","v":0},{"$f":"SUM(AT1293:AT1294)","v":0},{"$f":"SUM(AU1293:AU1294)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1293:$D1294)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1293:$D1294)","v":0},{"$f":"SUM(V1293:W1293)","v":0},{"$f":"U1293+X1293","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1293:$D1294)","v":0},{"$f":"AB1293-U1293","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1293:$D1294)","v":0},{"$f":"SUM(AE1293:AF1293)","v":0},{"$f":"AD1293+AG1293","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1293:$D1294)","v":0},{"$f":"AK1293-AD1293","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1293:$D1294)","v":0},{"$f":"SUM(AN1293:AO1293)","v":0},{"$f":"AM1293+AP1293","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1293:$D1294)","v":0},{"$f":"AT1293-AM1293","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1295:$D1296)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1295:$D1296)","v":0},{"$f":"SUM(V1294:W1294)","v":0},{"$f":"U1294+X1294","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1295:$D1296)","v":0},{"$f":"AB1294-U1294","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1295:$D1296)","v":0},{"$f":"SUM(AE1294:AF1294)","v":0},{"$f":"AD1294+AG1294","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1295:$D1296)","v":0},{"$f":"AK1294-AD1294","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1295:$D1296)","v":0},{"$f":"SUM(AN1294:AO1294)","v":0},{"$f":"AM1294+AP1294","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1295:$D1296)","v":0},{"$f":"AT1294-AM1294","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1297:$D1298)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1297:$D1298)","v":0},{"$f":"SUM(V1295:W1295)","v":0},{"$f":"U1295+X1295","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1297:$D1298)","v":0},{"$f":"AB1295-U1295","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1297:$D1298)","v":0},{"$f":"SUM(AE1295:AF1295)","v":0},{"$f":"AD1295+AG1295","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1297:$D1298)","v":0},{"$f":"AK1295-AD1295","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1297:$D1298)","v":0},{"$f":"SUM(AN1295:AO1295)","v":0},{"$f":"AM1295+AP1295","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1297:$D1298)","v":0},{"$f":"AT1295-AM1295","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1299:$D1300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1299:$D1300)","v":0},{"$f":"SUM(V1296:W1296)","v":0},{"$f":"U1296+X1296","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1299:$D1300)","v":0},{"$f":"AB1296-U1296","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1299:$D1300)","v":0},{"$f":"SUM(AE1296:AF1296)","v":0},{"$f":"AD1296+AG1296","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1299:$D1300)","v":0},{"$f":"AK1296-AD1296","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1299:$D1300)","v":0},{"$f":"SUM(AN1296:AO1296)","v":0},{"$f":"AM1296+AP1296","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1299:$D1300)","v":0},{"$f":"AT1296-AM1296","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1298,I1301)","v":0},{"$f":"SUM(J1298,J1301)","v":10},0,0,0,0,0,0,0,0,{"$f":"SUM(S1298,S1301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1299:I1300)","v":0},{"$f":"SUM(J1299:J1300)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1299:S1300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1301:$D1302)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1301:$D1302)","v":0},{"$f":"SUM(V1299:W1299)","v":0},{"$f":"U1299+X1299","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1301:$D1302)","v":0},{"$f":"AB1299-U1299","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1301:$D1302)","v":0},{"$f":"SUM(AE1299:AF1299)","v":0},{"$f":"AD1299+AG1299","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1301:$D1302)","v":0},{"$f":"AK1299-AD1299","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1301:$D1302)","v":0},{"$f":"SUM(AN1299:AO1299)","v":0},{"$f":"AM1299+AP1299","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1301:$D1302)","v":0},{"$f":"AT1299-AM1299","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1303:$D1304)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1303:$D1304)","v":0},{"$f":"SUM(V1300:W1300)","v":0},{"$f":"U1300+X1300","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1303:$D1304)","v":0},{"$f":"AB1300-U1300","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1303:$D1304)","v":0},{"$f":"SUM(AE1300:AF1300)","v":0},{"$f":"AD1300+AG1300","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1303:$D1304)","v":0},{"$f":"AK1300-AD1300","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1303:$D1304)","v":0},{"$f":"SUM(AN1300:AO1300)","v":0},{"$f":"AM1300+AP1300","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1303:$D1304)","v":0},{"$f":"AT1300-AM1300","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1302:I1303)","v":0},{"$f":"SUM(J1302:J1303)","v":10},0,0,0,0,0,0,0,0,{"$f":"SUM(S1302:S1303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1305:$D1306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1305:$D1306)","v":0},{"$f":"SUM(V1302:W1302)","v":0},{"$f":"U1302+X1302","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1305:$D1306)","v":0},{"$f":"AB1302-U1302","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1305:$D1306)","v":0},{"$f":"SUM(AE1302:AF1302)","v":0},{"$f":"AD1302+AG1302","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1305:$D1306)","v":0},{"$f":"AK1302-AD1302","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1305:$D1306)","v":0},{"$f":"SUM(AN1302:AO1302)","v":0},{"$f":"AM1302+AP1302","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1305:$D1306)","v":0},{"$f":"AT1302-AM1302","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1307:$D1308)","v":0},10,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1307:$D1308)","v":0},{"$f":"SUM(V1303:W1303)","v":0},{"$f":"U1303+X1303","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1307:$D1308)","v":0},{"$f":"AB1303-U1303","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1307:$D1308)","v":0},{"$f":"SUM(AE1303:AF1303)","v":0},{"$f":"AD1303+AG1303","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1307:$D1308)","v":0},{"$f":"AK1303-AD1303","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1307:$D1308)","v":0},{"$f":"SUM(AN1303:AO1303)","v":0},{"$f":"AM1303+AP1303","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1307:$D1308)","v":0},{"$f":"AT1303-AM1303","v":0}]
[0,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1309:$D1310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1309:$D1310)","v":0},{"$f":"SUM(V1304:W1304)","v":0},{"$f":"U1304+X1304","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1309:$D1310)","v":0},{"$f":"AB1304-U1304","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1309:$D1310)","v":0},{"$f":"SUM(AE1304:AF1304)","v":0},{"$f":"AD1304+AG1304","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1309:$D1310)","v":0},{"$f":"AK1304-AD1304","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1309:$D1310)","v":0},{"$f":"SUM(AN1304:AO1304)","v":0},{"$f":"AM1304+AP1304","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1309:$D1310)","v":0},{"$f":"AT1304-AM1304","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1306:I1307)","v":1010},{"$f":"SUM(J1306:J1307)","v":375},435,435,988,0,0,0,0,988,{"$f":"SUM(S1306:S1307)","v":0},988,744,0,0,0,744,0,0,744,0,1180,0,0,0,1180,0,0,1180,0,1246.0800000000002,0,0,0,1246.0800000000002,0,0,1246.0800000000002,0]
[1,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1311:$D1312)","v":1010},375,435,435,988,0,0,0,0,988,{"$f":"DSUM($I$172:$BA$261,S$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1311:$D1312)","v":988},{"$f":"DSUM($I$172:$BA$261,U$172,$C1311:$D1312)","v":744},{"$f":"DSUM($I$172:$BA$261,V$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1311:$D1312)","v":0},{"$f":"SUM(V1306:W1306)","v":0},{"$f":"U1306+X1306","v":744},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1311:$D1312)","v":744},{"$f":"AB1306-U1306","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1311:$D1312)","v":1180},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1311:$D1312)","v":0},{"$f":"SUM(AE1306:AF1306)","v":0},{"$f":"AD1306+AG1306","v":1180},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1311:$D1312)","v":1180},{"$f":"AK1306-AD1306","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1311:$D1312)","v":1246.0800000000002},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1311:$D1312)","v":0},{"$f":"SUM(AN1306:AO1306)","v":0},{"$f":"AM1306+AP1306","v":1246.0800000000002},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1311:$D1312)","v":1246.0800000000002},{"$f":"AT1306-AM1306","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1313:$D1314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1313:$D1314)","v":0},{"$f":"SUM(V1307:W1307)","v":0},{"$f":"U1307+X1307","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1313:$D1314)","v":0},{"$f":"AB1307-U1307","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1313:$D1314)","v":0},{"$f":"SUM(AE1307:AF1307)","v":0},{"$f":"AD1307+AG1307","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1313:$D1314)","v":0},{"$f":"AK1307-AD1307","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1313:$D1314)","v":0},{"$f":"SUM(AN1307:AO1307)","v":0},{"$f":"AM1307+AP1307","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1313:$D1314)","v":0},{"$f":"AT1307-AM1307","v":0}]
[1,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1309,I1312,I1315:I1319)","v":4601},7454,1693,1693,153,0,0,0,0,153,{"$f":"SUM(S1309,S1312,S1315:S1319)","v":0},153,1404,0,0,0,1404,{"$f":"SUM(Z1309,Z1312,Z1315:Z1319)","v":0},{"$f":"SUM(AA1309,AA1312,AA1315:AA1319)","v":0},{"$f":"SUM(AB1309,AB1312,AB1315:AB1319)","v":1404},0,392,0,0,{"$f":"SUM(AG1309,AG1312,AG1315:AG1319)","v":0},{"$f":"SUM(AH1309,AH1312,AH1315:AH1319)","v":392},{"$f":"SUM(AI1309,AI1312,AI1315:AI1319)","v":0},{"$f":"SUM(AJ1309,AJ1312,AJ1315:AJ1319)","v":0},{"$f":"SUM(AK1309,AK1312,AK1315:AK1319)","v":392},{"$f":"SUM(AL1309,AL1312,AL1315:AL1319)","v":0},{"$f":"SUM(AM1309,AM1312,AM1315:AM1319)","v":413.952},{"$f":"SUM(AN1309,AN1312,AN1315:AN1319)","v":0},0,{"$f":"SUM(AP1309,AP1312,AP1315:AP1319)","v":0},{"$f":"SUM(AQ1309,AQ1312,AQ1315:AQ1319)","v":413.952},{"$f":"SUM(AR1309,AR1312,AR1315:AR1319)","v":0},{"$f":"SUM(AS1309,AS1312,AS1315:AS1319)","v":0},{"$f":"SUM(AT1309,AT1312,AT1315:AT1319)","v":413.952},{"$f":"SUM(AU1309,AU1312,AU1315:AU1319)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1309,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1309:AU1309,\"<>0\")-COUNTBLANK(I1309:AU1309))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1310:I1311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1310:S1311)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1310:Z1311)","v":0},{"$f":"SUM(AA1310:AA1311)","v":0},{"$f":"SUM(AB1310:AB1311)","v":0},0,0,0,0,{"$f":"SUM(AG1310:AG1311)","v":0},{"$f":"SUM(AH1310:AH1311)","v":0},{"$f":"SUM(AI1310:AI1311)","v":0},{"$f":"SUM(AJ1310:AJ1311)","v":0},{"$f":"SUM(AK1310:AK1311)","v":0},{"$f":"SUM(AL1310:AL1311)","v":0},{"$f":"SUM(AM1310:AM1311)","v":0},{"$f":"SUM(AN1310:AN1311)","v":0},0,{"$f":"SUM(AP1310:AP1311)","v":0},{"$f":"SUM(AQ1310:AQ1311)","v":0},{"$f":"SUM(AR1310:AR1311)","v":0},{"$f":"SUM(AS1310:AS1311)","v":0},{"$f":"SUM(AT1310:AT1311)","v":0},{"$f":"SUM(AU1310:AU1311)","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007054"},{"$f":"C1286","v":"Inspection and Audit Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1310-S1310","v":0},0,null,null,{"$f":"SUM(V1310:W1310)","v":0},{"$f":"U1310+X1310","v":0},null,null,{"$f":"U1310+X1310+Z1310+AA1310","v":0},{"$f":"AB1310-U1310","v":0},0,null,null,{"$f":"SUM(AE1310:AF1310)","v":0},{"$f":"AD1310+AG1310","v":0},null,null,{"$f":"AD1310+AG1310+AI1310+AJ1310","v":0},{"$f":"AK1310-AD1310","v":0},0,null,null,{"$f":"SUM(AN1310:AO1310)","v":0},{"$f":"AM1310+AP1310","v":0},null,null,{"$f":"AM1310+AP1310+AR1310+AS1310","v":0},{"$f":"AT1310-AM1310","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1311-S1311","v":0},0,null,null,{"$f":"SUM(V1311:W1311)","v":0},{"$f":"U1311+X1311","v":0},null,null,{"$f":"U1311+X1311+Z1311+AA1311","v":0},{"$f":"AB1311-U1311","v":0},0,null,null,{"$f":"SUM(AE1311:AF1311)","v":0},{"$f":"AD1311+AG1311","v":0},null,null,{"$f":"AD1311+AG1311+AI1311+AJ1311","v":0},{"$f":"AK1311-AD1311","v":0},0,null,null,{"$f":"SUM(AN1311:AO1311)","v":0},{"$f":"AM1311+AP1311","v":0},null,null,{"$f":"AM1311+AP1311+AR1311+AS1311","v":0},{"$f":"AT1311-AM1311","v":0}]
[1,null,{"$f":"C1286","v":"Inspection and Audit Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1313:I1314)","v":4601},7454,1693,1693,153,{"$f":"SUM(N1313:N1314)","v":0},0,0,0,{"$f":"SUM(M1312:Q1312)","v":153},{"$f":"SUM(S1313:S1314)","v":0},{"$f":"SUM(T1313:T1314)","v":153},1360,0,0,0,1360,{"$f":"SUM(Z1313:Z1314)","v":0},{"$f":"SUM(AA1313:AA1314)","v":0},1360,0,344,0,0,{"$f":"SUM(AG1313:AG1314)","v":0},{"$f":"SUM(AH1313:AH1314)","v":344},0,{"$f":"SUM(AJ1313:AJ1314)","v":0},{"$f":"SUM(AK1313:AK1314)","v":344},{"$f":"SUM(AL1313:AL1314)","v":0},{"$f":"SUM(AM1313:AM1314)","v":363.26400000000001},{"$f":"SUM(AN1313:AN1314)","v":0},0,{"$f":"SUM(AP1313:AP1314)","v":0},{"$f":"SUM(AQ1313:AQ1314)","v":363.26400000000001},0,{"$f":"SUM(AS1313:AS1314)","v":0},{"$f":"SUM(AT1313:AT1314)","v":363.26400000000001},{"$f":"SUM(AU1313:AU1314)","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007056"},43,41,null,"Transport equipment",null,null,3109,4376,874,874,0,0,0,0,0,{"$f":"SUM(M1313:Q1313)","v":0},null,{"$f":"R1313-S1313","v":0},1082,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":1082},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":1082},{"$f":"AB1313-U1313","v":0},200,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":200},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":200},{"$f":"AK1313-AD1313","v":0},211.20000000000002,null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":211.20000000000002},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":211.20000000000002},{"$f":"AT1313-AM1313","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007057"},{"$f":"C1286","v":"Inspection and Audit Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,1492,3078,819,819,153,0,0,0,0,153,null,153,278,null,null,0,278,null,null,278,0,144,null,null,0,144,null,null,144,0,152.06400000000002,null,null,0,152.06400000000002,null,null,152.06400000000002,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)","v":"019001007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,44,null,null,0,44,null,null,44,0,48,null,null,0,48,null,null,48,0,50.688000000000002,null,null,0,50.688000000000002,null,null,50.688000000000002,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1238,I1284,I1308,I1320)","v":82887},{"$f":"SUM(J1238,J1284,J1308,J1320)","v":106914},{"$f":"SUM(K1238,K1284,K1308,K1320)","v":139834},139834,145890,0,0,0,0,145890,0,145890,143049,0,0,0,143049,0,0,143049,0,144340,0,0,0,144340,0,0,144340,0,154799.39957655632,0,0,0,154799.39957655632,0,0,154799.39957655632,{"$f":"SUM(AU1238,AU1284,AU1308,AU1320)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1322-I1236","v":0},{"$f":"J1322-J1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(L1210:L1219,\"=0\")+COUNTBLANK(L1210:L1219))=10))),1,0)","v":1},{"$f":"IF(AND(J1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(M1210:M1219,\"=0\")+COUNTBLANK(M1210:M1219))=10))),1,0)","v":1},{"$f":"IF(AND(K1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(N1210:N1219,\"=0\")+COUNTBLANK(N1210:N1219))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(P1210:P1219,\"=0\")+COUNTBLANK(P1210:P1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(S1210:S1219,\"=0\")+COUNTBLANK(S1210:S1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(Y1210:Y1219,\"=0\")+COUNTBLANK(Y1210:Y1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(AH1210:AH1219,\"=0\")+COUNTBLANK(AH1210:AH1219))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1309","v":0},{"$f":"+J1309","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1329:Q1329)","v":0},{"$f":"+S1309","v":0},{"$f":"SUM(T1330:T1331)","v":0},{"$f":"+U1309","v":0},{"$f":"+V1309","v":0},{"$f":"+W1309","v":0},0,0,0,0,0,0,{"$f":"+AD1309","v":0},{"$f":"+AE1309","v":0},{"$f":"+AF1309","v":0},{"$f":"SUM(AG1330:AG1331)","v":0},{"$f":"SUM(AH1330:AH1331)","v":0},0,{"$f":"SUM(AJ1330:AJ1331)","v":0},{"$f":"SUM(AK1330:AK1331)","v":0},{"$f":"SUM(AL1330:AL1331)","v":0},{"$f":"+AM1309","v":0},{"$f":"+AN1309","v":0},{"$f":"+AO1309","v":0},{"$f":"SUM(AP1330:AP1331)","v":0},{"$f":"SUM(AQ1330:AQ1331)","v":0},0,{"$f":"SUM(AS1330:AS1331)","v":0},{"$f":"SUM(AT1330:AT1331)","v":0},{"$f":"SUM(AU1330:AU1331)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1331:Q1331)","v":0},null,{"$f":"R1331-S1331","v":0},null,null,null,{"$f":"SUM(V1331:W1331)","v":0},{"$f":"U1331+X1331","v":0},null,null,{"$f":"U1331+X1331+Z1331+AA1331","v":0},{"$f":"AB1331-U1331","v":0},null,null,null,{"$f":"SUM(AE1331:AF1331)","v":0},{"$f":"AD1331+AG1331","v":0},null,null,{"$f":"AD1331+AG1331+AI1331+AJ1331","v":0},{"$f":"AK1331-AD1331","v":0},null,null,null,{"$f":"SUM(AN1331:AO1331)","v":0},{"$f":"AM1331+AP1331","v":0},null,null,{"$f":"AM1331+AP1331+AR1331+AS1331","v":0},{"$f":"AT1331-AM1331","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1332:Q1332)","v":0},null,{"$f":"R1332-S1332","v":0},null,null,null,{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},null,null,{"$f":"U1332+X1332+Z1332+AA1332","v":0},{"$f":"AB1332-U1332","v":0},null,null,null,{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},null,null,{"$f":"AD1332+AG1332+AI1332+AJ1332","v":0},{"$f":"AK1332-AD1332","v":0},null,null,null,{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},null,null,{"$f":"AM1332+AP1332+AR1332+AS1332","v":0},{"$f":"AT1332-AM1332","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"A1350","v":8},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1350","v":8},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1350+3,0)<>\"\",OFFSET($F$43,A1350+3,0),\"\")","v":"Acquisition Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief of Defence Materiel"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1361:AF1361,\"<>0\")-COUNTBLANK(F1361:AF1361))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1370,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1474:AU1474,\">0.5\")+COUNTIF(I1474:AU1474,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1351))&E1351","v":"019001008"},null,null,1,"Acquisition Services",0,null,46544,58828,64137,64137,112742,0,0,0,0,{"$f":"SUM(M1376:Q1376)","v":112742},null,{"$f":"R1376-S1376","v":112742},132362,null,null,{"$f":"SUM(V1376:W1376)","v":0},{"$f":"U1376+X1376","v":132362},null,null,{"$f":"U1376+X1376+Z1376+AA1376","v":132362},{"$f":"AB1376-U1376","v":0},132778,null,null,{"$f":"SUM(AE1376:AF1376)","v":0},{"$f":"AD1376+AG1376","v":132778},null,null,{"$f":"AD1376+AG1376+AI1376+AJ1376","v":132778},{"$f":"AK1376-AD1376","v":0},141374.66779310355,null,null,{"$f":"SUM(AN1376:AO1376)","v":0},{"$f":"AM1376+AP1376","v":141374.66779310355},null,null,{"$f":"AM1376+AP1376+AR1376+AS1376","v":141374.66779310355},{"$f":"AT1376-AM1376","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1377:AU1377,\"<>0\")-COUNTBLANK(F1377:AU1377))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1377:Q1377)","v":0},null,{"$f":"R1377-S1377","v":0},0,null,null,0,{"$f":"U1377+X1377","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1377+AP1377+AR1377+AS1377","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1380+AG1380","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1381+AG1381","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1376:I1385)","v":46544},58828,64137,64137,112742,0,0,0,0,112742,0,112742,132362,0,0,0,132362,0,0,132362,0,132778,0,0,{"$f":"SUM(AG1376:AG1385)","v":0},{"$f":"SUM(AH1376:AH1385)","v":132778},0,{"$f":"SUM(AJ1376:AJ1385)","v":0},{"$f":"SUM(AK1376:AK1385)","v":132778},{"$f":"SUM(AL1376:AL1385)","v":0},{"$f":"SUM(AM1376:AM1385)","v":141374.66779310355},{"$f":"SUM(AN1376:AN1385)","v":0},0,{"$f":"SUM(AP1376:AP1385)","v":0},{"$f":"SUM(AQ1376:AQ1385)","v":141374.66779310355},0,{"$f":"SUM(AS1376:AS1385)","v":0},{"$f":"SUM(AT1376:AT1385)","v":141374.66779310355},{"$f":"SUM(AU1376:AU1385)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1387+X1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1387+AG1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1387+AP1387","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1389,I1392,I1431)","v":43781},54739,61137,61137,111544,0,0,0,0,111544,0,111544,130220,0,0,0,{"$f":"U1388+X1388","v":130220},{"$f":"SUM(Z1389,Z1392,Z1431)","v":0},{"$f":"SUM(AA1389,AA1392,AA1431)","v":0},{"$f":"U1388+X1388+Z1388+AA1388","v":130220},{"$f":"SUM(AC1389,AC1392,AC1431)","v":0},132067,0,0,{"$f":"SUM(AG1389,AG1392,AG1431)","v":0},{"$f":"AD1388+AG1388","v":132067},{"$f":"SUM(AI1389,AI1392,AI1431)","v":0},{"$f":"SUM(AJ1389,AJ1392,AJ1431)","v":0},{"$f":"AD1388+AG1388+AI1388+AJ1388","v":132067},{"$f":"SUM(AL1389,AL1392,AL1431)","v":0},{"$f":"SUM(AM1389,AM1392,AM1431)","v":140623.85179310356},{"$f":"SUM(AN1389,AN1392,AN1431)","v":0},0,{"$f":"SUM(AP1389,AP1392,AP1431)","v":0},{"$f":"AM1388+AP1388","v":140623.85179310356},{"$f":"SUM(AR1389,AR1392,AR1431)","v":0},{"$f":"SUM(AS1389,AS1392,AS1431)","v":0},{"$f":"AM1388+AP1388+AR1388+AS1388","v":140623.85179310356},{"$f":"SUM(AU1389,AU1392,AU1431)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1389,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1389:AU1389,\"<>0\")-COUNTBLANK(I1389:AU1389))<>0,1,0))","v":1},{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1390:I1391)","v":38498},48040,53506,53506,57229,0,0,0,0,57229,0,57229,56889,0,0,0,{"$f":"U1389+X1389","v":56889},{"$f":"SUM(Z1390:Z1391)","v":0},{"$f":"SUM(AA1390:AA1391)","v":0},{"$f":"U1389+X1389+Z1389+AA1389","v":56889},{"$f":"SUM(AC1390:AC1391)","v":0},58055,0,0,{"$f":"SUM(AG1390:AG1391)","v":0},{"$f":"AD1389+AG1389","v":58055},{"$f":"SUM(AI1390:AI1391)","v":0},{"$f":"SUM(AJ1390:AJ1391)","v":0},{"$f":"AD1389+AG1389+AI1389+AJ1389","v":58055},{"$f":"SUM(AL1390:AL1391)","v":0},{"$f":"SUM(AM1390:AM1391)","v":62467.179793103554},{"$f":"SUM(AN1390:AN1391)","v":0},0,{"$f":"SUM(AP1390:AP1391)","v":0},{"$f":"AM1389+AP1389","v":62467.179793103554},{"$f":"SUM(AR1390:AR1391)","v":0},{"$f":"SUM(AS1390:AS1391)","v":0},{"$f":"AM1389+AP1389+AR1389+AS1389","v":62467.179793103554},{"$f":"SUM(AU1390:AU1391)","v":0}]
[1,{"$f":"B1389","v":"019001008001"},null,null,null,"Salaries and wages",null,null,34177,42210,48186,48186,51501,0,0,0,0,{"$f":"SUM(M1390:Q1390)","v":51501},null,{"$f":"R1390-S1390","v":51501},51013,null,null,{"$f":"SUM(V1390:W1390)","v":0},{"$f":"U1390+X1390","v":51013},null,null,{"$f":"U1390+X1390+Z1390+AA1390","v":51013},{"$f":"AB1390-U1390","v":0},52147,null,null,{"$f":"SUM(AE1390:AF1390)","v":0},{"$f":"AD1390+AG1390","v":52147},null,null,{"$f":"AD1390+AG1390+AI1390+AJ1390","v":52147},{"$f":"AK1390-AD1390","v":0},56110.171814158486,null,null,{"$f":"SUM(AN1390:AO1390)","v":0},{"$f":"AM1390+AP1390","v":56110.171814158486},null,null,{"$f":"AM1390+AP1390+AR1390+AS1390","v":56110.171814158486},{"$f":"AT1390-AM1390","v":0}]
[1,"019001008001",null,null,null,"Social contributions",null,null,4321,5830,5320,5320,5728,0,0,0,0,{"$f":"SUM(M1391:Q1391)","v":5728},null,{"$f":"R1391-S1391","v":5728},5876,null,null,{"$f":"SUM(V1391:W1391)","v":0},{"$f":"U1391+X1391","v":5876},null,null,{"$f":"U1391+X1391+Z1391+AA1391","v":5876},{"$f":"AB1391-U1391","v":0},5908,null,null,{"$f":"SUM(AE1391:AF1391)","v":0},{"$f":"AD1391+AG1391","v":5908},null,null,{"$f":"AD1391+AG1391+AI1391+AJ1391","v":5908},{"$f":"AK1391-AD1391","v":0},6357.0079789450647,null,null,{"$f":"SUM(AN1391:AO1391)","v":0},{"$f":"AM1391+AP1391","v":6357.0079789450647},null,null,{"$f":"AM1391+AP1391+AR1391+AS1391","v":6357.0079789450647},{"$f":"AT1391-AM1391","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1393:I1430)","v":5283},6699,7631,7631,54315,0,0,0,0,54315,0,54315,73331,0,0,0,73331,{"$f":"SUM(Z1393:Z1430)","v":0},{"$f":"SUM(AA1393:AA1430)","v":0},73331,0,74012,0,0,0,{"$f":"SUM(AH1393:AH1430)","v":74012},{"$f":"SUM(AI1393:AI1430)","v":0},0,{"$f":"SUM(AK1393:AK1430)","v":74012},{"$f":"SUM(AL1393:AL1430)","v":0},78156.671999999991,0,0,0,{"$f":"SUM(AQ1393:AQ1430)","v":78156.671999999991},{"$f":"SUM(AR1393:AR1430)","v":0},0,{"$f":"SUM(AT1393:AT1430)","v":78156.671999999991},{"$f":"SUM(AU1393:AU1430)","v":0}]
[0,{"$f":"B1392","v":"019001008002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1393:Q1393)","v":0},null,{"$f":"R1393-S1393","v":0},0,null,null,{"$f":"SUM(V1393:W1393)","v":0},{"$f":"U1393+X1393","v":0},null,null,{"$f":"U1393+X1393+Z1393+AA1393","v":0},{"$f":"AB1393-U1393","v":0},0,null,null,{"$f":"SUM(AE1393:AF1393)","v":0},{"$f":"AD1393+AG1393","v":0},null,null,{"$f":"AD1393+AG1393+AI1393+AJ1393","v":0},{"$f":"AK1393-AD1393","v":0},0,null,null,{"$f":"SUM(AN1393:AO1393)","v":0},{"$f":"AM1393+AP1393","v":0},null,null,{"$f":"AM1393+AP1393+AR1393+AS1393","v":0},{"$f":"AT1393-AM1393","v":0}]
[1,"019001008002",null,null,null,"Advertising",null,null,6,14,58,58,69,0,0,0,0,69,null,69,70,null,null,0,70,null,null,70,0,74,null,null,0,74,null,null,74,0,78.144000000000005,null,null,0,78.144000000000005,null,null,78.144000000000005,0]
[1,"019001008002",null,null,null,"Minor Assets",null,null,747,149,125,125,204,0,0,0,0,204,null,204,0,null,null,0,0,null,null,0,0,9,null,null,0,9,null,null,9,0,9.5040000000000013,null,null,0,9.5040000000000013,null,null,9.5040000000000013,0]
[0,"019001008002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Catering: Departmental activities",null,null,64,125,42,42,109,0,0,0,0,109,null,109,115,null,null,0,115,null,null,115,0,120,null,null,{"$f":"SUM(AE1398:AF1398)","v":0},{"$f":"AD1398+AG1398","v":120},null,null,120,0,126.72000000000001,null,null,0,126.72000000000001,null,null,126.72000000000001,0]
[1,"019001008002",null,null,null,"Communication (G&S)",null,null,1,19,64,64,49,0,0,0,0,49,null,49,52,null,null,{"$f":"SUM(V1399:W1399)","v":0},{"$f":"U1399+X1399","v":52},null,null,52,0,54,null,null,{"$f":"SUM(AE1399:AF1399)","v":0},{"$f":"AD1399+AG1399","v":54},null,null,54,0,57.024000000000008,null,null,{"$f":"SUM(AN1399:AO1399)","v":0},{"$f":"AM1399+AP1399","v":57.024000000000008},null,null,57.024000000000008,0]
[1,"019001008002",null,null,null,"Computer services",null,null,72,1445,0,0,96,0,0,0,0,96,null,96,96,null,null,{"$f":"SUM(V1400:W1400)","v":0},{"$f":"U1400+X1400","v":96},null,null,96,0,96,null,null,{"$f":"SUM(AE1400:AF1400)","v":0},{"$f":"AD1400+AG1400","v":96},null,null,96,0,101.376,null,null,{"$f":"SUM(AN1400:AO1400)","v":0},{"$f":"AM1400+AP1400","v":101.376},null,null,101.376,0]
[1,"019001008002",null,null,null,"Consultants: Business and advisory services",null,null,31,0,30,30,47000,0,0,0,0,47000,null,47000,67000,null,null,0,67000,null,null,67000,0,67000,null,null,0,67000,null,null,67000,0,70752,null,null,0,70752,null,null,70752,0]
[0,"019001008002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1404:Q1404)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1405:Q1405)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Contractors",null,null,59,68,137,137,110,0,0,0,0,110,null,110,115,null,null,0,115,null,null,115,0,121,null,null,0,121,null,null,121,0,127.77600000000001,null,null,0,127.77600000000001,null,null,127.77600000000001,0]
[1,"019001008002",null,null,null,"Agency and support/outsourced services",null,null,0,0,233,233,96,0,0,0,0,96,null,96,96,null,null,0,96,null,null,96,0,96,null,null,0,96,null,null,96,0,101.376,null,null,0,101.376,null,null,101.376,0]
[1,"019001008002",null,null,null,"Entertainment",null,null,32,94,42,42,130,0,0,0,0,130,null,130,130,null,null,0,130,null,null,130,0,132,null,null,0,132,null,null,132,0,139.39200000000002,null,null,0,139.39200000000002,null,null,139.39200000000002,0]
[1,"019001008002",null,null,null,"Fleet services (including government motor transport)",null,null,0,17,31,31,0,0,0,0,0,0,null,0,16,null,null,0,16,null,null,16,0,17,null,null,0,17,null,null,17,0,17.952000000000002,null,null,0,17.952000000000002,null,null,17.952000000000002,0]
[0,"019001008002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,3,3,0,0,0,0,0,{"$f":"SUM(M1411:Q1411)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Inventory: Food and food supplies",null,null,35,39,40,40,36,0,0,0,0,{"$f":"SUM(M1413:Q1413)","v":36},null,36,38,null,null,0,38,null,null,38,0,39,null,null,0,39,null,null,39,0,41.184000000000005,null,null,0,41.184000000000005,null,null,41.184000000000005,0]
[1,"019001008002",null,null,null,"Inventory: Fuel, oil and gas",null,null,33,306,56,56,211,0,0,0,0,211,null,211,221,null,null,0,221,null,null,221,0,232,null,null,0,232,null,null,232,0,244.99200000000002,null,null,0,244.99200000000002,null,null,244.99200000000002,0]
[0,"019001008002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Inventory: Materials and supplies",null,null,25,6,18,18,7,0,0,0,0,7,null,7,5,null,null,0,5,null,null,5,0,6,null,null,0,6,null,null,6,0,6.3360000000000003,null,null,0,6.3360000000000003,null,null,6.3360000000000003,0]
[1,"019001008002",null,null,null,"Inventory: Medical supplies",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Consumable supplies",null,null,45,450,377,377,393,0,0,0,0,393,null,393,398,null,null,0,398,null,null,398,0,418,null,null,0,418,null,null,418,0,441.40800000000007,null,null,0,441.40800000000007,null,null,441.40800000000007,0]
[1,"019001008002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,330,196,183,183,151,0,0,0,0,151,null,151,181,null,null,0,181,null,null,181,0,191,null,null,0,191,null,null,191,0,201.696,null,null,0,201.696,null,null,201.696,0]
[1,"019001008002",null,null,null,"Operating leases",null,null,0,0,133,133,64,0,0,0,0,64,null,64,68,null,null,0,68,null,null,68,0,71,null,null,0,71,null,null,71,0,74.976000000000013,null,null,0,74.976000000000013,null,null,74.976000000000013,0]
[0,"019001008002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Property payments",null,null,0,37,53,53,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001008002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001008002",null,null,null,"Travel and subsistence",null,null,2784,2983,4153,4153,4297,0,0,0,0,4297,null,4297,3606,null,null,0,3606,null,null,3606,0,4299,null,null,0,4299,null,null,4299,0,4539.7440000000006,null,null,0,4539.7440000000006,null,null,4539.7440000000006,0]
[1,"019001008002",null,null,null,"Training and development",null,null,687,494,1405,1405,1132,0,0,0,0,1132,null,1132,1088,null,null,0,1088,null,null,1088,0,930,null,null,0,930,null,null,930,0,982.08,null,null,0,982.08,null,null,982.08,0]
[1,"019001008002",null,null,null,"Operating payments",null,null,298,180,199,199,99,0,0,0,0,99,null,99,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,40.128,null,null,0,40.128,null,null,40.128,0]
[1,"019001008002",null,null,null,"Venues and facilities",null,null,33,77,249,249,62,0,0,0,0,62,null,62,0,null,null,0,0,null,null,0,0,69,null,null,0,69,null,null,69,0,72.864000000000004,null,null,0,72.864000000000004,null,null,72.864000000000004,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1432:I1433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1432:AU1433)","v":0}]
[0,{"$f":"B1431","v":"019001008003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1432:Q1432)","v":0},null,{"$f":"R1432-S1432","v":0},0,null,null,{"$f":"SUM(V1432:W1432)","v":0},{"$f":"U1432+X1432","v":0},null,null,{"$f":"U1432+X1432+Z1432+AA1432","v":0},{"$f":"AB1432-U1432","v":0},0,null,null,{"$f":"SUM(AE1432:AF1432)","v":0},{"$f":"AD1432+AG1432","v":0},null,null,{"$f":"AD1432+AG1432+AI1432+AJ1432","v":0},{"$f":"AK1432-AD1432","v":0},0,null,null,{"$f":"SUM(AN1432:AO1432)","v":0},{"$f":"AM1432+AP1432","v":0},null,null,{"$f":"AM1432+AP1432+AR1432+AS1432","v":0},{"$f":"AT1432-AM1432","v":0}]
[0,"019001008003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1433-S1433","v":0},0,null,null,{"$f":"SUM(V1433:W1433)","v":0},{"$f":"U1433+X1433","v":0},null,null,{"$f":"U1433+X1433+Z1433+AA1433","v":0},{"$f":"AB1433-U1433","v":0},0,null,null,{"$f":"SUM(AE1433:AF1433)","v":0},{"$f":"AD1433+AG1433","v":0},null,null,{"$f":"AD1433+AG1433+AI1433+AJ1433","v":0},{"$f":"AK1433-AD1433","v":0},0,null,null,{"$f":"SUM(AN1433:AO1433)","v":0},{"$f":"AM1433+AP1433","v":0},null,null,{"$f":"AM1433+AP1433+AR1433+AS1433","v":0},{"$f":"AT1433-AM1433","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1435,I1442,I1445,I1446,I1447,I1454,I1455)","v":2168},{"$f":"SUM(J1435,J1442,J1445,J1446,J1447,J1454,J1455)","v":2803},2101,2101,492,0,0,0,0,492,{"$f":"SUM(S1435,S1442,S1445,S1446,S1447,S1454,S1455)","v":0},492,2036,0,0,0,2036,0,0,2036,0,600,0,0,0,600,0,0,600,0,633.6,0,0,0,633.6,0,0,633.6,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1435,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1435:AU1435,\"<>0\")-COUNTBLANK(I1435:AU1435))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1436,I1439)","v":0},{"$f":"SUM(J1436,J1439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1436,S1439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1350,0)","v":"Acquisition Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1437:I1438)","v":0},{"$f":"SUM(J1437:J1438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1437:S1438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1435:$D1436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1435:$D1436)","v":0},{"$f":"SUM(V1437:W1437)","v":0},{"$f":"U1437+X1437","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1435:$D1436)","v":0},{"$f":"AB1437-U1437","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1435:$D1436)","v":0},{"$f":"SUM(AE1437:AF1437)","v":0},{"$f":"AD1437+AG1437","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1435:$D1436)","v":0},{"$f":"AK1437-AD1437","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1435:$D1436)","v":0},{"$f":"SUM(AN1437:AO1437)","v":0},{"$f":"AM1437+AP1437","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1435:$D1436)","v":0},{"$f":"AT1437-AM1437","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1437:$D1438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1437:$D1438)","v":0},{"$f":"SUM(V1438:W1438)","v":0},{"$f":"U1438+X1438","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1437:$D1438)","v":0},{"$f":"AB1438-U1438","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1437:$D1438)","v":0},{"$f":"SUM(AE1438:AF1438)","v":0},{"$f":"AD1438+AG1438","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1437:$D1438)","v":0},{"$f":"AK1438-AD1438","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1437:$D1438)","v":0},{"$f":"SUM(AN1438:AO1438)","v":0},{"$f":"AM1438+AP1438","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1437:$D1438)","v":0},{"$f":"AT1438-AM1438","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1440:I1441)","v":0},{"$f":"SUM(J1440:J1441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1440:S1441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1439:$D1440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1439:$D1440)","v":0},{"$f":"SUM(V1440:W1440)","v":0},{"$f":"U1440+X1440","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1439:$D1440)","v":0},{"$f":"AB1440-U1440","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1439:$D1440)","v":0},{"$f":"SUM(AE1440:AF1440)","v":0},{"$f":"AD1440+AG1440","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1439:$D1440)","v":0},{"$f":"AK1440-AD1440","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1439:$D1440)","v":0},{"$f":"SUM(AN1440:AO1440)","v":0},{"$f":"AM1440+AP1440","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1439:$D1440)","v":0},{"$f":"AT1440-AM1440","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1441:$D1442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1441:$D1442)","v":0},{"$f":"SUM(V1441:W1441)","v":0},{"$f":"U1441+X1441","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1441:$D1442)","v":0},{"$f":"AB1441-U1441","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1441:$D1442)","v":0},{"$f":"SUM(AE1441:AF1441)","v":0},{"$f":"AD1441+AG1441","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1441:$D1442)","v":0},{"$f":"AK1441-AD1441","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1441:$D1442)","v":0},{"$f":"SUM(AN1441:AO1441)","v":0},{"$f":"AM1441+AP1441","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1441:$D1442)","v":0},{"$f":"AT1441-AM1441","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1443:I1444)","v":0},{"$f":"SUM(J1443:J1444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1443:S1444)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1443:Z1444)","v":0},{"$f":"SUM(AA1443:AA1444)","v":0},{"$f":"SUM(AB1443:AB1444)","v":0},{"$f":"SUM(AC1443:AC1444)","v":0},{"$f":"SUM(AD1443:AD1444)","v":0},0,0,0,0,{"$f":"SUM(AI1443:AI1444)","v":0},{"$f":"SUM(AJ1443:AJ1444)","v":0},{"$f":"SUM(AK1443:AK1444)","v":0},{"$f":"SUM(AL1443:AL1444)","v":0},{"$f":"SUM(AM1443:AM1444)","v":0},{"$f":"SUM(AN1443:AN1444)","v":0},0,0,0,{"$f":"SUM(AR1443:AR1444)","v":0},{"$f":"SUM(AS1443:AS1444)","v":0},{"$f":"SUM(AT1443:AT1444)","v":0},{"$f":"SUM(AU1443:AU1444)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1443:$D1444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1443:$D1444)","v":0},{"$f":"SUM(V1443:W1443)","v":0},{"$f":"U1443+X1443","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1443:$D1444)","v":0},{"$f":"AB1443-U1443","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1443:$D1444)","v":0},{"$f":"SUM(AE1443:AF1443)","v":0},{"$f":"AD1443+AG1443","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1443:$D1444)","v":0},{"$f":"AK1443-AD1443","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1443:$D1444)","v":0},{"$f":"SUM(AN1443:AO1443)","v":0},{"$f":"AM1443+AP1443","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1443:$D1444)","v":0},{"$f":"AT1443-AM1443","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1445:$D1446)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1445:$D1446)","v":0},{"$f":"SUM(V1444:W1444)","v":0},{"$f":"U1444+X1444","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1445:$D1446)","v":0},{"$f":"AB1444-U1444","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1445:$D1446)","v":0},{"$f":"SUM(AE1444:AF1444)","v":0},{"$f":"AD1444+AG1444","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1445:$D1446)","v":0},{"$f":"AK1444-AD1444","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1445:$D1446)","v":0},{"$f":"SUM(AN1444:AO1444)","v":0},{"$f":"AM1444+AP1444","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1445:$D1446)","v":0},{"$f":"AT1444-AM1444","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1447:$D1448)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1447:$D1448)","v":0},{"$f":"SUM(V1445:W1445)","v":0},{"$f":"U1445+X1445","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1447:$D1448)","v":0},{"$f":"AB1445-U1445","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1447:$D1448)","v":0},{"$f":"SUM(AE1445:AF1445)","v":0},{"$f":"AD1445+AG1445","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1447:$D1448)","v":0},{"$f":"AK1445-AD1445","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1447:$D1448)","v":0},{"$f":"SUM(AN1445:AO1445)","v":0},{"$f":"AM1445+AP1445","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1447:$D1448)","v":0},{"$f":"AT1445-AM1445","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1449:$D1450)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1449:$D1450)","v":0},{"$f":"SUM(V1446:W1446)","v":0},{"$f":"U1446+X1446","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1449:$D1450)","v":0},{"$f":"AB1446-U1446","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1449:$D1450)","v":0},{"$f":"SUM(AE1446:AF1446)","v":0},{"$f":"AD1446+AG1446","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1449:$D1450)","v":0},{"$f":"AK1446-AD1446","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1449:$D1450)","v":0},{"$f":"SUM(AN1446:AO1446)","v":0},{"$f":"AM1446+AP1446","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1449:$D1450)","v":0},{"$f":"AT1446-AM1446","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1448,I1451)","v":451},{"$f":"SUM(J1448,J1451)","v":6},0,0,0,0,0,0,0,0,{"$f":"SUM(S1448,S1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1449:I1450)","v":0},{"$f":"SUM(J1449:J1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1449:S1450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1451:$D1452)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1451:$D1452)","v":0},{"$f":"SUM(V1449:W1449)","v":0},{"$f":"U1449+X1449","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1451:$D1452)","v":0},{"$f":"AB1449-U1449","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1451:$D1452)","v":0},{"$f":"SUM(AE1449:AF1449)","v":0},{"$f":"AD1449+AG1449","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1451:$D1452)","v":0},{"$f":"AK1449-AD1449","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1451:$D1452)","v":0},{"$f":"SUM(AN1449:AO1449)","v":0},{"$f":"AM1449+AP1449","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1451:$D1452)","v":0},{"$f":"AT1449-AM1449","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1453:$D1454)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1453:$D1454)","v":0},{"$f":"SUM(V1450:W1450)","v":0},{"$f":"U1450+X1450","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1453:$D1454)","v":0},{"$f":"AB1450-U1450","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1453:$D1454)","v":0},{"$f":"SUM(AE1450:AF1450)","v":0},{"$f":"AD1450+AG1450","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1453:$D1454)","v":0},{"$f":"AK1450-AD1450","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1453:$D1454)","v":0},{"$f":"SUM(AN1450:AO1450)","v":0},{"$f":"AM1450+AP1450","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1453:$D1454)","v":0},{"$f":"AT1450-AM1450","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1452:I1453)","v":451},{"$f":"SUM(J1452:J1453)","v":6},0,0,0,0,0,0,0,0,{"$f":"SUM(S1452:S1453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1455:$D1456)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1455:$D1456)","v":0},{"$f":"SUM(V1452:W1452)","v":0},{"$f":"U1452+X1452","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1455:$D1456)","v":0},{"$f":"AB1452-U1452","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1455:$D1456)","v":0},{"$f":"SUM(AE1452:AF1452)","v":0},{"$f":"AD1452+AG1452","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1455:$D1456)","v":0},{"$f":"AK1452-AD1452","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1455:$D1456)","v":0},{"$f":"SUM(AN1452:AO1452)","v":0},{"$f":"AM1452+AP1452","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1455:$D1456)","v":0},{"$f":"AT1452-AM1452","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1457:$D1458)","v":451},6,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1457:$D1458)","v":0},{"$f":"SUM(V1453:W1453)","v":0},{"$f":"U1453+X1453","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1457:$D1458)","v":0},{"$f":"AB1453-U1453","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1457:$D1458)","v":0},{"$f":"SUM(AE1453:AF1453)","v":0},{"$f":"AD1453+AG1453","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1457:$D1458)","v":0},{"$f":"AK1453-AD1453","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1457:$D1458)","v":0},{"$f":"SUM(AN1453:AO1453)","v":0},{"$f":"AM1453+AP1453","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1457:$D1458)","v":0},{"$f":"AT1453-AM1453","v":0}]
[0,null,{"$f":"C1436","v":"Acquisition Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1459:$D1460)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1459:$D1460)","v":0},{"$f":"SUM(V1454:W1454)","v":0},{"$f":"U1454+X1454","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1459:$D1460)","v":0},{"$f":"AB1454-U1454","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1459:$D1460)","v":0},{"$f":"SUM(AE1454:AF1454)","v":0},{"$f":"AD1454+AG1454","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1459:$D1460)","v":0},{"$f":"AK1454-AD1454","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1459:$D1460)","v":0},{"$f":"SUM(AN1454:AO1454)","v":0},{"$f":"AM1454+AP1454","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1459:$D1460)","v":0},{"$f":"AT1454-AM1454","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1456:I1457)","v":1717},{"$f":"SUM(J1456:J1457)","v":2797},2101,2101,492,0,0,0,0,492,{"$f":"SUM(S1456:S1457)","v":0},492,2036,0,0,0,2036,0,0,2036,0,600,0,0,0,600,0,0,600,0,633.6,0,0,0,633.6,0,0,633.6,0]
[1,null,{"$f":"C1436","v":"Acquisition Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1461:$D1462)","v":1717},2797,2101,2101,492,0,0,0,0,492,{"$f":"DSUM($I$172:$BA$261,S$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1461:$D1462)","v":492},{"$f":"DSUM($I$172:$BA$261,U$172,$C1461:$D1462)","v":2036},{"$f":"DSUM($I$172:$BA$261,V$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1461:$D1462)","v":0},{"$f":"SUM(V1456:W1456)","v":0},{"$f":"U1456+X1456","v":2036},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1461:$D1462)","v":2036},{"$f":"AB1456-U1456","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1461:$D1462)","v":600},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1461:$D1462)","v":0},{"$f":"SUM(AE1456:AF1456)","v":0},{"$f":"AD1456+AG1456","v":600},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1461:$D1462)","v":600},{"$f":"AK1456-AD1456","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1461:$D1462)","v":633.6},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1461:$D1462)","v":0},{"$f":"SUM(AN1456:AO1456)","v":0},{"$f":"AM1456+AP1456","v":633.6},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1461:$D1462)","v":633.6},{"$f":"AT1456-AM1456","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1463:$D1464)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1463:$D1464)","v":0},{"$f":"SUM(V1457:W1457)","v":0},{"$f":"U1457+X1457","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1463:$D1464)","v":0},{"$f":"AB1457-U1457","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1463:$D1464)","v":0},{"$f":"SUM(AE1457:AF1457)","v":0},{"$f":"AD1457+AG1457","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1463:$D1464)","v":0},{"$f":"AK1457-AD1457","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1463:$D1464)","v":0},{"$f":"SUM(AN1457:AO1457)","v":0},{"$f":"AM1457+AP1457","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1463:$D1464)","v":0},{"$f":"AT1457-AM1457","v":0}]
[1,null,{"$f":"C1436","v":"Acquisition Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1459,I1462,I1465:I1469)","v":554},1286,899,899,706,0,0,0,0,706,{"$f":"SUM(S1459,S1462,S1465:S1469)","v":0},706,106,0,0,0,106,{"$f":"SUM(Z1459,Z1462,Z1465:Z1469)","v":0},{"$f":"SUM(AA1459,AA1462,AA1465:AA1469)","v":0},{"$f":"SUM(AB1459,AB1462,AB1465:AB1469)","v":106},0,111,0,0,{"$f":"SUM(AG1459,AG1462,AG1465:AG1469)","v":0},{"$f":"SUM(AH1459,AH1462,AH1465:AH1469)","v":111},{"$f":"SUM(AI1459,AI1462,AI1465:AI1469)","v":0},{"$f":"SUM(AJ1459,AJ1462,AJ1465:AJ1469)","v":0},{"$f":"SUM(AK1459,AK1462,AK1465:AK1469)","v":111},{"$f":"SUM(AL1459,AL1462,AL1465:AL1469)","v":0},{"$f":"SUM(AM1459,AM1462,AM1465:AM1469)","v":117.21600000000001},{"$f":"SUM(AN1459,AN1462,AN1465:AN1469)","v":0},0,{"$f":"SUM(AP1459,AP1462,AP1465:AP1469)","v":0},{"$f":"SUM(AQ1459,AQ1462,AQ1465:AQ1469)","v":117.21600000000001},{"$f":"SUM(AR1459,AR1462,AR1465:AR1469)","v":0},{"$f":"SUM(AS1459,AS1462,AS1465:AS1469)","v":0},{"$f":"SUM(AT1459,AT1462,AT1465:AT1469)","v":117.21600000000001},{"$f":"SUM(AU1459,AU1462,AU1465:AU1469)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1459,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1459:AU1459,\"<>0\")-COUNTBLANK(I1459:AU1459))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1460:I1461)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1460:S1461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1460:Z1461)","v":0},{"$f":"SUM(AA1460:AA1461)","v":0},{"$f":"SUM(AB1460:AB1461)","v":0},0,0,0,0,{"$f":"SUM(AG1460:AG1461)","v":0},{"$f":"SUM(AH1460:AH1461)","v":0},{"$f":"SUM(AI1460:AI1461)","v":0},{"$f":"SUM(AJ1460:AJ1461)","v":0},{"$f":"SUM(AK1460:AK1461)","v":0},{"$f":"SUM(AL1460:AL1461)","v":0},{"$f":"SUM(AM1460:AM1461)","v":0},{"$f":"SUM(AN1460:AN1461)","v":0},0,{"$f":"SUM(AP1460:AP1461)","v":0},{"$f":"SUM(AQ1460:AQ1461)","v":0},{"$f":"SUM(AR1460:AR1461)","v":0},{"$f":"SUM(AS1460:AS1461)","v":0},{"$f":"SUM(AT1460:AT1461)","v":0},{"$f":"SUM(AU1460:AU1461)","v":0}]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1460,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1460,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008054"},{"$f":"C1436","v":"Acquisition Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1460-S1460","v":0},0,null,null,{"$f":"SUM(V1460:W1460)","v":0},{"$f":"U1460+X1460","v":0},null,null,{"$f":"U1460+X1460+Z1460+AA1460","v":0},{"$f":"AB1460-U1460","v":0},0,null,null,{"$f":"SUM(AE1460:AF1460)","v":0},{"$f":"AD1460+AG1460","v":0},null,null,{"$f":"AD1460+AG1460+AI1460+AJ1460","v":0},{"$f":"AK1460-AD1460","v":0},0,null,null,{"$f":"SUM(AN1460:AO1460)","v":0},{"$f":"AM1460+AP1460","v":0},null,null,{"$f":"AM1460+AP1460+AR1460+AS1460","v":0},{"$f":"AT1460-AM1460","v":0}]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1461-S1461","v":0},0,null,null,{"$f":"SUM(V1461:W1461)","v":0},{"$f":"U1461+X1461","v":0},null,null,{"$f":"U1461+X1461+Z1461+AA1461","v":0},{"$f":"AB1461-U1461","v":0},0,null,null,{"$f":"SUM(AE1461:AF1461)","v":0},{"$f":"AD1461+AG1461","v":0},null,null,{"$f":"AD1461+AG1461+AI1461+AJ1461","v":0},{"$f":"AK1461-AD1461","v":0},0,null,null,{"$f":"SUM(AN1461:AO1461)","v":0},{"$f":"AM1461+AP1461","v":0},null,null,{"$f":"AM1461+AP1461+AR1461+AS1461","v":0},{"$f":"AT1461-AM1461","v":0}]
[1,null,{"$f":"C1436","v":"Acquisition Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1463:I1464)","v":554},1286,899,899,706,{"$f":"SUM(N1463:N1464)","v":0},0,0,0,{"$f":"SUM(M1462:Q1462)","v":706},{"$f":"SUM(S1463:S1464)","v":0},{"$f":"SUM(T1463:T1464)","v":706},106,0,0,0,106,{"$f":"SUM(Z1463:Z1464)","v":0},{"$f":"SUM(AA1463:AA1464)","v":0},106,0,111,0,0,{"$f":"SUM(AG1463:AG1464)","v":0},{"$f":"SUM(AH1463:AH1464)","v":111},0,{"$f":"SUM(AJ1463:AJ1464)","v":0},{"$f":"SUM(AK1463:AK1464)","v":111},{"$f":"SUM(AL1463:AL1464)","v":0},{"$f":"SUM(AM1463:AM1464)","v":117.21600000000001},{"$f":"SUM(AN1463:AN1464)","v":0},0,{"$f":"SUM(AP1463:AP1464)","v":0},{"$f":"SUM(AQ1463:AQ1464)","v":117.21600000000001},0,{"$f":"SUM(AS1463:AS1464)","v":0},{"$f":"SUM(AT1463:AT1464)","v":117.21600000000001},{"$f":"SUM(AU1463:AU1464)","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008056"},43,41,null,"Transport equipment",null,null,0,271,591,591,0,0,0,0,0,{"$f":"SUM(M1463:Q1463)","v":0},null,{"$f":"R1463-S1463","v":0},0,null,null,{"$f":"SUM(V1463:W1463)","v":0},{"$f":"U1463+X1463","v":0},null,null,{"$f":"U1463+X1463+Z1463+AA1463","v":0},{"$f":"AB1463-U1463","v":0},0,null,null,{"$f":"SUM(AE1463:AF1463)","v":0},{"$f":"AD1463+AG1463","v":0},null,null,{"$f":"AD1463+AG1463+AI1463+AJ1463","v":0},{"$f":"AK1463-AD1463","v":0},0,null,null,{"$f":"SUM(AN1463:AO1463)","v":0},{"$f":"AM1463+AP1463","v":0},null,null,{"$f":"AM1463+AP1463+AR1463+AS1463","v":0},{"$f":"AT1463-AM1463","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008057"},{"$f":"C1436","v":"Acquisition Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,554,1015,308,308,706,0,0,0,0,706,null,706,106,null,null,0,106,null,null,106,0,111,null,null,0,111,null,null,111,0,117.21600000000001,null,null,0,117.21600000000001,null,null,117.21600000000001,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)","v":"019001008062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,I$269:I$281)","v":41},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1388,I1434,I1458,I1470)","v":46544},{"$f":"SUM(J1388,J1434,J1458,J1470)","v":58828},{"$f":"SUM(K1388,K1434,K1458,K1470)","v":64137},64137,112742,0,0,0,0,112742,0,112742,132362,0,0,0,132362,0,0,132362,0,132778,0,0,0,132778,0,0,132778,0,141374.66779310355,0,0,0,141374.66779310355,0,0,141374.66779310355,{"$f":"SUM(AU1388,AU1434,AU1458,AU1470)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1472-I1386","v":0},{"$f":"J1472-J1386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(L1360:L1369,\"=0\")+COUNTBLANK(L1360:L1369))=10))),1,0)","v":1},{"$f":"IF(AND(J1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(M1360:M1369,\"=0\")+COUNTBLANK(M1360:M1369))=10))),1,0)","v":1},{"$f":"IF(AND(K1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(N1360:N1369,\"=0\")+COUNTBLANK(N1360:N1369))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(P1360:P1369,\"=0\")+COUNTBLANK(P1360:P1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(S1360:S1369,\"=0\")+COUNTBLANK(S1360:S1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(Y1360:Y1369,\"=0\")+COUNTBLANK(Y1360:Y1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(AH1360:AH1369,\"=0\")+COUNTBLANK(AH1360:AH1369))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1459","v":0},{"$f":"+J1459","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1479:Q1479)","v":0},{"$f":"+S1459","v":0},{"$f":"SUM(T1480:T1481)","v":0},{"$f":"+U1459","v":0},{"$f":"+V1459","v":0},{"$f":"+W1459","v":0},0,0,0,0,0,0,{"$f":"+AD1459","v":0},{"$f":"+AE1459","v":0},{"$f":"+AF1459","v":0},{"$f":"SUM(AG1480:AG1481)","v":0},{"$f":"SUM(AH1480:AH1481)","v":0},0,{"$f":"SUM(AJ1480:AJ1481)","v":0},{"$f":"SUM(AK1480:AK1481)","v":0},{"$f":"SUM(AL1480:AL1481)","v":0},{"$f":"+AM1459","v":0},{"$f":"+AN1459","v":0},{"$f":"+AO1459","v":0},{"$f":"SUM(AP1480:AP1481)","v":0},{"$f":"SUM(AQ1480:AQ1481)","v":0},0,{"$f":"SUM(AS1480:AS1481)","v":0},{"$f":"SUM(AT1480:AT1481)","v":0},{"$f":"SUM(AU1480:AU1481)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1481:Q1481)","v":0},null,{"$f":"R1481-S1481","v":0},null,null,null,{"$f":"SUM(V1481:W1481)","v":0},{"$f":"U1481+X1481","v":0},null,null,{"$f":"U1481+X1481+Z1481+AA1481","v":0},{"$f":"AB1481-U1481","v":0},null,null,null,{"$f":"SUM(AE1481:AF1481)","v":0},{"$f":"AD1481+AG1481","v":0},null,null,{"$f":"AD1481+AG1481+AI1481+AJ1481","v":0},{"$f":"AK1481-AD1481","v":0},null,null,null,{"$f":"SUM(AN1481:AO1481)","v":0},{"$f":"AM1481+AP1481","v":0},null,null,{"$f":"AM1481+AP1481+AR1481+AS1481","v":0},{"$f":"AT1481-AM1481","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1482:Q1482)","v":0},null,{"$f":"R1482-S1482","v":0},null,null,null,{"$f":"SUM(V1482:W1482)","v":0},{"$f":"U1482+X1482","v":0},null,null,{"$f":"U1482+X1482+Z1482+AA1482","v":0},{"$f":"AB1482-U1482","v":0},null,null,null,{"$f":"SUM(AE1482:AF1482)","v":0},{"$f":"AD1482+AG1482","v":0},null,null,{"$f":"AD1482+AG1482+AI1482+AJ1482","v":0},{"$f":"AK1482-AD1482","v":0},null,null,null,{"$f":"SUM(AN1482:AO1482)","v":0},{"$f":"AM1482+AP1482","v":0},null,null,{"$f":"AM1482+AP1482+AR1482+AS1482","v":0},{"$f":"AT1482-AM1482","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[9,{"$f":"A1500","v":9},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1500","v":9},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1500+3,0)<>\"\",OFFSET($F$43,A1500+3,0),\"\")","v":"Communication Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Defence Corporate Communication"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1511:AF1511,\"<>0\")-COUNTBLANK(F1511:AF1511))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1520,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1624:AU1624,\">0.5\")+COUNTIF(I1624:AU1624,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1501))&E1501","v":"019001009"},null,null,1,"Communication Services",0,null,49785,48486,40975,40975,45211,0,0,0,0,{"$f":"SUM(M1526:Q1526)","v":45211},null,{"$f":"R1526-S1526","v":45211},45486,null,null,{"$f":"SUM(V1526:W1526)","v":0},{"$f":"U1526+X1526","v":45486},null,null,{"$f":"U1526+X1526+Z1526+AA1526","v":45486},{"$f":"AB1526-U1526","v":0},46368,null,null,{"$f":"SUM(AE1526:AF1526)","v":0},{"$f":"AD1526+AG1526","v":46368},null,null,{"$f":"AD1526+AG1526+AI1526+AJ1526","v":46368},{"$f":"AK1526-AD1526","v":0},49581.487890078133,null,null,{"$f":"SUM(AN1526:AO1526)","v":0},{"$f":"AM1526+AP1526","v":49581.487890078133},null,null,{"$f":"AM1526+AP1526+AR1526+AS1526","v":49581.487890078133},{"$f":"AT1526-AM1526","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1527:AU1527,\"<>0\")-COUNTBLANK(F1527:AU1527))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1527:Q1527)","v":0},null,{"$f":"R1527-S1527","v":0},0,null,null,0,{"$f":"U1527+X1527","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1527+AP1527+AR1527+AS1527","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1530+AG1530","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1531+AG1531","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1526:I1535)","v":49785},48486,40975,40975,45211,0,0,0,0,45211,0,45211,45486,0,0,0,45486,0,0,45486,0,46368,0,0,{"$f":"SUM(AG1526:AG1535)","v":0},{"$f":"SUM(AH1526:AH1535)","v":46368},0,{"$f":"SUM(AJ1526:AJ1535)","v":0},{"$f":"SUM(AK1526:AK1535)","v":46368},{"$f":"SUM(AL1526:AL1535)","v":0},{"$f":"SUM(AM1526:AM1535)","v":49581.487890078133},{"$f":"SUM(AN1526:AN1535)","v":0},0,{"$f":"SUM(AP1526:AP1535)","v":0},{"$f":"SUM(AQ1526:AQ1535)","v":49581.487890078133},0,{"$f":"SUM(AS1526:AS1535)","v":0},{"$f":"SUM(AT1526:AT1535)","v":49581.487890078133},{"$f":"SUM(AU1526:AU1535)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1537+X1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1537+AG1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1537+AP1537","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1539,I1542,I1581)","v":49324},46260,40217,40217,45072,0,0,0,0,45072,0,45072,44414,0,0,0,{"$f":"U1538+X1538","v":44414},{"$f":"SUM(Z1539,Z1542,Z1581)","v":0},{"$f":"SUM(AA1539,AA1542,AA1581)","v":0},{"$f":"U1538+X1538+Z1538+AA1538","v":44414},{"$f":"SUM(AC1539,AC1542,AC1581)","v":0},45394,0,0,{"$f":"SUM(AG1539,AG1542,AG1581)","v":0},{"$f":"AD1538+AG1538","v":45394},{"$f":"SUM(AI1539,AI1542,AI1581)","v":0},{"$f":"SUM(AJ1539,AJ1542,AJ1581)","v":0},{"$f":"AD1538+AG1538+AI1538+AJ1538","v":45394},{"$f":"SUM(AL1539,AL1542,AL1581)","v":0},{"$f":"SUM(AM1539,AM1542,AM1581)","v":48552.943890078132},{"$f":"SUM(AN1539,AN1542,AN1581)","v":0},0,{"$f":"SUM(AP1539,AP1542,AP1581)","v":0},{"$f":"AM1538+AP1538","v":48552.943890078132},{"$f":"SUM(AR1539,AR1542,AR1581)","v":0},{"$f":"SUM(AS1539,AS1542,AS1581)","v":0},{"$f":"AM1538+AP1538+AR1538+AS1538","v":48552.943890078132},{"$f":"SUM(AU1539,AU1542,AU1581)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1539,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1539:AU1539,\"<>0\")-COUNTBLANK(I1539:AU1539))<>0,1,0))","v":1},{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1540:I1541)","v":18762},21615,26208,26208,31029,0,0,0,0,31029,0,31029,30519,0,0,0,{"$f":"U1539+X1539","v":30519},{"$f":"SUM(Z1540:Z1541)","v":0},{"$f":"SUM(AA1540:AA1541)","v":0},{"$f":"U1539+X1539+Z1539+AA1539","v":30519},{"$f":"SUM(AC1540:AC1541)","v":0},30844,0,0,{"$f":"SUM(AG1540:AG1541)","v":0},{"$f":"AD1539+AG1539","v":30844},{"$f":"SUM(AI1540:AI1541)","v":0},{"$f":"SUM(AJ1540:AJ1541)","v":0},{"$f":"AD1539+AG1539+AI1539+AJ1539","v":30844},{"$f":"SUM(AL1540:AL1541)","v":0},{"$f":"SUM(AM1540:AM1541)","v":33188.143890078129},{"$f":"SUM(AN1540:AN1541)","v":0},0,{"$f":"SUM(AP1540:AP1541)","v":0},{"$f":"AM1539+AP1539","v":33188.143890078129},{"$f":"SUM(AR1540:AR1541)","v":0},{"$f":"SUM(AS1540:AS1541)","v":0},{"$f":"AM1539+AP1539+AR1539+AS1539","v":33188.143890078129},{"$f":"SUM(AU1540:AU1541)","v":0}]
[1,{"$f":"B1539","v":"019001009001"},null,null,null,"Salaries and wages",null,null,16474,19129,23232,23232,27745,0,0,0,0,{"$f":"SUM(M1540:Q1540)","v":27745},null,{"$f":"R1540-S1540","v":27745},27219,null,null,{"$f":"SUM(V1540:W1540)","v":0},{"$f":"U1540+X1540","v":27219},null,null,{"$f":"U1540+X1540+Z1540+AA1540","v":27219},{"$f":"AB1540-U1540","v":0},27544,null,null,{"$f":"SUM(AE1540:AF1540)","v":0},{"$f":"AD1540+AG1540","v":27544},null,null,{"$f":"AD1540+AG1540+AI1540+AJ1540","v":27544},{"$f":"AK1540-AD1540","v":0},29637.343901838671,null,null,{"$f":"SUM(AN1540:AO1540)","v":0},{"$f":"AM1540+AP1540","v":29637.343901838671},null,null,{"$f":"AM1540+AP1540+AR1540+AS1540","v":29637.343901838671},{"$f":"AT1540-AM1540","v":0}]
[1,"019001009001",null,null,null,"Social contributions",null,null,2288,2486,2976,2976,3284,0,0,0,0,{"$f":"SUM(M1541:Q1541)","v":3284},null,{"$f":"R1541-S1541","v":3284},3300,null,null,{"$f":"SUM(V1541:W1541)","v":0},{"$f":"U1541+X1541","v":3300},null,null,{"$f":"U1541+X1541+Z1541+AA1541","v":3300},{"$f":"AB1541-U1541","v":0},3300,null,null,{"$f":"SUM(AE1541:AF1541)","v":0},{"$f":"AD1541+AG1541","v":3300},null,null,{"$f":"AD1541+AG1541+AI1541+AJ1541","v":3300},{"$f":"AK1541-AD1541","v":0},3550.7999882394574,null,null,{"$f":"SUM(AN1541:AO1541)","v":0},{"$f":"AM1541+AP1541","v":3550.7999882394574},null,null,{"$f":"AM1541+AP1541+AR1541+AS1541","v":3550.7999882394574},{"$f":"AT1541-AM1541","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1543:I1580)","v":30562},24645,14009,14009,14043,0,0,0,0,14043,0,14043,13895,0,0,0,13895,{"$f":"SUM(Z1543:Z1580)","v":0},{"$f":"SUM(AA1543:AA1580)","v":0},13895,0,14550,0,0,0,{"$f":"SUM(AH1543:AH1580)","v":14550},{"$f":"SUM(AI1543:AI1580)","v":0},0,{"$f":"SUM(AK1543:AK1580)","v":14550},{"$f":"SUM(AL1543:AL1580)","v":0},15364.800000000001,0,0,0,{"$f":"SUM(AQ1543:AQ1580)","v":15364.800000000001},{"$f":"SUM(AR1543:AR1580)","v":0},0,{"$f":"SUM(AT1543:AT1580)","v":15364.800000000001},{"$f":"SUM(AU1543:AU1580)","v":0}]
[1,{"$f":"B1542","v":"019001009002"},null,null,null,"Administrative fees",null,null,0,0,7,7,6,0,0,0,0,{"$f":"SUM(M1543:Q1543)","v":6},null,{"$f":"R1543-S1543","v":6},6,null,null,{"$f":"SUM(V1543:W1543)","v":0},{"$f":"U1543+X1543","v":6},null,null,{"$f":"U1543+X1543+Z1543+AA1543","v":6},{"$f":"AB1543-U1543","v":0},6,null,null,{"$f":"SUM(AE1543:AF1543)","v":0},{"$f":"AD1543+AG1543","v":6},null,null,{"$f":"AD1543+AG1543+AI1543+AJ1543","v":6},{"$f":"AK1543-AD1543","v":0},6.3360000000000012,null,null,{"$f":"SUM(AN1543:AO1543)","v":0},{"$f":"AM1543+AP1543","v":6.3360000000000012},null,null,{"$f":"AM1543+AP1543+AR1543+AS1543","v":6.3360000000000012},{"$f":"AT1543-AM1543","v":0}]
[1,"019001009002",null,null,null,"Advertising",null,null,20855,3698,1654,1654,264,0,0,0,0,264,null,264,262,null,null,0,262,null,null,262,0,275,null,null,0,275,null,null,275,0,290.39999999999998,null,null,0,290.39999999999998,null,null,290.39999999999998,0]
[1,"019001009002",null,null,null,"Minor Assets",null,null,63,68,525,525,443,0,0,0,0,443,null,443,378,null,null,0,378,null,null,378,0,397,null,null,0,397,null,null,397,0,419.23200000000003,null,null,0,419.23200000000003,null,null,419.23200000000003,0]
[0,"019001009002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Catering: Departmental activities",null,null,2615,1370,958,958,953,0,0,0,0,953,null,953,959,null,null,0,959,null,null,959,0,1007,null,null,{"$f":"SUM(AE1548:AF1548)","v":0},{"$f":"AD1548+AG1548","v":1007},null,null,1007,0,1063.3920000000001,null,null,0,1063.3920000000001,null,null,1063.3920000000001,0]
[1,"019001009002",null,null,null,"Communication (G&S)",null,null,318,589,261,261,307,0,0,0,0,307,null,307,307,null,null,{"$f":"SUM(V1549:W1549)","v":0},{"$f":"U1549+X1549","v":307},null,null,307,0,323,null,null,{"$f":"SUM(AE1549:AF1549)","v":0},{"$f":"AD1549+AG1549","v":323},null,null,323,0,341.08800000000002,null,null,{"$f":"SUM(AN1549:AO1549)","v":0},{"$f":"AM1549+AP1549","v":341.08800000000002},null,null,341.08800000000002,0]
[1,"019001009002",null,null,null,"Computer services",null,null,393,309,2448,2448,2391,0,0,0,0,2391,null,2391,2393,null,null,{"$f":"SUM(V1550:W1550)","v":0},{"$f":"U1550+X1550","v":2393},null,null,2393,0,2512,null,null,{"$f":"SUM(AE1550:AF1550)","v":0},{"$f":"AD1550+AG1550","v":2512},null,null,2512,0,2652.6720000000005,null,null,{"$f":"SUM(AN1550:AO1550)","v":0},{"$f":"AM1550+AP1550","v":2652.6720000000005},null,null,2652.6720000000005,0]
[1,"019001009002",null,null,null,"Consultants: Business and advisory services",null,null,93,0,1444,1444,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1554:Q1554)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Science and technological services",null,null,0,131,0,0,422,0,0,0,0,{"$f":"SUM(M1555:Q1555)","v":422},null,422,417,null,null,0,417,null,null,417,0,488,null,null,0,488,null,null,488,0,515.32800000000009,null,null,0,515.32800000000009,null,null,515.32800000000009,0]
[1,"019001009002",null,null,null,"Contractors",null,null,508,5243,548,548,544,0,0,0,0,544,null,544,553,null,null,0,553,null,null,553,0,581,null,null,0,581,null,null,581,0,613.53600000000006,null,null,0,613.53600000000006,null,null,613.53600000000006,0]
[1,"019001009002",null,null,null,"Agency and support/outsourced services",null,null,24,26,25,25,25,0,0,0,0,25,null,25,26,null,null,0,26,null,null,26,0,27,null,null,0,27,null,null,27,0,28.512,null,null,0,28.512,null,null,28.512,0]
[1,"019001009002",null,null,null,"Entertainment",null,null,66,4,2,2,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.560000000000002,null,null,0,10.560000000000002,null,null,10.560000000000002,0]
[1,"019001009002",null,null,null,"Fleet services (including government motor transport)",null,null,0,79,17,17,17,0,0,0,0,17,null,17,17,null,null,0,17,null,null,17,0,18,null,null,0,18,null,null,18,0,19.007999999999999,null,null,0,19.007999999999999,null,null,19.007999999999999,0]
[0,"019001009002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,30,17,17,16,0,0,0,0,{"$f":"SUM(M1561:Q1561)","v":16},null,16,16,null,null,0,16,null,null,16,0,17,null,null,0,17,null,null,17,0,17.952000000000002,null,null,0,17.952000000000002,null,null,17.952000000000002,0]
[0,"019001009002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Inventory: Food and food supplies",null,null,14,29,22,22,23,0,0,0,0,{"$f":"SUM(M1563:Q1563)","v":23},null,23,23,null,null,0,23,null,null,23,0,24,null,null,0,24,null,null,24,0,25.344000000000005,null,null,0,25.344000000000005,null,null,25.344000000000005,0]
[1,"019001009002",null,null,null,"Inventory: Fuel, oil and gas",null,null,225,620,225,225,219,0,0,0,0,219,null,219,241,null,null,0,241,null,null,241,0,253,null,null,0,253,null,null,253,0,267.16800000000001,null,null,0,267.16800000000001,null,null,267.16800000000001,0]
[0,"019001009002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Inventory: Materials and supplies",null,null,123,159,111,111,109,0,0,0,0,109,null,109,104,null,null,0,104,null,null,104,0,109,null,null,0,109,null,null,109,0,115.10400000000001,null,null,0,115.10400000000001,null,null,115.10400000000001,0]
[0,"019001009002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001009002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Consumable supplies",null,null,215,677,334,334,321,0,0,0,0,321,null,321,323,null,null,0,323,null,null,323,0,339,null,null,0,339,null,null,339,0,357.98399999999998,null,null,0,357.98399999999998,null,null,357.98399999999998,0]
[1,"019001009002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,411,436,279,279,278,0,0,0,0,278,null,278,290,null,null,0,290,null,null,290,0,304,null,null,0,304,null,null,304,0,321.024,null,null,0,321.024,null,null,321.024,0]
[1,"019001009002",null,null,null,"Operating leases",null,null,30,141,252,252,263,0,0,0,0,263,null,263,272,null,null,0,272,null,null,272,0,286,null,null,0,286,null,null,286,0,302.01600000000002,null,null,0,302.01600000000002,null,null,302.01600000000002,0]
[1,"019001009002",null,null,null,"Rental and hiring",null,null,7,141,24,24,25,0,0,0,0,25,null,25,25,null,null,0,25,null,null,25,0,27,null,null,0,27,null,null,27,0,28.512,null,null,0,28.512,null,null,28.512,0]
[1,"019001009002",null,null,null,"Property payments",null,null,0,2,3,3,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000006,null,null,0,3.1680000000000006,null,null,3.1680000000000006,0]
[0,"019001009002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001009002",null,null,null,"Travel and subsistence",null,null,1498,1513,1278,1278,1285,0,0,0,0,1285,null,1285,1302,null,null,0,1302,null,null,1302,0,1368,null,null,0,1368,null,null,1368,0,1444.6080000000002,null,null,0,1444.6080000000002,null,null,1444.6080000000002,0]
[1,"019001009002",null,null,null,"Training and development",null,null,188,208,518,518,502,0,0,0,0,502,null,502,503,null,null,0,503,null,null,503,0,528,null,null,0,528,null,null,528,0,557.56799999999998,null,null,0,557.56799999999998,null,null,557.56799999999998,0]
[1,"019001009002",null,null,null,"Operating payments",null,null,2902,9172,3057,3057,5617,0,0,0,0,5617,null,5617,5465,null,null,0,5465,null,null,5465,0,5648,null,null,0,5648,null,null,5648,0,5964.2880000000005,null,null,0,5964.2880000000005,null,null,5964.2880000000005,0]
[1,"019001009002",null,null,null,"Venues and facilities",null,null,14,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1582:I1583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1582:AU1583)","v":0}]
[0,{"$f":"B1581","v":"019001009003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1582:Q1582)","v":0},null,{"$f":"R1582-S1582","v":0},0,null,null,{"$f":"SUM(V1582:W1582)","v":0},{"$f":"U1582+X1582","v":0},null,null,{"$f":"U1582+X1582+Z1582+AA1582","v":0},{"$f":"AB1582-U1582","v":0},0,null,null,{"$f":"SUM(AE1582:AF1582)","v":0},{"$f":"AD1582+AG1582","v":0},null,null,{"$f":"AD1582+AG1582+AI1582+AJ1582","v":0},{"$f":"AK1582-AD1582","v":0},0,null,null,{"$f":"SUM(AN1582:AO1582)","v":0},{"$f":"AM1582+AP1582","v":0},null,null,{"$f":"AM1582+AP1582+AR1582+AS1582","v":0},{"$f":"AT1582-AM1582","v":0}]
[0,"019001009003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1583-S1583","v":0},0,null,null,{"$f":"SUM(V1583:W1583)","v":0},{"$f":"U1583+X1583","v":0},null,null,{"$f":"U1583+X1583+Z1583+AA1583","v":0},{"$f":"AB1583-U1583","v":0},0,null,null,{"$f":"SUM(AE1583:AF1583)","v":0},{"$f":"AD1583+AG1583","v":0},null,null,{"$f":"AD1583+AG1583+AI1583+AJ1583","v":0},{"$f":"AK1583-AD1583","v":0},0,null,null,{"$f":"SUM(AN1583:AO1583)","v":0},{"$f":"AM1583+AP1583","v":0},null,null,{"$f":"AM1583+AP1583+AR1583+AS1583","v":0},{"$f":"AT1583-AM1583","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1585,I1592,I1595,I1596,I1597,I1604,I1605)","v":4},{"$f":"SUM(J1585,J1592,J1595,J1596,J1597,J1604,J1605)","v":94},122,122,139,0,0,0,0,139,{"$f":"SUM(S1585,S1592,S1595,S1596,S1597,S1604,S1605)","v":0},139,139,0,0,0,139,0,0,139,0,139,0,0,0,139,0,0,139,0,146.78400000000002,0,0,0,146.78400000000002,0,0,146.78400000000002,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1585,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1585:AU1585,\"<>0\")-COUNTBLANK(I1585:AU1585))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1586,I1589)","v":0},{"$f":"SUM(J1586,J1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1586,S1589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1500,0)","v":"Communication Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1587:I1588)","v":0},{"$f":"SUM(J1587:J1588)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1587:S1588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1585:$D1586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1585:$D1586)","v":0},{"$f":"SUM(V1587:W1587)","v":0},{"$f":"U1587+X1587","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1585:$D1586)","v":0},{"$f":"AB1587-U1587","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1585:$D1586)","v":0},{"$f":"SUM(AE1587:AF1587)","v":0},{"$f":"AD1587+AG1587","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1585:$D1586)","v":0},{"$f":"AK1587-AD1587","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1585:$D1586)","v":0},{"$f":"SUM(AN1587:AO1587)","v":0},{"$f":"AM1587+AP1587","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1585:$D1586)","v":0},{"$f":"AT1587-AM1587","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1587:$D1588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1587:$D1588)","v":0},{"$f":"SUM(V1588:W1588)","v":0},{"$f":"U1588+X1588","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1587:$D1588)","v":0},{"$f":"AB1588-U1588","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1587:$D1588)","v":0},{"$f":"SUM(AE1588:AF1588)","v":0},{"$f":"AD1588+AG1588","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1587:$D1588)","v":0},{"$f":"AK1588-AD1588","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1587:$D1588)","v":0},{"$f":"SUM(AN1588:AO1588)","v":0},{"$f":"AM1588+AP1588","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1587:$D1588)","v":0},{"$f":"AT1588-AM1588","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1590:I1591)","v":0},{"$f":"SUM(J1590:J1591)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1590:S1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Communication Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1589:$D1590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1589:$D1590)","v":0},{"$f":"SUM(V1590:W1590)","v":0},{"$f":"U1590+X1590","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1589:$D1590)","v":0},{"$f":"AB1590-U1590","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1589:$D1590)","v":0},{"$f":"SUM(AE1590:AF1590)","v":0},{"$f":"AD1590+AG1590","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1589:$D1590)","v":0},{"$f":"AK1590-AD1590","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1589:$D1590)","v":0},{"$f":"SUM(AN1590:AO1590)","v":0},{"$f":"AM1590+AP1590","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1589:$D1590)","v":0},{"$f":"AT1590-AM1590","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1591:$D1592)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1591:$D1592)","v":0},{"$f":"SUM(V1591:W1591)","v":0},{"$f":"U1591+X1591","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1591:$D1592)","v":0},{"$f":"AB1591-U1591","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1591:$D1592)","v":0},{"$f":"SUM(AE1591:AF1591)","v":0},{"$f":"AD1591+AG1591","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1591:$D1592)","v":0},{"$f":"AK1591-AD1591","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1591:$D1592)","v":0},{"$f":"SUM(AN1591:AO1591)","v":0},{"$f":"AM1591+AP1591","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1591:$D1592)","v":0},{"$f":"AT1591-AM1591","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1593:I1594)","v":0},{"$f":"SUM(J1593:J1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1593:S1594)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1593:Z1594)","v":0},{"$f":"SUM(AA1593:AA1594)","v":0},{"$f":"SUM(AB1593:AB1594)","v":0},{"$f":"SUM(AC1593:AC1594)","v":0},{"$f":"SUM(AD1593:AD1594)","v":0},0,0,0,0,{"$f":"SUM(AI1593:AI1594)","v":0},{"$f":"SUM(AJ1593:AJ1594)","v":0},{"$f":"SUM(AK1593:AK1594)","v":0},{"$f":"SUM(AL1593:AL1594)","v":0},{"$f":"SUM(AM1593:AM1594)","v":0},{"$f":"SUM(AN1593:AN1594)","v":0},0,0,0,{"$f":"SUM(AR1593:AR1594)","v":0},{"$f":"SUM(AS1593:AS1594)","v":0},{"$f":"SUM(AT1593:AT1594)","v":0},{"$f":"SUM(AU1593:AU1594)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1593:$D1594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1593:$D1594)","v":0},{"$f":"SUM(V1593:W1593)","v":0},{"$f":"U1593+X1593","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1593:$D1594)","v":0},{"$f":"AB1593-U1593","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1593:$D1594)","v":0},{"$f":"SUM(AE1593:AF1593)","v":0},{"$f":"AD1593+AG1593","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1593:$D1594)","v":0},{"$f":"AK1593-AD1593","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1593:$D1594)","v":0},{"$f":"SUM(AN1593:AO1593)","v":0},{"$f":"AM1593+AP1593","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1593:$D1594)","v":0},{"$f":"AT1593-AM1593","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1595:$D1596)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1595:$D1596)","v":0},{"$f":"SUM(V1594:W1594)","v":0},{"$f":"U1594+X1594","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1595:$D1596)","v":0},{"$f":"AB1594-U1594","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1595:$D1596)","v":0},{"$f":"SUM(AE1594:AF1594)","v":0},{"$f":"AD1594+AG1594","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1595:$D1596)","v":0},{"$f":"AK1594-AD1594","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1595:$D1596)","v":0},{"$f":"SUM(AN1594:AO1594)","v":0},{"$f":"AM1594+AP1594","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1595:$D1596)","v":0},{"$f":"AT1594-AM1594","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1597:$D1598)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1597:$D1598)","v":0},{"$f":"SUM(V1595:W1595)","v":0},{"$f":"U1595+X1595","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1597:$D1598)","v":0},{"$f":"AB1595-U1595","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1597:$D1598)","v":0},{"$f":"SUM(AE1595:AF1595)","v":0},{"$f":"AD1595+AG1595","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1597:$D1598)","v":0},{"$f":"AK1595-AD1595","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1597:$D1598)","v":0},{"$f":"SUM(AN1595:AO1595)","v":0},{"$f":"AM1595+AP1595","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1597:$D1598)","v":0},{"$f":"AT1595-AM1595","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1599:$D1600)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1599:$D1600)","v":0},{"$f":"SUM(V1596:W1596)","v":0},{"$f":"U1596+X1596","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1599:$D1600)","v":0},{"$f":"AB1596-U1596","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1599:$D1600)","v":0},{"$f":"SUM(AE1596:AF1596)","v":0},{"$f":"AD1596+AG1596","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1599:$D1600)","v":0},{"$f":"AK1596-AD1596","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1599:$D1600)","v":0},{"$f":"SUM(AN1596:AO1596)","v":0},{"$f":"AM1596+AP1596","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1599:$D1600)","v":0},{"$f":"AT1596-AM1596","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1598,I1601)","v":0},{"$f":"SUM(J1598,J1601)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1598,S1601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Communication Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1599:I1600)","v":0},{"$f":"SUM(J1599:J1600)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1599:S1600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1601:$D1602)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1601:$D1602)","v":0},{"$f":"SUM(V1599:W1599)","v":0},{"$f":"U1599+X1599","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1601:$D1602)","v":0},{"$f":"AB1599-U1599","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1601:$D1602)","v":0},{"$f":"SUM(AE1599:AF1599)","v":0},{"$f":"AD1599+AG1599","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1601:$D1602)","v":0},{"$f":"AK1599-AD1599","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1601:$D1602)","v":0},{"$f":"SUM(AN1599:AO1599)","v":0},{"$f":"AM1599+AP1599","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1601:$D1602)","v":0},{"$f":"AT1599-AM1599","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1603:$D1604)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1603:$D1604)","v":0},{"$f":"SUM(V1600:W1600)","v":0},{"$f":"U1600+X1600","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1603:$D1604)","v":0},{"$f":"AB1600-U1600","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1603:$D1604)","v":0},{"$f":"SUM(AE1600:AF1600)","v":0},{"$f":"AD1600+AG1600","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1603:$D1604)","v":0},{"$f":"AK1600-AD1600","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1603:$D1604)","v":0},{"$f":"SUM(AN1600:AO1600)","v":0},{"$f":"AM1600+AP1600","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1603:$D1604)","v":0},{"$f":"AT1600-AM1600","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1602:I1603)","v":0},{"$f":"SUM(J1602:J1603)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1602:S1603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Communication Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1605:$D1606)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1605:$D1606)","v":0},{"$f":"SUM(V1602:W1602)","v":0},{"$f":"U1602+X1602","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1605:$D1606)","v":0},{"$f":"AB1602-U1602","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1605:$D1606)","v":0},{"$f":"SUM(AE1602:AF1602)","v":0},{"$f":"AD1602+AG1602","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1605:$D1606)","v":0},{"$f":"AK1602-AD1602","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1605:$D1606)","v":0},{"$f":"SUM(AN1602:AO1602)","v":0},{"$f":"AM1602+AP1602","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1605:$D1606)","v":0},{"$f":"AT1602-AM1602","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1607:$D1608)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1607:$D1608)","v":0},{"$f":"SUM(V1603:W1603)","v":0},{"$f":"U1603+X1603","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1607:$D1608)","v":0},{"$f":"AB1603-U1603","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1607:$D1608)","v":0},{"$f":"SUM(AE1603:AF1603)","v":0},{"$f":"AD1603+AG1603","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1607:$D1608)","v":0},{"$f":"AK1603-AD1603","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1607:$D1608)","v":0},{"$f":"SUM(AN1603:AO1603)","v":0},{"$f":"AM1603+AP1603","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1607:$D1608)","v":0},{"$f":"AT1603-AM1603","v":0}]
[0,null,{"$f":"C1586","v":"Communication Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1609:$D1610)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1609:$D1610)","v":0},{"$f":"SUM(V1604:W1604)","v":0},{"$f":"U1604+X1604","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1609:$D1610)","v":0},{"$f":"AB1604-U1604","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1609:$D1610)","v":0},{"$f":"SUM(AE1604:AF1604)","v":0},{"$f":"AD1604+AG1604","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1609:$D1610)","v":0},{"$f":"AK1604-AD1604","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1609:$D1610)","v":0},{"$f":"SUM(AN1604:AO1604)","v":0},{"$f":"AM1604+AP1604","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1609:$D1610)","v":0},{"$f":"AT1604-AM1604","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1606:I1607)","v":4},{"$f":"SUM(J1606:J1607)","v":94},122,122,139,0,0,0,0,139,{"$f":"SUM(S1606:S1607)","v":0},139,139,0,0,0,139,0,0,139,0,139,0,0,0,139,0,0,139,0,146.78400000000002,0,0,0,146.78400000000002,0,0,146.78400000000002,0]
[1,null,{"$f":"C1586","v":"Communication Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1611:$D1612)","v":4},94,122,122,139,0,0,0,0,139,{"$f":"DSUM($I$172:$BA$261,S$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1611:$D1612)","v":139},{"$f":"DSUM($I$172:$BA$261,U$172,$C1611:$D1612)","v":139},{"$f":"DSUM($I$172:$BA$261,V$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1611:$D1612)","v":0},{"$f":"SUM(V1606:W1606)","v":0},{"$f":"U1606+X1606","v":139},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1611:$D1612)","v":139},{"$f":"AB1606-U1606","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1611:$D1612)","v":139},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1611:$D1612)","v":0},{"$f":"SUM(AE1606:AF1606)","v":0},{"$f":"AD1606+AG1606","v":139},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1611:$D1612)","v":139},{"$f":"AK1606-AD1606","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1611:$D1612)","v":146.78400000000002},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1611:$D1612)","v":0},{"$f":"SUM(AN1606:AO1606)","v":0},{"$f":"AM1606+AP1606","v":146.78400000000002},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1611:$D1612)","v":146.78400000000002},{"$f":"AT1606-AM1606","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1613:$D1614)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1613:$D1614)","v":0},{"$f":"SUM(V1607:W1607)","v":0},{"$f":"U1607+X1607","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1613:$D1614)","v":0},{"$f":"AB1607-U1607","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1613:$D1614)","v":0},{"$f":"SUM(AE1607:AF1607)","v":0},{"$f":"AD1607+AG1607","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1613:$D1614)","v":0},{"$f":"AK1607-AD1607","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1613:$D1614)","v":0},{"$f":"SUM(AN1607:AO1607)","v":0},{"$f":"AM1607+AP1607","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1613:$D1614)","v":0},{"$f":"AT1607-AM1607","v":0}]
[1,null,{"$f":"C1586","v":"Communication Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1609,I1612,I1615:I1619)","v":436},2132,636,636,0,0,0,0,0,0,{"$f":"SUM(S1609,S1612,S1615:S1619)","v":0},0,933,0,0,0,933,{"$f":"SUM(Z1609,Z1612,Z1615:Z1619)","v":0},{"$f":"SUM(AA1609,AA1612,AA1615:AA1619)","v":0},{"$f":"SUM(AB1609,AB1612,AB1615:AB1619)","v":933},0,835,0,0,{"$f":"SUM(AG1609,AG1612,AG1615:AG1619)","v":0},{"$f":"SUM(AH1609,AH1612,AH1615:AH1619)","v":835},{"$f":"SUM(AI1609,AI1612,AI1615:AI1619)","v":0},{"$f":"SUM(AJ1609,AJ1612,AJ1615:AJ1619)","v":0},{"$f":"SUM(AK1609,AK1612,AK1615:AK1619)","v":835},{"$f":"SUM(AL1609,AL1612,AL1615:AL1619)","v":0},{"$f":"SUM(AM1609,AM1612,AM1615:AM1619)","v":881.76},{"$f":"SUM(AN1609,AN1612,AN1615:AN1619)","v":0},0,{"$f":"SUM(AP1609,AP1612,AP1615:AP1619)","v":0},{"$f":"SUM(AQ1609,AQ1612,AQ1615:AQ1619)","v":881.76},{"$f":"SUM(AR1609,AR1612,AR1615:AR1619)","v":0},{"$f":"SUM(AS1609,AS1612,AS1615:AS1619)","v":0},{"$f":"SUM(AT1609,AT1612,AT1615:AT1619)","v":881.76},{"$f":"SUM(AU1609,AU1612,AU1615:AU1619)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1609,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1609:AU1609,\"<>0\")-COUNTBLANK(I1609:AU1609))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1610:I1611)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1610:S1611)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1610:Z1611)","v":0},{"$f":"SUM(AA1610:AA1611)","v":0},{"$f":"SUM(AB1610:AB1611)","v":0},0,0,0,0,{"$f":"SUM(AG1610:AG1611)","v":0},{"$f":"SUM(AH1610:AH1611)","v":0},{"$f":"SUM(AI1610:AI1611)","v":0},{"$f":"SUM(AJ1610:AJ1611)","v":0},{"$f":"SUM(AK1610:AK1611)","v":0},{"$f":"SUM(AL1610:AL1611)","v":0},{"$f":"SUM(AM1610:AM1611)","v":0},{"$f":"SUM(AN1610:AN1611)","v":0},0,{"$f":"SUM(AP1610:AP1611)","v":0},{"$f":"SUM(AQ1610:AQ1611)","v":0},{"$f":"SUM(AR1610:AR1611)","v":0},{"$f":"SUM(AS1610:AS1611)","v":0},{"$f":"SUM(AT1610:AT1611)","v":0},{"$f":"SUM(AU1610:AU1611)","v":0}]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1610,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1610,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009054"},{"$f":"C1586","v":"Communication Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1610-S1610","v":0},0,null,null,{"$f":"SUM(V1610:W1610)","v":0},{"$f":"U1610+X1610","v":0},null,null,{"$f":"U1610+X1610+Z1610+AA1610","v":0},{"$f":"AB1610-U1610","v":0},0,null,null,{"$f":"SUM(AE1610:AF1610)","v":0},{"$f":"AD1610+AG1610","v":0},null,null,{"$f":"AD1610+AG1610+AI1610+AJ1610","v":0},{"$f":"AK1610-AD1610","v":0},0,null,null,{"$f":"SUM(AN1610:AO1610)","v":0},{"$f":"AM1610+AP1610","v":0},null,null,{"$f":"AM1610+AP1610+AR1610+AS1610","v":0},{"$f":"AT1610-AM1610","v":0}]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1611,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1611,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1611-S1611","v":0},0,null,null,{"$f":"SUM(V1611:W1611)","v":0},{"$f":"U1611+X1611","v":0},null,null,{"$f":"U1611+X1611+Z1611+AA1611","v":0},{"$f":"AB1611-U1611","v":0},0,null,null,{"$f":"SUM(AE1611:AF1611)","v":0},{"$f":"AD1611+AG1611","v":0},null,null,{"$f":"AD1611+AG1611+AI1611+AJ1611","v":0},{"$f":"AK1611-AD1611","v":0},0,null,null,{"$f":"SUM(AN1611:AO1611)","v":0},{"$f":"AM1611+AP1611","v":0},null,null,{"$f":"AM1611+AP1611+AR1611+AS1611","v":0},{"$f":"AT1611-AM1611","v":0}]
[1,null,{"$f":"C1586","v":"Communication Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1613:I1614)","v":436},2132,636,636,0,{"$f":"SUM(N1613:N1614)","v":0},0,0,0,{"$f":"SUM(M1612:Q1612)","v":0},{"$f":"SUM(S1613:S1614)","v":0},{"$f":"SUM(T1613:T1614)","v":0},933,0,0,0,933,{"$f":"SUM(Z1613:Z1614)","v":0},{"$f":"SUM(AA1613:AA1614)","v":0},933,0,835,0,0,{"$f":"SUM(AG1613:AG1614)","v":0},{"$f":"SUM(AH1613:AH1614)","v":835},0,{"$f":"SUM(AJ1613:AJ1614)","v":0},{"$f":"SUM(AK1613:AK1614)","v":835},{"$f":"SUM(AL1613:AL1614)","v":0},{"$f":"SUM(AM1613:AM1614)","v":881.76},{"$f":"SUM(AN1613:AN1614)","v":0},0,{"$f":"SUM(AP1613:AP1614)","v":0},{"$f":"SUM(AQ1613:AQ1614)","v":881.76},0,{"$f":"SUM(AS1613:AS1614)","v":0},{"$f":"SUM(AT1613:AT1614)","v":881.76},{"$f":"SUM(AU1613:AU1614)","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009056"},43,41,null,"Transport equipment",null,null,0,1689,636,636,0,0,0,0,0,{"$f":"SUM(M1613:Q1613)","v":0},null,{"$f":"R1613-S1613","v":0},933,null,null,{"$f":"SUM(V1613:W1613)","v":0},{"$f":"U1613+X1613","v":933},null,null,{"$f":"U1613+X1613+Z1613+AA1613","v":933},{"$f":"AB1613-U1613","v":0},835,null,null,{"$f":"SUM(AE1613:AF1613)","v":0},{"$f":"AD1613+AG1613","v":835},null,null,{"$f":"AD1613+AG1613+AI1613+AJ1613","v":835},{"$f":"AK1613-AD1613","v":0},881.76,null,null,{"$f":"SUM(AN1613:AO1613)","v":0},{"$f":"AM1613+AP1613","v":881.76},null,null,{"$f":"AM1613+AP1613+AR1613+AS1613","v":881.76},{"$f":"AT1613-AM1613","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009057"},{"$f":"C1586","v":"Communication Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,436,443,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)","v":"019001009062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,I$269:I$281)","v":21},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1538,I1584,I1608,I1620)","v":49785},{"$f":"SUM(J1538,J1584,J1608,J1620)","v":48486},{"$f":"SUM(K1538,K1584,K1608,K1620)","v":40975},40975,45211,0,0,0,0,45211,0,45211,45486,0,0,0,45486,0,0,45486,0,46368,0,0,0,46368,0,0,46368,0,49581.487890078133,0,0,0,49581.487890078133,0,0,49581.487890078133,{"$f":"SUM(AU1538,AU1584,AU1608,AU1620)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1622-I1536","v":0},{"$f":"J1622-J1536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(L1510:L1519,\"=0\")+COUNTBLANK(L1510:L1519))=10))),1,0)","v":1},{"$f":"IF(AND(J1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(M1510:M1519,\"=0\")+COUNTBLANK(M1510:M1519))=10))),1,0)","v":1},{"$f":"IF(AND(K1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(N1510:N1519,\"=0\")+COUNTBLANK(N1510:N1519))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(P1510:P1519,\"=0\")+COUNTBLANK(P1510:P1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(S1510:S1519,\"=0\")+COUNTBLANK(S1510:S1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(Y1510:Y1519,\"=0\")+COUNTBLANK(Y1510:Y1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(AH1510:AH1519,\"=0\")+COUNTBLANK(AH1510:AH1519))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1609","v":0},{"$f":"+J1609","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1629:Q1629)","v":0},{"$f":"+S1609","v":0},{"$f":"SUM(T1630:T1631)","v":0},{"$f":"+U1609","v":0},{"$f":"+V1609","v":0},{"$f":"+W1609","v":0},0,0,0,0,0,0,{"$f":"+AD1609","v":0},{"$f":"+AE1609","v":0},{"$f":"+AF1609","v":0},{"$f":"SUM(AG1630:AG1631)","v":0},{"$f":"SUM(AH1630:AH1631)","v":0},0,{"$f":"SUM(AJ1630:AJ1631)","v":0},{"$f":"SUM(AK1630:AK1631)","v":0},{"$f":"SUM(AL1630:AL1631)","v":0},{"$f":"+AM1609","v":0},{"$f":"+AN1609","v":0},{"$f":"+AO1609","v":0},{"$f":"SUM(AP1630:AP1631)","v":0},{"$f":"SUM(AQ1630:AQ1631)","v":0},0,{"$f":"SUM(AS1630:AS1631)","v":0},{"$f":"SUM(AT1630:AT1631)","v":0},{"$f":"SUM(AU1630:AU1631)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1631:Q1631)","v":0},null,{"$f":"R1631-S1631","v":0},null,null,null,{"$f":"SUM(V1631:W1631)","v":0},{"$f":"U1631+X1631","v":0},null,null,{"$f":"U1631+X1631+Z1631+AA1631","v":0},{"$f":"AB1631-U1631","v":0},null,null,null,{"$f":"SUM(AE1631:AF1631)","v":0},{"$f":"AD1631+AG1631","v":0},null,null,{"$f":"AD1631+AG1631+AI1631+AJ1631","v":0},{"$f":"AK1631-AD1631","v":0},null,null,null,{"$f":"SUM(AN1631:AO1631)","v":0},{"$f":"AM1631+AP1631","v":0},null,null,{"$f":"AM1631+AP1631+AR1631+AS1631","v":0},{"$f":"AT1631-AM1631","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1632:Q1632)","v":0},null,{"$f":"R1632-S1632","v":0},null,null,null,{"$f":"SUM(V1632:W1632)","v":0},{"$f":"U1632+X1632","v":0},null,null,{"$f":"U1632+X1632+Z1632+AA1632","v":0},{"$f":"AB1632-U1632","v":0},null,null,null,{"$f":"SUM(AE1632:AF1632)","v":0},{"$f":"AD1632+AG1632","v":0},null,null,{"$f":"AD1632+AG1632+AI1632+AJ1632","v":0},{"$f":"AK1632-AD1632","v":0},null,null,null,{"$f":"SUM(AN1632:AO1632)","v":0},{"$f":"AM1632+AP1632","v":0},null,null,{"$f":"AM1632+AP1632+AR1632+AS1632","v":0},{"$f":"AT1632-AM1632","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[10,{"$f":"A1650","v":10},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1650","v":10},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1650+3,0)<>\"\",OFFSET($F$43,A1650+3,0),\"\")","v":"South African National Defence Force Command and Control"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief of the SA National Defence Force"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1661:AF1661,\"<>0\")-COUNTBLANK(F1661:AF1661))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1670,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1774:AU1774,\">0.5\")+COUNTIF(I1774:AU1774,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1651))&E1651","v":"019001010"},null,null,1,"South African National Defence Force Command and Control",0,null,136607,143742,145064,145064,156358,0,0,-2343,0,{"$f":"SUM(M1676:Q1676)","v":154015},null,{"$f":"R1676-S1676","v":154015},155243,null,null,{"$f":"SUM(V1676:W1676)","v":0},{"$f":"U1676+X1676","v":155243},null,null,{"$f":"U1676+X1676+Z1676+AA1676","v":155243},{"$f":"AB1676-U1676","v":0},157766,null,null,{"$f":"SUM(AE1676:AF1676)","v":0},{"$f":"AD1676+AG1676","v":157766},null,null,{"$f":"AD1676+AG1676+AI1676+AJ1676","v":157766},{"$f":"AK1676-AD1676","v":0},169196.93553741154,null,null,{"$f":"SUM(AN1676:AO1676)","v":0},{"$f":"AM1676+AP1676","v":169196.93553741154},null,null,{"$f":"AM1676+AP1676+AR1676+AS1676","v":169196.93553741154},{"$f":"AT1676-AM1676","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1677:AU1677,\"<>0\")-COUNTBLANK(F1677:AU1677))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1677:Q1677)","v":0},null,{"$f":"R1677-S1677","v":0},0,null,null,0,{"$f":"U1677+X1677","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1677+AP1677+AR1677+AS1677","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1680+AG1680","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1681+AG1681","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1676:I1685)","v":136607},143742,145064,145064,156358,0,0,-2343,0,154015,0,154015,155243,0,0,0,155243,0,0,155243,0,157766,0,0,{"$f":"SUM(AG1676:AG1685)","v":0},{"$f":"SUM(AH1676:AH1685)","v":157766},0,{"$f":"SUM(AJ1676:AJ1685)","v":0},{"$f":"SUM(AK1676:AK1685)","v":157766},{"$f":"SUM(AL1676:AL1685)","v":0},{"$f":"SUM(AM1676:AM1685)","v":169196.93553741154},{"$f":"SUM(AN1676:AN1685)","v":0},0,{"$f":"SUM(AP1676:AP1685)","v":0},{"$f":"SUM(AQ1676:AQ1685)","v":169196.93553741154},0,{"$f":"SUM(AS1676:AS1685)","v":0},{"$f":"SUM(AT1676:AT1685)","v":169196.93553741154},{"$f":"SUM(AU1676:AU1685)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1687+X1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1687+AG1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1687+AP1687","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1689,I1692,I1731)","v":133491},139452,144400,144400,153712,0,0,-2343,0,151369,0,151369,151923,0,0,0,{"$f":"U1688+X1688","v":151923},{"$f":"SUM(Z1689,Z1692,Z1731)","v":0},{"$f":"SUM(AA1689,AA1692,AA1731)","v":0},{"$f":"U1688+X1688+Z1688+AA1688","v":151923},{"$f":"SUM(AC1689,AC1692,AC1731)","v":0},155458,0,0,{"$f":"SUM(AG1689,AG1692,AG1731)","v":0},{"$f":"AD1688+AG1688","v":155458},{"$f":"SUM(AI1689,AI1692,AI1731)","v":0},{"$f":"SUM(AJ1689,AJ1692,AJ1731)","v":0},{"$f":"AD1688+AG1688+AI1688+AJ1688","v":155458},{"$f":"SUM(AL1689,AL1692,AL1731)","v":0},{"$f":"SUM(AM1689,AM1692,AM1731)","v":166759.68753741155},{"$f":"SUM(AN1689,AN1692,AN1731)","v":0},0,{"$f":"SUM(AP1689,AP1692,AP1731)","v":0},{"$f":"AM1688+AP1688","v":166759.68753741155},{"$f":"SUM(AR1689,AR1692,AR1731)","v":0},{"$f":"SUM(AS1689,AS1692,AS1731)","v":0},{"$f":"AM1688+AP1688+AR1688+AS1688","v":166759.68753741155},{"$f":"SUM(AU1689,AU1692,AU1731)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1689,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1689:AU1689,\"<>0\")-COUNTBLANK(I1689:AU1689))<>0,1,0))","v":1},{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1690:I1691)","v":106833},112993,118773,118773,130409,0,0,627,0,131036,0,131036,127175,0,0,0,{"$f":"U1689+X1689","v":127175},{"$f":"SUM(Z1690:Z1691)","v":0},{"$f":"SUM(AA1690:AA1691)","v":0},{"$f":"U1689+X1689+Z1689+AA1689","v":127175},{"$f":"SUM(AC1690:AC1691)","v":0},129802,0,0,{"$f":"SUM(AG1690:AG1691)","v":0},{"$f":"AD1689+AG1689","v":129802},{"$f":"SUM(AI1690:AI1691)","v":0},{"$f":"SUM(AJ1690:AJ1691)","v":0},{"$f":"AD1689+AG1689+AI1689+AJ1689","v":129802},{"$f":"SUM(AL1690:AL1691)","v":0},{"$f":"SUM(AM1690:AM1691)","v":139666.95153741154},{"$f":"SUM(AN1690:AN1691)","v":0},0,{"$f":"SUM(AP1690:AP1691)","v":0},{"$f":"AM1689+AP1689","v":139666.95153741154},{"$f":"SUM(AR1690:AR1691)","v":0},{"$f":"SUM(AS1690:AS1691)","v":0},{"$f":"AM1689+AP1689+AR1689+AS1689","v":139666.95153741154},{"$f":"SUM(AU1690:AU1691)","v":0}]
[1,{"$f":"B1689","v":"019001010001"},null,null,null,"Salaries and wages",null,null,93888,98872,104758,104758,116242,0,0,627,0,{"$f":"SUM(M1690:Q1690)","v":116869},null,{"$f":"R1690-S1690","v":116869},113037,null,null,{"$f":"SUM(V1690:W1690)","v":0},{"$f":"U1690+X1690","v":113037},null,null,{"$f":"U1690+X1690+Z1690+AA1690","v":113037},{"$f":"AB1690-U1690","v":0},115666,null,null,{"$f":"SUM(AE1690:AF1690)","v":0},{"$f":"AD1690+AG1690","v":115666},null,null,{"$f":"AD1690+AG1690+AI1690+AJ1690","v":115666},{"$f":"AK1690-AD1690","v":0},124456.61558778942,null,null,{"$f":"SUM(AN1690:AO1690)","v":0},{"$f":"AM1690+AP1690","v":124456.61558778942},null,null,{"$f":"AM1690+AP1690+AR1690+AS1690","v":124456.61558778942},{"$f":"AT1690-AM1690","v":0}]
[1,"019001010001",null,null,null,"Social contributions",null,null,12945,14121,14015,14015,14167,0,0,0,0,{"$f":"SUM(M1691:Q1691)","v":14167},null,{"$f":"R1691-S1691","v":14167},14138,null,null,{"$f":"SUM(V1691:W1691)","v":0},{"$f":"U1691+X1691","v":14138},null,null,{"$f":"U1691+X1691+Z1691+AA1691","v":14138},{"$f":"AB1691-U1691","v":0},14136,null,null,{"$f":"SUM(AE1691:AF1691)","v":0},{"$f":"AD1691+AG1691","v":14136},null,null,{"$f":"AD1691+AG1691+AI1691+AJ1691","v":14136},{"$f":"AK1691-AD1691","v":0},15210.335949622115,null,null,{"$f":"SUM(AN1691:AO1691)","v":0},{"$f":"AM1691+AP1691","v":15210.335949622115},null,null,{"$f":"AM1691+AP1691+AR1691+AS1691","v":15210.335949622115},{"$f":"AT1691-AM1691","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1693:I1730)","v":26658},26459,25627,25627,23303,0,0,-2970,0,20333,0,20333,24748,0,0,0,24748,{"$f":"SUM(Z1693:Z1730)","v":0},{"$f":"SUM(AA1693:AA1730)","v":0},24748,0,25656,0,0,0,{"$f":"SUM(AH1693:AH1730)","v":25656},{"$f":"SUM(AI1693:AI1730)","v":0},0,{"$f":"SUM(AK1693:AK1730)","v":25656},{"$f":"SUM(AL1693:AL1730)","v":0},27092.735999999997,0,0,0,{"$f":"SUM(AQ1693:AQ1730)","v":27092.735999999997},{"$f":"SUM(AR1693:AR1730)","v":0},0,{"$f":"SUM(AT1693:AT1730)","v":27092.735999999997},{"$f":"SUM(AU1693:AU1730)","v":0}]
[0,{"$f":"B1692","v":"019001010002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1693:Q1693)","v":0},null,{"$f":"R1693-S1693","v":0},0,null,null,{"$f":"SUM(V1693:W1693)","v":0},{"$f":"U1693+X1693","v":0},null,null,{"$f":"U1693+X1693+Z1693+AA1693","v":0},{"$f":"AB1693-U1693","v":0},0,null,null,{"$f":"SUM(AE1693:AF1693)","v":0},{"$f":"AD1693+AG1693","v":0},null,null,{"$f":"AD1693+AG1693+AI1693+AJ1693","v":0},{"$f":"AK1693-AD1693","v":0},0,null,null,{"$f":"SUM(AN1693:AO1693)","v":0},{"$f":"AM1693+AP1693","v":0},null,null,{"$f":"AM1693+AP1693+AR1693+AS1693","v":0},{"$f":"AT1693-AM1693","v":0}]
[1,"019001010002",null,null,null,"Advertising",null,null,0,0,28,28,5,0,0,0,0,5,null,5,5,null,null,0,5,null,null,5,0,6,null,null,0,6,null,null,6,0,6.3360000000000003,null,null,0,6.3360000000000003,null,null,6.3360000000000003,0]
[1,"019001010002",null,null,null,"Minor Assets",null,null,485,295,19,19,278,0,0,0,0,278,null,278,290,null,null,0,290,null,null,290,0,298,null,null,0,298,null,null,298,0,314.68800000000005,null,null,0,314.68800000000005,null,null,314.68800000000005,0]
[0,"019001010002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Catering: Departmental activities",null,null,241,186,56,56,500,0,0,0,0,500,null,500,540,null,null,0,540,null,null,540,0,577,null,null,{"$f":"SUM(AE1698:AF1698)","v":0},{"$f":"AD1698+AG1698","v":577},null,null,577,0,609.31200000000001,null,null,0,609.31200000000001,null,null,609.31200000000001,0]
[1,"019001010002",null,null,null,"Communication (G&S)",null,null,1482,1251,1387,1387,1330,0,0,0,0,1330,null,1330,1401,null,null,{"$f":"SUM(V1699:W1699)","v":0},{"$f":"U1699+X1699","v":1401},null,null,1401,0,1439,null,null,{"$f":"SUM(AE1699:AF1699)","v":0},{"$f":"AD1699+AG1699","v":1439},null,null,1439,0,1519.5840000000001,null,null,{"$f":"SUM(AN1699:AO1699)","v":0},{"$f":"AM1699+AP1699","v":1519.5840000000001},null,null,1519.5840000000001,0]
[1,"019001010002",null,null,null,"Computer services",null,null,74,68,117,117,80,0,0,0,0,80,null,80,88,null,null,{"$f":"SUM(V1700:W1700)","v":0},{"$f":"U1700+X1700","v":88},null,null,88,0,97,null,null,{"$f":"SUM(AE1700:AF1700)","v":0},{"$f":"AD1700+AG1700","v":97},null,null,97,0,102.432,null,null,{"$f":"SUM(AN1700:AO1700)","v":0},{"$f":"AM1700+AP1700","v":102.432},null,null,102.432,0]
[0,"019001010002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1704,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1704:AU1704,\"<>0\")-COUNTBLANK(I1704:AU1704))<>0,1,0))","v":0},"019001010002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1704:Q1704)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1705:Q1705)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Contractors",null,null,1567,1438,2234,2234,1724,0,0,0,0,1724,null,1724,1814,null,null,0,1814,null,null,1814,0,1861,null,null,0,1861,null,null,1861,0,1965.2160000000001,null,null,0,1965.2160000000001,null,null,1965.2160000000001,0]
[1,"019001010002",null,null,null,"Agency and support/outsourced services",null,null,2653,285,1414,1414,2935,0,0,0,0,2935,null,2935,3082,null,null,0,3082,null,null,3082,0,3143,null,null,0,3143,null,null,3143,0,3319.0079999999998,null,null,0,3319.0079999999998,null,null,3319.0079999999998,0]
[1,"019001010002",null,null,null,"Entertainment",null,null,94,30,73,73,60,0,0,0,0,60,null,60,66,null,null,0,66,null,null,66,0,73,null,null,0,73,null,null,73,0,77.088000000000008,null,null,0,77.088000000000008,null,null,77.088000000000008,0]
[1,"019001010002",null,null,null,"Fleet services (including government motor transport)",null,null,0,214,156,156,201,0,0,0,0,201,null,201,214,null,null,0,214,null,null,214,0,223,null,null,0,223,null,null,223,0,235.48800000000003,null,null,0,235.48800000000003,null,null,235.48800000000003,0]
[0,"019001010002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,58,23,23,179,0,0,0,0,{"$f":"SUM(M1711:Q1711)","v":179},null,179,187,null,null,0,187,null,null,187,0,191,null,null,0,191,null,null,191,0,201.696,null,null,0,201.696,null,null,201.696,0]
[0,"019001010002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Inventory: Food and food supplies",null,null,1531,1122,1210,1210,1604,0,0,0,0,{"$f":"SUM(M1713:Q1713)","v":1604},null,1604,1684,null,null,0,1684,null,null,1684,0,1718,null,null,0,1718,null,null,1718,0,1814.2080000000001,null,null,0,1814.2080000000001,null,null,1814.2080000000001,0]
[1,"019001010002",null,null,null,"Inventory: Fuel, oil and gas",null,null,4045,5958,7466,7466,5610,0,0,0,0,5610,null,5610,5936,null,null,0,5936,null,null,5936,0,6504,null,null,0,6504,null,null,6504,0,6868.2240000000002,null,null,0,6868.2240000000002,null,null,6868.2240000000002,0]
[0,"019001010002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Inventory: Materials and supplies",null,null,322,115,70,70,37,0,0,0,0,37,null,37,39,null,null,0,39,null,null,39,0,34,null,null,0,34,null,null,34,0,35.903999999999996,null,null,0,35.903999999999996,null,null,35.903999999999996,0]
[1,"019001010002",null,null,null,"Inventory: Medical supplies",null,null,4,3,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001010002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[1,"019001010002",null,null,null,"Consumable supplies",null,null,472,1127,530,530,1365,0,0,0,0,1365,null,1365,1438,null,null,0,1438,null,null,1438,0,1473,null,null,0,1473,null,null,1473,0,1555.4880000000001,null,null,0,1555.4880000000001,null,null,1555.4880000000001,0]
[1,"019001010002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,775,784,370,370,740,0,0,0,0,740,null,740,780,null,null,0,780,null,null,780,0,785,null,null,0,785,null,null,785,0,828.96,null,null,0,828.96,null,null,828.96,0]
[1,"019001010002",null,null,null,"Operating leases",null,null,6540,8485,6319,6319,35,0,0,0,0,35,null,35,38,null,null,0,38,null,null,38,0,42,null,null,0,42,null,null,42,0,44.352000000000004,null,null,0,44.352000000000004,null,null,44.352000000000004,0]
[0,"019001010002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Property payments",null,null,1970,1415,1387,1387,1612,0,0,0,0,1612,null,1612,1692,null,null,0,1692,null,null,1692,0,1726,null,null,0,1726,null,null,1726,0,1822.6559999999999,null,null,0,1822.6559999999999,null,null,1822.6559999999999,0]
[0,"019001010002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001010002",null,null,null,"Travel and subsistence",null,null,4213,2725,2483,2483,3798,0,0,-2970,0,828,null,828,4174,null,null,0,4174,null,null,4174,0,4141,null,null,0,4141,null,null,4141,0,4372.8959999999997,null,null,0,4372.8959999999997,null,null,4372.8959999999997,0]
[1,"019001010002",null,null,null,"Training and development",null,null,73,738,120,120,963,0,0,0,0,963,null,963,1019,null,null,0,1019,null,null,1019,0,1052,null,null,0,1052,null,null,1052,0,1110.912,null,null,0,1110.912,null,null,1110.912,0]
[1,"019001010002",null,null,null,"Operating payments",null,null,97,132,97,97,97,0,0,0,0,97,null,97,101,null,null,0,101,null,null,101,0,104,null,null,0,104,null,null,104,0,109.824,null,null,0,109.824,null,null,109.824,0]
[1,"019001010002",null,null,null,"Venues and facilities",null,null,20,30,68,68,150,0,0,0,0,150,null,150,160,null,null,0,160,null,null,160,0,168,null,null,0,168,null,null,168,0,177.40800000000002,null,null,0,177.40800000000002,null,null,177.40800000000002,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1732:I1733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1732:AU1733)","v":0}]
[0,{"$f":"B1731","v":"019001010003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1732:Q1732)","v":0},null,{"$f":"R1732-S1732","v":0},0,null,null,{"$f":"SUM(V1732:W1732)","v":0},{"$f":"U1732+X1732","v":0},null,null,{"$f":"U1732+X1732+Z1732+AA1732","v":0},{"$f":"AB1732-U1732","v":0},0,null,null,{"$f":"SUM(AE1732:AF1732)","v":0},{"$f":"AD1732+AG1732","v":0},null,null,{"$f":"AD1732+AG1732+AI1732+AJ1732","v":0},{"$f":"AK1732-AD1732","v":0},0,null,null,{"$f":"SUM(AN1732:AO1732)","v":0},{"$f":"AM1732+AP1732","v":0},null,null,{"$f":"AM1732+AP1732+AR1732+AS1732","v":0},{"$f":"AT1732-AM1732","v":0}]
[0,"019001010003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1733-S1733","v":0},0,null,null,{"$f":"SUM(V1733:W1733)","v":0},{"$f":"U1733+X1733","v":0},null,null,{"$f":"U1733+X1733+Z1733+AA1733","v":0},{"$f":"AB1733-U1733","v":0},0,null,null,{"$f":"SUM(AE1733:AF1733)","v":0},{"$f":"AD1733+AG1733","v":0},null,null,{"$f":"AD1733+AG1733+AI1733+AJ1733","v":0},{"$f":"AK1733-AD1733","v":0},0,null,null,{"$f":"SUM(AN1733:AO1733)","v":0},{"$f":"AM1733+AP1733","v":0},null,null,{"$f":"AM1733+AP1733+AR1733+AS1733","v":0},{"$f":"AT1733-AM1733","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1735,I1742,I1745,I1746,I1747,I1754,I1755)","v":335},{"$f":"SUM(J1735,J1742,J1745,J1746,J1747,J1754,J1755)","v":660},239,239,1094,0,0,0,0,1094,{"$f":"SUM(S1735,S1742,S1745,S1746,S1747,S1754,S1755)","v":0},1094,640,0,0,0,640,0,0,640,0,791,0,0,0,791,0,0,791,0,835.29600000000005,0,0,0,835.29600000000005,0,0,835.29600000000005,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1735,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1735:AU1735,\"<>0\")-COUNTBLANK(I1735:AU1735))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1736,I1739)","v":0},{"$f":"SUM(J1736,J1739)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1736,S1739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1650,0)","v":"South African National Defence Force Command and Control"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1737:I1738)","v":0},{"$f":"SUM(J1737:J1738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1737:S1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1735:$D1736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1735:$D1736)","v":0},{"$f":"SUM(V1737:W1737)","v":0},{"$f":"U1737+X1737","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1735:$D1736)","v":0},{"$f":"AB1737-U1737","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1735:$D1736)","v":0},{"$f":"SUM(AE1737:AF1737)","v":0},{"$f":"AD1737+AG1737","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1735:$D1736)","v":0},{"$f":"AK1737-AD1737","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1735:$D1736)","v":0},{"$f":"SUM(AN1737:AO1737)","v":0},{"$f":"AM1737+AP1737","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1735:$D1736)","v":0},{"$f":"AT1737-AM1737","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1737:$D1738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1737:$D1738)","v":0},{"$f":"SUM(V1738:W1738)","v":0},{"$f":"U1738+X1738","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1737:$D1738)","v":0},{"$f":"AB1738-U1738","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1737:$D1738)","v":0},{"$f":"SUM(AE1738:AF1738)","v":0},{"$f":"AD1738+AG1738","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1737:$D1738)","v":0},{"$f":"AK1738-AD1738","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1737:$D1738)","v":0},{"$f":"SUM(AN1738:AO1738)","v":0},{"$f":"AM1738+AP1738","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1737:$D1738)","v":0},{"$f":"AT1738-AM1738","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1740:I1741)","v":0},{"$f":"SUM(J1740:J1741)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1740:S1741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1739:$D1740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1739:$D1740)","v":0},{"$f":"SUM(V1740:W1740)","v":0},{"$f":"U1740+X1740","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1739:$D1740)","v":0},{"$f":"AB1740-U1740","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1739:$D1740)","v":0},{"$f":"SUM(AE1740:AF1740)","v":0},{"$f":"AD1740+AG1740","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1739:$D1740)","v":0},{"$f":"AK1740-AD1740","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1739:$D1740)","v":0},{"$f":"SUM(AN1740:AO1740)","v":0},{"$f":"AM1740+AP1740","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1739:$D1740)","v":0},{"$f":"AT1740-AM1740","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1741:$D1742)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1741:$D1742)","v":0},{"$f":"SUM(V1741:W1741)","v":0},{"$f":"U1741+X1741","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1741:$D1742)","v":0},{"$f":"AB1741-U1741","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1741:$D1742)","v":0},{"$f":"SUM(AE1741:AF1741)","v":0},{"$f":"AD1741+AG1741","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1741:$D1742)","v":0},{"$f":"AK1741-AD1741","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1741:$D1742)","v":0},{"$f":"SUM(AN1741:AO1741)","v":0},{"$f":"AM1741+AP1741","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1741:$D1742)","v":0},{"$f":"AT1741-AM1741","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1743:I1744)","v":0},{"$f":"SUM(J1743:J1744)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1743:S1744)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1743:Z1744)","v":0},{"$f":"SUM(AA1743:AA1744)","v":0},{"$f":"SUM(AB1743:AB1744)","v":0},{"$f":"SUM(AC1743:AC1744)","v":0},{"$f":"SUM(AD1743:AD1744)","v":0},0,0,0,0,{"$f":"SUM(AI1743:AI1744)","v":0},{"$f":"SUM(AJ1743:AJ1744)","v":0},{"$f":"SUM(AK1743:AK1744)","v":0},{"$f":"SUM(AL1743:AL1744)","v":0},{"$f":"SUM(AM1743:AM1744)","v":0},{"$f":"SUM(AN1743:AN1744)","v":0},0,0,0,{"$f":"SUM(AR1743:AR1744)","v":0},{"$f":"SUM(AS1743:AS1744)","v":0},{"$f":"SUM(AT1743:AT1744)","v":0},{"$f":"SUM(AU1743:AU1744)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1743:$D1744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1743:$D1744)","v":0},{"$f":"SUM(V1743:W1743)","v":0},{"$f":"U1743+X1743","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1743:$D1744)","v":0},{"$f":"AB1743-U1743","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1743:$D1744)","v":0},{"$f":"SUM(AE1743:AF1743)","v":0},{"$f":"AD1743+AG1743","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1743:$D1744)","v":0},{"$f":"AK1743-AD1743","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1743:$D1744)","v":0},{"$f":"SUM(AN1743:AO1743)","v":0},{"$f":"AM1743+AP1743","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1743:$D1744)","v":0},{"$f":"AT1743-AM1743","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1745:$D1746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1745:$D1746)","v":0},{"$f":"SUM(V1744:W1744)","v":0},{"$f":"U1744+X1744","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1745:$D1746)","v":0},{"$f":"AB1744-U1744","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1745:$D1746)","v":0},{"$f":"SUM(AE1744:AF1744)","v":0},{"$f":"AD1744+AG1744","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1745:$D1746)","v":0},{"$f":"AK1744-AD1744","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1745:$D1746)","v":0},{"$f":"SUM(AN1744:AO1744)","v":0},{"$f":"AM1744+AP1744","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1745:$D1746)","v":0},{"$f":"AT1744-AM1744","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1747:$D1748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1747:$D1748)","v":0},{"$f":"SUM(V1745:W1745)","v":0},{"$f":"U1745+X1745","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1747:$D1748)","v":0},{"$f":"AB1745-U1745","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1747:$D1748)","v":0},{"$f":"SUM(AE1745:AF1745)","v":0},{"$f":"AD1745+AG1745","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1747:$D1748)","v":0},{"$f":"AK1745-AD1745","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1747:$D1748)","v":0},{"$f":"SUM(AN1745:AO1745)","v":0},{"$f":"AM1745+AP1745","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1747:$D1748)","v":0},{"$f":"AT1745-AM1745","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1749:$D1750)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1749:$D1750)","v":0},{"$f":"SUM(V1746:W1746)","v":0},{"$f":"U1746+X1746","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1749:$D1750)","v":0},{"$f":"AB1746-U1746","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1749:$D1750)","v":0},{"$f":"SUM(AE1746:AF1746)","v":0},{"$f":"AD1746+AG1746","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1749:$D1750)","v":0},{"$f":"AK1746-AD1746","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1749:$D1750)","v":0},{"$f":"SUM(AN1746:AO1746)","v":0},{"$f":"AM1746+AP1746","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1749:$D1750)","v":0},{"$f":"AT1746-AM1746","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1748,I1751)","v":0},{"$f":"SUM(J1748,J1751)","v":13},0,0,0,0,0,0,0,0,{"$f":"SUM(S1748,S1751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1749:I1750)","v":0},{"$f":"SUM(J1749:J1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1749:S1750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1751:$D1752)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1751:$D1752)","v":0},{"$f":"SUM(V1749:W1749)","v":0},{"$f":"U1749+X1749","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1751:$D1752)","v":0},{"$f":"AB1749-U1749","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1751:$D1752)","v":0},{"$f":"SUM(AE1749:AF1749)","v":0},{"$f":"AD1749+AG1749","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1751:$D1752)","v":0},{"$f":"AK1749-AD1749","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1751:$D1752)","v":0},{"$f":"SUM(AN1749:AO1749)","v":0},{"$f":"AM1749+AP1749","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1751:$D1752)","v":0},{"$f":"AT1749-AM1749","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1753:$D1754)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1753:$D1754)","v":0},{"$f":"SUM(V1750:W1750)","v":0},{"$f":"U1750+X1750","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1753:$D1754)","v":0},{"$f":"AB1750-U1750","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1753:$D1754)","v":0},{"$f":"SUM(AE1750:AF1750)","v":0},{"$f":"AD1750+AG1750","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1753:$D1754)","v":0},{"$f":"AK1750-AD1750","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1753:$D1754)","v":0},{"$f":"SUM(AN1750:AO1750)","v":0},{"$f":"AM1750+AP1750","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1753:$D1754)","v":0},{"$f":"AT1750-AM1750","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1752:I1753)","v":0},{"$f":"SUM(J1752:J1753)","v":13},0,0,0,0,0,0,0,0,{"$f":"SUM(S1752:S1753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1755:$D1756)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1755:$D1756)","v":0},{"$f":"SUM(V1752:W1752)","v":0},{"$f":"U1752+X1752","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1755:$D1756)","v":0},{"$f":"AB1752-U1752","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1755:$D1756)","v":0},{"$f":"SUM(AE1752:AF1752)","v":0},{"$f":"AD1752+AG1752","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1755:$D1756)","v":0},{"$f":"AK1752-AD1752","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1755:$D1756)","v":0},{"$f":"SUM(AN1752:AO1752)","v":0},{"$f":"AM1752+AP1752","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1755:$D1756)","v":0},{"$f":"AT1752-AM1752","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1757:$D1758)","v":0},13,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1757:$D1758)","v":0},{"$f":"SUM(V1753:W1753)","v":0},{"$f":"U1753+X1753","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1757:$D1758)","v":0},{"$f":"AB1753-U1753","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1757:$D1758)","v":0},{"$f":"SUM(AE1753:AF1753)","v":0},{"$f":"AD1753+AG1753","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1757:$D1758)","v":0},{"$f":"AK1753-AD1753","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1757:$D1758)","v":0},{"$f":"SUM(AN1753:AO1753)","v":0},{"$f":"AM1753+AP1753","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1757:$D1758)","v":0},{"$f":"AT1753-AM1753","v":0}]
[0,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1759:$D1760)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1759:$D1760)","v":0},{"$f":"SUM(V1754:W1754)","v":0},{"$f":"U1754+X1754","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1759:$D1760)","v":0},{"$f":"AB1754-U1754","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1759:$D1760)","v":0},{"$f":"SUM(AE1754:AF1754)","v":0},{"$f":"AD1754+AG1754","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1759:$D1760)","v":0},{"$f":"AK1754-AD1754","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1759:$D1760)","v":0},{"$f":"SUM(AN1754:AO1754)","v":0},{"$f":"AM1754+AP1754","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1759:$D1760)","v":0},{"$f":"AT1754-AM1754","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1756:I1757)","v":335},{"$f":"SUM(J1756:J1757)","v":647},239,239,1094,0,0,0,0,1094,{"$f":"SUM(S1756:S1757)","v":0},1094,640,0,0,0,640,0,0,640,0,791,0,0,0,791,0,0,791,0,835.29600000000005,0,0,0,835.29600000000005,0,0,835.29600000000005,0]
[1,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1761:$D1762)","v":335},647,239,239,1094,0,0,0,0,1094,{"$f":"DSUM($I$172:$BA$261,S$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1761:$D1762)","v":1094},{"$f":"DSUM($I$172:$BA$261,U$172,$C1761:$D1762)","v":640},{"$f":"DSUM($I$172:$BA$261,V$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1761:$D1762)","v":0},{"$f":"SUM(V1756:W1756)","v":0},{"$f":"U1756+X1756","v":640},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1761:$D1762)","v":640},{"$f":"AB1756-U1756","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1761:$D1762)","v":791},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1761:$D1762)","v":0},{"$f":"SUM(AE1756:AF1756)","v":0},{"$f":"AD1756+AG1756","v":791},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1761:$D1762)","v":791},{"$f":"AK1756-AD1756","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1761:$D1762)","v":835.29600000000005},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1761:$D1762)","v":0},{"$f":"SUM(AN1756:AO1756)","v":0},{"$f":"AM1756+AP1756","v":835.29600000000005},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1761:$D1762)","v":835.29600000000005},{"$f":"AT1756-AM1756","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1763:$D1764)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1763:$D1764)","v":0},{"$f":"SUM(V1757:W1757)","v":0},{"$f":"U1757+X1757","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1763:$D1764)","v":0},{"$f":"AB1757-U1757","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1763:$D1764)","v":0},{"$f":"SUM(AE1757:AF1757)","v":0},{"$f":"AD1757+AG1757","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1763:$D1764)","v":0},{"$f":"AK1757-AD1757","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1763:$D1764)","v":0},{"$f":"SUM(AN1757:AO1757)","v":0},{"$f":"AM1757+AP1757","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1763:$D1764)","v":0},{"$f":"AT1757-AM1757","v":0}]
[1,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1759,I1762,I1765:I1769)","v":2781},3628,425,425,1552,0,0,0,0,1552,{"$f":"SUM(S1759,S1762,S1765:S1769)","v":0},1552,2680,0,0,0,2680,{"$f":"SUM(Z1759,Z1762,Z1765:Z1769)","v":0},{"$f":"SUM(AA1759,AA1762,AA1765:AA1769)","v":0},{"$f":"SUM(AB1759,AB1762,AB1765:AB1769)","v":2680},0,1517,0,0,{"$f":"SUM(AG1759,AG1762,AG1765:AG1769)","v":0},{"$f":"SUM(AH1759,AH1762,AH1765:AH1769)","v":1517},{"$f":"SUM(AI1759,AI1762,AI1765:AI1769)","v":0},{"$f":"SUM(AJ1759,AJ1762,AJ1765:AJ1769)","v":0},{"$f":"SUM(AK1759,AK1762,AK1765:AK1769)","v":1517},{"$f":"SUM(AL1759,AL1762,AL1765:AL1769)","v":0},{"$f":"SUM(AM1759,AM1762,AM1765:AM1769)","v":1601.952},{"$f":"SUM(AN1759,AN1762,AN1765:AN1769)","v":0},0,{"$f":"SUM(AP1759,AP1762,AP1765:AP1769)","v":0},{"$f":"SUM(AQ1759,AQ1762,AQ1765:AQ1769)","v":1601.952},{"$f":"SUM(AR1759,AR1762,AR1765:AR1769)","v":0},{"$f":"SUM(AS1759,AS1762,AS1765:AS1769)","v":0},{"$f":"SUM(AT1759,AT1762,AT1765:AT1769)","v":1601.952},{"$f":"SUM(AU1759,AU1762,AU1765:AU1769)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1759,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1759:AU1759,\"<>0\")-COUNTBLANK(I1759:AU1759))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1760:I1761)","v":0},5,0,0,0,0,0,0,0,0,{"$f":"SUM(S1760:S1761)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1760:Z1761)","v":0},{"$f":"SUM(AA1760:AA1761)","v":0},{"$f":"SUM(AB1760:AB1761)","v":0},0,0,0,0,{"$f":"SUM(AG1760:AG1761)","v":0},{"$f":"SUM(AH1760:AH1761)","v":0},{"$f":"SUM(AI1760:AI1761)","v":0},{"$f":"SUM(AJ1760:AJ1761)","v":0},{"$f":"SUM(AK1760:AK1761)","v":0},{"$f":"SUM(AL1760:AL1761)","v":0},{"$f":"SUM(AM1760:AM1761)","v":0},{"$f":"SUM(AN1760:AN1761)","v":0},0,{"$f":"SUM(AP1760:AP1761)","v":0},{"$f":"SUM(AQ1760:AQ1761)","v":0},{"$f":"SUM(AR1760:AR1761)","v":0},{"$f":"SUM(AS1760:AS1761)","v":0},{"$f":"SUM(AT1760:AT1761)","v":0},{"$f":"SUM(AU1760:AU1761)","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1760,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1760,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010054"},{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Non-profit institutions",null,"Buildings",null,null,0,5,0,0,0,0,0,0,0,0,null,{"$f":"R1760-S1760","v":0},0,null,null,{"$f":"SUM(V1760:W1760)","v":0},{"$f":"U1760+X1760","v":0},null,null,{"$f":"U1760+X1760+Z1760+AA1760","v":0},{"$f":"AB1760-U1760","v":0},0,null,null,{"$f":"SUM(AE1760:AF1760)","v":0},{"$f":"AD1760+AG1760","v":0},null,null,{"$f":"AD1760+AG1760+AI1760+AJ1760","v":0},{"$f":"AK1760-AD1760","v":0},0,null,null,{"$f":"SUM(AN1760:AO1760)","v":0},{"$f":"AM1760+AP1760","v":0},null,null,{"$f":"AM1760+AP1760+AR1760+AS1760","v":0},{"$f":"AT1760-AM1760","v":0}]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1761,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1761,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1761-S1761","v":0},0,null,null,{"$f":"SUM(V1761:W1761)","v":0},{"$f":"U1761+X1761","v":0},null,null,{"$f":"U1761+X1761+Z1761+AA1761","v":0},{"$f":"AB1761-U1761","v":0},0,null,null,{"$f":"SUM(AE1761:AF1761)","v":0},{"$f":"AD1761+AG1761","v":0},null,null,{"$f":"AD1761+AG1761+AI1761+AJ1761","v":0},{"$f":"AK1761-AD1761","v":0},0,null,null,{"$f":"SUM(AN1761:AO1761)","v":0},{"$f":"AM1761+AP1761","v":0},null,null,{"$f":"AM1761+AP1761+AR1761+AS1761","v":0},{"$f":"AT1761-AM1761","v":0}]
[1,null,{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1763:I1764)","v":2781},3623,425,425,1552,{"$f":"SUM(N1763:N1764)","v":0},0,0,0,{"$f":"SUM(M1762:Q1762)","v":1552},{"$f":"SUM(S1763:S1764)","v":0},{"$f":"SUM(T1763:T1764)","v":1552},2680,0,0,0,2680,{"$f":"SUM(Z1763:Z1764)","v":0},{"$f":"SUM(AA1763:AA1764)","v":0},2680,0,1517,0,0,{"$f":"SUM(AG1763:AG1764)","v":0},{"$f":"SUM(AH1763:AH1764)","v":1517},0,{"$f":"SUM(AJ1763:AJ1764)","v":0},{"$f":"SUM(AK1763:AK1764)","v":1517},{"$f":"SUM(AL1763:AL1764)","v":0},{"$f":"SUM(AM1763:AM1764)","v":1601.952},{"$f":"SUM(AN1763:AN1764)","v":0},0,{"$f":"SUM(AP1763:AP1764)","v":0},{"$f":"SUM(AQ1763:AQ1764)","v":1601.952},0,{"$f":"SUM(AS1763:AS1764)","v":0},{"$f":"SUM(AT1763:AT1764)","v":1601.952},{"$f":"SUM(AU1763:AU1764)","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010056"},43,41,null,"Transport equipment",null,null,1420,2373,397,397,0,0,0,0,0,{"$f":"SUM(M1763:Q1763)","v":0},null,{"$f":"R1763-S1763","v":0},1048,null,null,{"$f":"SUM(V1763:W1763)","v":0},{"$f":"U1763+X1763","v":1048},null,null,{"$f":"U1763+X1763+Z1763+AA1763","v":1048},{"$f":"AB1763-U1763","v":0},0,null,null,{"$f":"SUM(AE1763:AF1763)","v":0},{"$f":"AD1763+AG1763","v":0},null,null,{"$f":"AD1763+AG1763+AI1763+AJ1763","v":0},{"$f":"AK1763-AD1763","v":0},0,null,null,{"$f":"SUM(AN1763:AO1763)","v":0},{"$f":"AM1763+AP1763","v":0},null,null,{"$f":"AM1763+AP1763+AR1763+AS1763","v":0},{"$f":"AT1763-AM1763","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010057"},{"$f":"C1736","v":"South African National Defence Force Command and Control"},"Other transfers to households",null,"Other machinery and equipment",null,null,1361,1250,28,28,1552,0,0,0,0,1552,null,1552,1632,null,null,0,1632,null,null,1632,0,1517,null,null,0,1517,null,null,1517,0,1601.952,null,null,0,1601.952,null,null,1601.952,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)","v":"019001010062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,I$269:I$281)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1688,I1734,I1758,I1770)","v":136607},{"$f":"SUM(J1688,J1734,J1758,J1770)","v":143742},{"$f":"SUM(K1688,K1734,K1758,K1770)","v":145064},145064,156358,0,0,-2343,0,154015,0,154015,155243,0,0,0,155243,0,0,155243,0,157766,0,0,0,157766,0,0,157766,0,169196.93553741154,0,0,0,169196.93553741154,0,0,169196.93553741154,{"$f":"SUM(AU1688,AU1734,AU1758,AU1770)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1772-I1686","v":0},{"$f":"J1772-J1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(L1660:L1669,\"=0\")+COUNTBLANK(L1660:L1669))=10))),1,0)","v":1},{"$f":"IF(AND(J1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(M1660:M1669,\"=0\")+COUNTBLANK(M1660:M1669))=10))),1,0)","v":1},{"$f":"IF(AND(K1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(N1660:N1669,\"=0\")+COUNTBLANK(N1660:N1669))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(P1660:P1669,\"=0\")+COUNTBLANK(P1660:P1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(S1660:S1669,\"=0\")+COUNTBLANK(S1660:S1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(Y1660:Y1669,\"=0\")+COUNTBLANK(Y1660:Y1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(AH1660:AH1669,\"=0\")+COUNTBLANK(AH1660:AH1669))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1759","v":0},{"$f":"+J1759","v":5},0,0,0,0,0,0,0,{"$f":"SUM(M1779:Q1779)","v":0},{"$f":"+S1759","v":0},{"$f":"SUM(T1780:T1781)","v":0},{"$f":"+U1759","v":0},{"$f":"+V1759","v":0},{"$f":"+W1759","v":0},0,0,0,0,0,0,{"$f":"+AD1759","v":0},{"$f":"+AE1759","v":0},{"$f":"+AF1759","v":0},{"$f":"SUM(AG1780:AG1781)","v":0},{"$f":"SUM(AH1780:AH1781)","v":0},0,{"$f":"SUM(AJ1780:AJ1781)","v":0},{"$f":"SUM(AK1780:AK1781)","v":0},{"$f":"SUM(AL1780:AL1781)","v":0},{"$f":"+AM1759","v":0},{"$f":"+AN1759","v":0},{"$f":"+AO1759","v":0},{"$f":"SUM(AP1780:AP1781)","v":0},{"$f":"SUM(AQ1780:AQ1781)","v":0},0,{"$f":"SUM(AS1780:AS1781)","v":0},{"$f":"SUM(AT1780:AT1781)","v":0},{"$f":"SUM(AU1780:AU1781)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1781:Q1781)","v":0},null,{"$f":"R1781-S1781","v":0},null,null,null,{"$f":"SUM(V1781:W1781)","v":0},{"$f":"U1781+X1781","v":0},null,null,{"$f":"U1781+X1781+Z1781+AA1781","v":0},{"$f":"AB1781-U1781","v":0},null,null,null,{"$f":"SUM(AE1781:AF1781)","v":0},{"$f":"AD1781+AG1781","v":0},null,null,{"$f":"AD1781+AG1781+AI1781+AJ1781","v":0},{"$f":"AK1781-AD1781","v":0},null,null,null,{"$f":"SUM(AN1781:AO1781)","v":0},{"$f":"AM1781+AP1781","v":0},null,null,{"$f":"AM1781+AP1781+AR1781+AS1781","v":0},{"$f":"AT1781-AM1781","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1782:Q1782)","v":0},null,{"$f":"R1782-S1782","v":0},null,null,null,{"$f":"SUM(V1782:W1782)","v":0},{"$f":"U1782+X1782","v":0},null,null,{"$f":"U1782+X1782+Z1782+AA1782","v":0},{"$f":"AB1782-U1782","v":0},null,null,null,{"$f":"SUM(AE1782:AF1782)","v":0},{"$f":"AD1782+AG1782","v":0},null,null,{"$f":"AD1782+AG1782+AI1782+AJ1782","v":0},{"$f":"AK1782-AD1782","v":0},null,null,null,{"$f":"SUM(AN1782:AO1782)","v":0},{"$f":"AM1782+AP1782","v":0},null,null,{"$f":"AM1782+AP1782+AR1782+AS1782","v":0},{"$f":"AT1782-AM1782","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[11,{"$f":"A1800","v":11},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1800","v":11},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1800+3,0)<>\"\",OFFSET($F$43,A1800+3,0),\"\")","v":"Religious Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chaplain General"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1811:AF1811,\"<>0\")-COUNTBLANK(F1811:AF1811))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1820,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1924:AU1924,\">0.5\")+COUNTIF(I1924:AU1924,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1801))&E1801","v":"019001011"},null,null,1,"Religious Services",0,null,11405,12736,13175,13175,13700,0,0,1323,0,{"$f":"SUM(M1826:Q1826)","v":15023},null,{"$f":"R1826-S1826","v":15023},13859,null,null,{"$f":"SUM(V1826:W1826)","v":0},{"$f":"U1826+X1826","v":13859},null,null,{"$f":"U1826+X1826+Z1826+AA1826","v":13859},{"$f":"AB1826-U1826","v":0},14282,null,null,{"$f":"SUM(AE1826:AF1826)","v":0},{"$f":"AD1826+AG1826","v":14282},null,null,{"$f":"AD1826+AG1826+AI1826+AJ1826","v":14282},{"$f":"AK1826-AD1826","v":0},15259.611968314248,null,null,{"$f":"SUM(AN1826:AO1826)","v":0},{"$f":"AM1826+AP1826","v":15259.611968314248},null,null,{"$f":"AM1826+AP1826+AR1826+AS1826","v":15259.611968314248},{"$f":"AT1826-AM1826","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1827:AU1827,\"<>0\")-COUNTBLANK(F1827:AU1827))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1827:Q1827)","v":0},null,{"$f":"R1827-S1827","v":0},0,null,null,0,{"$f":"U1827+X1827","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1827+AP1827+AR1827+AS1827","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1830+AG1830","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1831+AG1831","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1826:I1835)","v":11405},12736,13175,13175,13700,0,0,1323,0,15023,0,15023,13859,0,0,0,13859,0,0,13859,0,14282,0,0,{"$f":"SUM(AG1826:AG1835)","v":0},{"$f":"SUM(AH1826:AH1835)","v":14282},0,{"$f":"SUM(AJ1826:AJ1835)","v":0},{"$f":"SUM(AK1826:AK1835)","v":14282},{"$f":"SUM(AL1826:AL1835)","v":0},{"$f":"SUM(AM1826:AM1835)","v":15259.611968314248},{"$f":"SUM(AN1826:AN1835)","v":0},0,{"$f":"SUM(AP1826:AP1835)","v":0},{"$f":"SUM(AQ1826:AQ1835)","v":15259.611968314248},0,{"$f":"SUM(AS1826:AS1835)","v":0},{"$f":"SUM(AT1826:AT1835)","v":15259.611968314248},{"$f":"SUM(AU1826:AU1835)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1837+X1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1837+AG1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1837+AP1837","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1839,I1842,I1881)","v":10900},12202,12094,12094,12862,0,0,1323,0,14185,0,14185,12246,0,0,0,{"$f":"U1838+X1838","v":12246},{"$f":"SUM(Z1839,Z1842,Z1881)","v":0},{"$f":"SUM(AA1839,AA1842,AA1881)","v":0},{"$f":"U1838+X1838+Z1838+AA1838","v":12246},{"$f":"SUM(AC1839,AC1842,AC1881)","v":0},12448,0,0,{"$f":"SUM(AG1839,AG1842,AG1881)","v":0},{"$f":"AD1838+AG1838","v":12448},{"$f":"SUM(AI1839,AI1842,AI1881)","v":0},{"$f":"SUM(AJ1839,AJ1842,AJ1881)","v":0},{"$f":"AD1838+AG1838+AI1838+AJ1838","v":12448},{"$f":"SUM(AL1839,AL1842,AL1881)","v":0},{"$f":"SUM(AM1839,AM1842,AM1881)","v":13322.907968314248},{"$f":"SUM(AN1839,AN1842,AN1881)","v":0},0,{"$f":"SUM(AP1839,AP1842,AP1881)","v":0},{"$f":"AM1838+AP1838","v":13322.907968314248},{"$f":"SUM(AR1839,AR1842,AR1881)","v":0},{"$f":"SUM(AS1839,AS1842,AS1881)","v":0},{"$f":"AM1838+AP1838+AR1838+AS1838","v":13322.907968314248},{"$f":"SUM(AU1839,AU1842,AU1881)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1839,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1839:AU1839,\"<>0\")-COUNTBLANK(I1839:AU1839))<>0,1,0))","v":1},{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1840:I1841)","v":8687},9401,9428,9428,10228,0,0,1323,0,11551,0,11551,9208,0,0,0,{"$f":"U1839+X1839","v":9208},{"$f":"SUM(Z1840:Z1841)","v":0},{"$f":"SUM(AA1840:AA1841)","v":0},{"$f":"U1839+X1839+Z1839+AA1839","v":9208},{"$f":"SUM(AC1840:AC1841)","v":0},8891,0,0,{"$f":"SUM(AG1840:AG1841)","v":0},{"$f":"AD1839+AG1839","v":8891},{"$f":"SUM(AI1840:AI1841)","v":0},{"$f":"SUM(AJ1840:AJ1841)","v":0},{"$f":"AD1839+AG1839+AI1839+AJ1839","v":8891},{"$f":"SUM(AL1840:AL1841)","v":0},{"$f":"SUM(AM1840:AM1841)","v":9566.7159683142472},{"$f":"SUM(AN1840:AN1841)","v":0},0,{"$f":"SUM(AP1840:AP1841)","v":0},{"$f":"AM1839+AP1839","v":9566.7159683142472},{"$f":"SUM(AR1840:AR1841)","v":0},{"$f":"SUM(AS1840:AS1841)","v":0},{"$f":"AM1839+AP1839+AR1839+AS1839","v":9566.7159683142472},{"$f":"SUM(AU1840:AU1841)","v":0}]
[1,{"$f":"B1839","v":"019001011001"},null,null,null,"Salaries and wages",null,null,7738,8370,8518,8518,9169,0,0,1323,0,{"$f":"SUM(M1840:Q1840)","v":10492},null,{"$f":"R1840-S1840","v":10492},8237,null,null,{"$f":"SUM(V1840:W1840)","v":0},{"$f":"U1840+X1840","v":8237},null,null,{"$f":"U1840+X1840+Z1840+AA1840","v":8237},{"$f":"AB1840-U1840","v":0},8085,null,null,{"$f":"SUM(AE1840:AF1840)","v":0},{"$f":"AD1840+AG1840","v":8085},null,null,{"$f":"AD1840+AG1840+AI1840+AJ1840","v":8085},{"$f":"AK1840-AD1840","v":0},8699.4599711866704,null,null,{"$f":"SUM(AN1840:AO1840)","v":0},{"$f":"AM1840+AP1840","v":8699.4599711866704},null,null,{"$f":"AM1840+AP1840+AR1840+AS1840","v":8699.4599711866704},{"$f":"AT1840-AM1840","v":0}]
[1,"019001011001",null,null,null,"Social contributions",null,null,949,1031,910,910,1059,0,0,0,0,{"$f":"SUM(M1841:Q1841)","v":1059},null,{"$f":"R1841-S1841","v":1059},971,null,null,{"$f":"SUM(V1841:W1841)","v":0},{"$f":"U1841+X1841","v":971},null,null,{"$f":"U1841+X1841+Z1841+AA1841","v":971},{"$f":"AB1841-U1841","v":0},806,null,null,{"$f":"SUM(AE1841:AF1841)","v":0},{"$f":"AD1841+AG1841","v":806},null,null,{"$f":"AD1841+AG1841+AI1841+AJ1841","v":806},{"$f":"AK1841-AD1841","v":0},867.25599712757662,null,null,{"$f":"SUM(AN1841:AO1841)","v":0},{"$f":"AM1841+AP1841","v":867.25599712757662},null,null,{"$f":"AM1841+AP1841+AR1841+AS1841","v":867.25599712757662},{"$f":"AT1841-AM1841","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1843:I1880)","v":2213},2801,2666,2666,2634,0,0,0,0,2634,0,2634,3038,0,0,0,3038,{"$f":"SUM(Z1843:Z1880)","v":0},{"$f":"SUM(AA1843:AA1880)","v":0},3038,0,3557,0,0,0,{"$f":"SUM(AH1843:AH1880)","v":3557},{"$f":"SUM(AI1843:AI1880)","v":0},0,{"$f":"SUM(AK1843:AK1880)","v":3557},{"$f":"SUM(AL1843:AL1880)","v":0},3756.192,0,0,0,{"$f":"SUM(AQ1843:AQ1880)","v":3756.192},{"$f":"SUM(AR1843:AR1880)","v":0},0,{"$f":"SUM(AT1843:AT1880)","v":3756.192},{"$f":"SUM(AU1843:AU1880)","v":0}]
[0,{"$f":"B1842","v":"019001011002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1843:Q1843)","v":0},null,{"$f":"R1843-S1843","v":0},0,null,null,{"$f":"SUM(V1843:W1843)","v":0},{"$f":"U1843+X1843","v":0},null,null,{"$f":"U1843+X1843+Z1843+AA1843","v":0},{"$f":"AB1843-U1843","v":0},0,null,null,{"$f":"SUM(AE1843:AF1843)","v":0},{"$f":"AD1843+AG1843","v":0},null,null,{"$f":"AD1843+AG1843+AI1843+AJ1843","v":0},{"$f":"AK1843-AD1843","v":0},0,null,null,{"$f":"SUM(AN1843:AO1843)","v":0},{"$f":"AM1843+AP1843","v":0},null,null,{"$f":"AM1843+AP1843+AR1843+AS1843","v":0},{"$f":"AT1843-AM1843","v":0}]
[1,"019001011002",null,null,null,"Advertising",null,null,14,6,6,6,15,0,0,0,0,15,null,15,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[1,"019001011002",null,null,null,"Minor Assets",null,null,18,275,273,273,168,0,0,0,0,168,null,168,5,null,null,0,5,null,null,5,0,325,null,null,0,325,null,null,325,0,343.2,null,null,0,343.2,null,null,343.2,0]
[0,"019001011002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Catering: Departmental activities",null,null,58,45,0,0,188,0,0,0,0,188,null,188,303,null,null,0,303,null,null,303,0,345,null,null,{"$f":"SUM(AE1848:AF1848)","v":0},{"$f":"AD1848+AG1848","v":345},null,null,345,0,364.32,null,null,0,364.32,null,null,364.32,0]
[1,"019001011002",null,null,null,"Communication (G&S)",null,null,1,0,12,12,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1849:W1849)","v":0},{"$f":"U1849+X1849","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1849:AF1849)","v":0},{"$f":"AD1849+AG1849","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN1849:AO1849)","v":0},{"$f":"AM1849+AP1849","v":0},null,null,0,0]
[1,"019001011002",null,null,null,"Computer services",null,null,2,1,4,4,4,0,0,0,0,4,null,4,4,null,null,{"$f":"SUM(V1850:W1850)","v":0},{"$f":"U1850+X1850","v":4},null,null,4,0,4,null,null,{"$f":"SUM(AE1850:AF1850)","v":0},{"$f":"AD1850+AG1850","v":4},null,null,4,0,4.2240000000000002,null,null,{"$f":"SUM(AN1850:AO1850)","v":0},{"$f":"AM1850+AP1850","v":4.2240000000000002},null,null,4.2240000000000002,0]
[0,"019001011002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1854:Q1854)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1855:Q1855)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Contractors",null,null,3,32,46,46,46,0,0,0,0,46,null,46,47,null,null,0,47,null,null,47,0,50,null,null,0,50,null,null,50,0,52.8,null,null,0,52.8,null,null,52.8,0]
[0,"019001011002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Entertainment",null,null,3,5,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0]
[1,"019001011002",null,null,null,"Fleet services (including government motor transport)",null,null,0,10,7,7,8,0,0,0,0,8,null,8,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.56,null,null,0,10.56,null,null,10.56,0]
[0,"019001011002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1861:Q1861)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Inventory: Food and food supplies",null,null,25,65,0,0,0,0,0,0,0,{"$f":"SUM(M1863:Q1863)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Inventory: Fuel, oil and gas",null,null,10,41,110,110,158,0,0,0,0,158,null,158,117,null,null,0,117,null,null,117,0,123,null,null,0,123,null,null,123,0,129.88800000000001,null,null,0,129.88800000000001,null,null,129.88800000000001,0]
[0,"019001011002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Inventory: Materials and supplies",null,null,1,2,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[0,"019001011002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Consumable supplies",null,null,26,77,98,98,110,0,0,0,0,110,null,110,101,null,null,0,101,null,null,101,0,110,null,null,0,110,null,null,110,0,116.16000000000001,null,null,0,116.16000000000001,null,null,116.16000000000001,0]
[1,"019001011002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,97,16,52,52,53,0,0,0,0,53,null,53,55,null,null,0,55,null,null,55,0,58,null,null,0,58,null,null,58,0,61.247999999999998,null,null,0,61.247999999999998,null,null,61.247999999999998,0]
[1,"019001011002",null,null,null,"Operating leases",null,null,0,0,63,63,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001011002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001011002",null,null,null,"Travel and subsistence",null,null,1020,1095,850,850,1053,0,0,0,0,1053,null,1053,1130,null,null,0,1130,null,null,1130,0,1185,null,null,0,1185,null,null,1185,0,1251.3600000000001,null,null,0,1251.3600000000001,null,null,1251.3600000000001,0]
[1,"019001011002",null,null,null,"Training and development",null,null,191,403,322,322,155,0,0,0,0,155,null,155,241,null,null,0,241,null,null,241,0,272,null,null,0,272,null,null,272,0,287.23199999999997,null,null,0,287.23199999999997,null,null,287.23199999999997,0]
[1,"019001011002",null,null,null,"Operating payments",null,null,238,168,414,414,124,0,0,0,0,124,null,124,441,null,null,0,441,null,null,441,0,463,null,null,0,463,null,null,463,0,488.928,null,null,0,488.928,null,null,488.928,0]
[1,"019001011002",null,null,null,"Venues and facilities",null,null,506,560,406,406,549,0,0,0,0,549,null,549,574,null,null,0,574,null,null,574,0,602,null,null,0,602,null,null,602,0,635.71199999999999,null,null,0,635.71199999999999,null,null,635.71199999999999,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1882:I1883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1882:AU1883)","v":0}]
[0,{"$f":"B1881","v":"019001011003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1882:Q1882)","v":0},null,{"$f":"R1882-S1882","v":0},0,null,null,{"$f":"SUM(V1882:W1882)","v":0},{"$f":"U1882+X1882","v":0},null,null,{"$f":"U1882+X1882+Z1882+AA1882","v":0},{"$f":"AB1882-U1882","v":0},0,null,null,{"$f":"SUM(AE1882:AF1882)","v":0},{"$f":"AD1882+AG1882","v":0},null,null,{"$f":"AD1882+AG1882+AI1882+AJ1882","v":0},{"$f":"AK1882-AD1882","v":0},0,null,null,{"$f":"SUM(AN1882:AO1882)","v":0},{"$f":"AM1882+AP1882","v":0},null,null,{"$f":"AM1882+AP1882+AR1882+AS1882","v":0},{"$f":"AT1882-AM1882","v":0}]
[0,"019001011003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1883-S1883","v":0},0,null,null,{"$f":"SUM(V1883:W1883)","v":0},{"$f":"U1883+X1883","v":0},null,null,{"$f":"U1883+X1883+Z1883+AA1883","v":0},{"$f":"AB1883-U1883","v":0},0,null,null,{"$f":"SUM(AE1883:AF1883)","v":0},{"$f":"AD1883+AG1883","v":0},null,null,{"$f":"AD1883+AG1883+AI1883+AJ1883","v":0},{"$f":"AK1883-AD1883","v":0},0,null,null,{"$f":"SUM(AN1883:AO1883)","v":0},{"$f":"AM1883+AP1883","v":0},null,null,{"$f":"AM1883+AP1883+AR1883+AS1883","v":0},{"$f":"AT1883-AM1883","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1885,I1892,I1895,I1896,I1897,I1904,I1905)","v":13},{"$f":"SUM(J1885,J1892,J1895,J1896,J1897,J1904,J1905)","v":2},767,767,699,0,0,0,0,699,{"$f":"SUM(S1885,S1892,S1895,S1896,S1897,S1904,S1905)","v":0},699,1095,0,0,0,1095,0,0,1095,0,1293,0,0,0,1293,0,0,1293,0,1365.4080000000001,0,0,0,1365.4080000000001,0,0,1365.4080000000001,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1885,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1885:AU1885,\"<>0\")-COUNTBLANK(I1885:AU1885))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1886,I1889)","v":0},{"$f":"SUM(J1886,J1889)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1886,S1889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1800,0)","v":"Religious Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1887:I1888)","v":0},{"$f":"SUM(J1887:J1888)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1887:S1888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1885:$D1886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1885:$D1886)","v":0},{"$f":"SUM(V1887:W1887)","v":0},{"$f":"U1887+X1887","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1885:$D1886)","v":0},{"$f":"AB1887-U1887","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1885:$D1886)","v":0},{"$f":"SUM(AE1887:AF1887)","v":0},{"$f":"AD1887+AG1887","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1885:$D1886)","v":0},{"$f":"AK1887-AD1887","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1885:$D1886)","v":0},{"$f":"SUM(AN1887:AO1887)","v":0},{"$f":"AM1887+AP1887","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1885:$D1886)","v":0},{"$f":"AT1887-AM1887","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1887:$D1888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1887:$D1888)","v":0},{"$f":"SUM(V1888:W1888)","v":0},{"$f":"U1888+X1888","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1887:$D1888)","v":0},{"$f":"AB1888-U1888","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1887:$D1888)","v":0},{"$f":"SUM(AE1888:AF1888)","v":0},{"$f":"AD1888+AG1888","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1887:$D1888)","v":0},{"$f":"AK1888-AD1888","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1887:$D1888)","v":0},{"$f":"SUM(AN1888:AO1888)","v":0},{"$f":"AM1888+AP1888","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1887:$D1888)","v":0},{"$f":"AT1888-AM1888","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1890:I1891)","v":0},{"$f":"SUM(J1890:J1891)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1890:S1891)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Religious Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1889:$D1890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1889:$D1890)","v":0},{"$f":"SUM(V1890:W1890)","v":0},{"$f":"U1890+X1890","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1889:$D1890)","v":0},{"$f":"AB1890-U1890","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1889:$D1890)","v":0},{"$f":"SUM(AE1890:AF1890)","v":0},{"$f":"AD1890+AG1890","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1889:$D1890)","v":0},{"$f":"AK1890-AD1890","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1889:$D1890)","v":0},{"$f":"SUM(AN1890:AO1890)","v":0},{"$f":"AM1890+AP1890","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1889:$D1890)","v":0},{"$f":"AT1890-AM1890","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1891:$D1892)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1891:$D1892)","v":0},{"$f":"SUM(V1891:W1891)","v":0},{"$f":"U1891+X1891","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1891:$D1892)","v":0},{"$f":"AB1891-U1891","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1891:$D1892)","v":0},{"$f":"SUM(AE1891:AF1891)","v":0},{"$f":"AD1891+AG1891","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1891:$D1892)","v":0},{"$f":"AK1891-AD1891","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1891:$D1892)","v":0},{"$f":"SUM(AN1891:AO1891)","v":0},{"$f":"AM1891+AP1891","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1891:$D1892)","v":0},{"$f":"AT1891-AM1891","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1893:I1894)","v":0},{"$f":"SUM(J1893:J1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1893:S1894)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1893:Z1894)","v":0},{"$f":"SUM(AA1893:AA1894)","v":0},{"$f":"SUM(AB1893:AB1894)","v":0},{"$f":"SUM(AC1893:AC1894)","v":0},{"$f":"SUM(AD1893:AD1894)","v":0},0,0,0,0,{"$f":"SUM(AI1893:AI1894)","v":0},{"$f":"SUM(AJ1893:AJ1894)","v":0},{"$f":"SUM(AK1893:AK1894)","v":0},{"$f":"SUM(AL1893:AL1894)","v":0},{"$f":"SUM(AM1893:AM1894)","v":0},{"$f":"SUM(AN1893:AN1894)","v":0},0,0,0,{"$f":"SUM(AR1893:AR1894)","v":0},{"$f":"SUM(AS1893:AS1894)","v":0},{"$f":"SUM(AT1893:AT1894)","v":0},{"$f":"SUM(AU1893:AU1894)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1893:$D1894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1893:$D1894)","v":0},{"$f":"SUM(V1893:W1893)","v":0},{"$f":"U1893+X1893","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1893:$D1894)","v":0},{"$f":"AB1893-U1893","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1893:$D1894)","v":0},{"$f":"SUM(AE1893:AF1893)","v":0},{"$f":"AD1893+AG1893","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1893:$D1894)","v":0},{"$f":"AK1893-AD1893","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1893:$D1894)","v":0},{"$f":"SUM(AN1893:AO1893)","v":0},{"$f":"AM1893+AP1893","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1893:$D1894)","v":0},{"$f":"AT1893-AM1893","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1895:$D1896)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1895:$D1896)","v":0},{"$f":"SUM(V1894:W1894)","v":0},{"$f":"U1894+X1894","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1895:$D1896)","v":0},{"$f":"AB1894-U1894","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1895:$D1896)","v":0},{"$f":"SUM(AE1894:AF1894)","v":0},{"$f":"AD1894+AG1894","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1895:$D1896)","v":0},{"$f":"AK1894-AD1894","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1895:$D1896)","v":0},{"$f":"SUM(AN1894:AO1894)","v":0},{"$f":"AM1894+AP1894","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1895:$D1896)","v":0},{"$f":"AT1894-AM1894","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1897:$D1898)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1897:$D1898)","v":0},{"$f":"SUM(V1895:W1895)","v":0},{"$f":"U1895+X1895","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1897:$D1898)","v":0},{"$f":"AB1895-U1895","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1897:$D1898)","v":0},{"$f":"SUM(AE1895:AF1895)","v":0},{"$f":"AD1895+AG1895","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1897:$D1898)","v":0},{"$f":"AK1895-AD1895","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1897:$D1898)","v":0},{"$f":"SUM(AN1895:AO1895)","v":0},{"$f":"AM1895+AP1895","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1897:$D1898)","v":0},{"$f":"AT1895-AM1895","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1899:$D1900)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1899:$D1900)","v":0},{"$f":"SUM(V1896:W1896)","v":0},{"$f":"U1896+X1896","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1899:$D1900)","v":0},{"$f":"AB1896-U1896","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1899:$D1900)","v":0},{"$f":"SUM(AE1896:AF1896)","v":0},{"$f":"AD1896+AG1896","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1899:$D1900)","v":0},{"$f":"AK1896-AD1896","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1899:$D1900)","v":0},{"$f":"SUM(AN1896:AO1896)","v":0},{"$f":"AM1896+AP1896","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1899:$D1900)","v":0},{"$f":"AT1896-AM1896","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1898,I1901)","v":0},{"$f":"SUM(J1898,J1901)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S1898,S1901)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Religious Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1899:I1900)","v":0},{"$f":"SUM(J1899:J1900)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1899:S1900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1901:$D1902)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1901:$D1902)","v":0},{"$f":"SUM(V1899:W1899)","v":0},{"$f":"U1899+X1899","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1901:$D1902)","v":0},{"$f":"AB1899-U1899","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1901:$D1902)","v":0},{"$f":"SUM(AE1899:AF1899)","v":0},{"$f":"AD1899+AG1899","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1901:$D1902)","v":0},{"$f":"AK1899-AD1899","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1901:$D1902)","v":0},{"$f":"SUM(AN1899:AO1899)","v":0},{"$f":"AM1899+AP1899","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1901:$D1902)","v":0},{"$f":"AT1899-AM1899","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1903:$D1904)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1903:$D1904)","v":0},{"$f":"SUM(V1900:W1900)","v":0},{"$f":"U1900+X1900","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1903:$D1904)","v":0},{"$f":"AB1900-U1900","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1903:$D1904)","v":0},{"$f":"SUM(AE1900:AF1900)","v":0},{"$f":"AD1900+AG1900","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1903:$D1904)","v":0},{"$f":"AK1900-AD1900","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1903:$D1904)","v":0},{"$f":"SUM(AN1900:AO1900)","v":0},{"$f":"AM1900+AP1900","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1903:$D1904)","v":0},{"$f":"AT1900-AM1900","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1902:I1903)","v":0},{"$f":"SUM(J1902:J1903)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S1902:S1903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Religious Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1905:$D1906)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1905:$D1906)","v":0},{"$f":"SUM(V1902:W1902)","v":0},{"$f":"U1902+X1902","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1905:$D1906)","v":0},{"$f":"AB1902-U1902","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1905:$D1906)","v":0},{"$f":"SUM(AE1902:AF1902)","v":0},{"$f":"AD1902+AG1902","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1905:$D1906)","v":0},{"$f":"AK1902-AD1902","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1905:$D1906)","v":0},{"$f":"SUM(AN1902:AO1902)","v":0},{"$f":"AM1902+AP1902","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1905:$D1906)","v":0},{"$f":"AT1902-AM1902","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1907:$D1908)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1907:$D1908)","v":0},{"$f":"SUM(V1903:W1903)","v":0},{"$f":"U1903+X1903","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1907:$D1908)","v":0},{"$f":"AB1903-U1903","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1907:$D1908)","v":0},{"$f":"SUM(AE1903:AF1903)","v":0},{"$f":"AD1903+AG1903","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1907:$D1908)","v":0},{"$f":"AK1903-AD1903","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1907:$D1908)","v":0},{"$f":"SUM(AN1903:AO1903)","v":0},{"$f":"AM1903+AP1903","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1907:$D1908)","v":0},{"$f":"AT1903-AM1903","v":0}]
[0,null,{"$f":"C1886","v":"Religious Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1909:$D1910)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1909:$D1910)","v":0},{"$f":"SUM(V1904:W1904)","v":0},{"$f":"U1904+X1904","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1909:$D1910)","v":0},{"$f":"AB1904-U1904","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1909:$D1910)","v":0},{"$f":"SUM(AE1904:AF1904)","v":0},{"$f":"AD1904+AG1904","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1909:$D1910)","v":0},{"$f":"AK1904-AD1904","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1909:$D1910)","v":0},{"$f":"SUM(AN1904:AO1904)","v":0},{"$f":"AM1904+AP1904","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1909:$D1910)","v":0},{"$f":"AT1904-AM1904","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1906:I1907)","v":13},{"$f":"SUM(J1906:J1907)","v":0},767,767,699,0,0,0,0,699,{"$f":"SUM(S1906:S1907)","v":0},699,1095,0,0,0,1095,0,0,1095,0,1293,0,0,0,1293,0,0,1293,0,1365.4080000000001,0,0,0,1365.4080000000001,0,0,1365.4080000000001,0]
[1,null,{"$f":"C1886","v":"Religious Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1911:$D1912)","v":13},0,767,767,699,0,0,0,0,699,{"$f":"DSUM($I$172:$BA$261,S$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1911:$D1912)","v":699},{"$f":"DSUM($I$172:$BA$261,U$172,$C1911:$D1912)","v":1095},{"$f":"DSUM($I$172:$BA$261,V$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1911:$D1912)","v":0},{"$f":"SUM(V1906:W1906)","v":0},{"$f":"U1906+X1906","v":1095},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1911:$D1912)","v":1095},{"$f":"AB1906-U1906","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1911:$D1912)","v":1293},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1911:$D1912)","v":0},{"$f":"SUM(AE1906:AF1906)","v":0},{"$f":"AD1906+AG1906","v":1293},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1911:$D1912)","v":1293},{"$f":"AK1906-AD1906","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1911:$D1912)","v":1365.4080000000001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1911:$D1912)","v":0},{"$f":"SUM(AN1906:AO1906)","v":0},{"$f":"AM1906+AP1906","v":1365.4080000000001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1911:$D1912)","v":1365.4080000000001},{"$f":"AT1906-AM1906","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1913:$D1914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1913:$D1914)","v":0},{"$f":"SUM(V1907:W1907)","v":0},{"$f":"U1907+X1907","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1913:$D1914)","v":0},{"$f":"AB1907-U1907","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1913:$D1914)","v":0},{"$f":"SUM(AE1907:AF1907)","v":0},{"$f":"AD1907+AG1907","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1913:$D1914)","v":0},{"$f":"AK1907-AD1907","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1913:$D1914)","v":0},{"$f":"SUM(AN1907:AO1907)","v":0},{"$f":"AM1907+AP1907","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1913:$D1914)","v":0},{"$f":"AT1907-AM1907","v":0}]
[1,null,{"$f":"C1886","v":"Religious Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1909,I1912,I1915:I1919)","v":492},532,314,314,139,0,0,0,0,139,{"$f":"SUM(S1909,S1912,S1915:S1919)","v":0},139,518,0,0,0,518,{"$f":"SUM(Z1909,Z1912,Z1915:Z1919)","v":0},{"$f":"SUM(AA1909,AA1912,AA1915:AA1919)","v":0},{"$f":"SUM(AB1909,AB1912,AB1915:AB1919)","v":518},0,541,0,0,{"$f":"SUM(AG1909,AG1912,AG1915:AG1919)","v":0},{"$f":"SUM(AH1909,AH1912,AH1915:AH1919)","v":541},{"$f":"SUM(AI1909,AI1912,AI1915:AI1919)","v":0},{"$f":"SUM(AJ1909,AJ1912,AJ1915:AJ1919)","v":0},{"$f":"SUM(AK1909,AK1912,AK1915:AK1919)","v":541},{"$f":"SUM(AL1909,AL1912,AL1915:AL1919)","v":0},{"$f":"SUM(AM1909,AM1912,AM1915:AM1919)","v":571.29600000000005},{"$f":"SUM(AN1909,AN1912,AN1915:AN1919)","v":0},0,{"$f":"SUM(AP1909,AP1912,AP1915:AP1919)","v":0},{"$f":"SUM(AQ1909,AQ1912,AQ1915:AQ1919)","v":571.29600000000005},{"$f":"SUM(AR1909,AR1912,AR1915:AR1919)","v":0},{"$f":"SUM(AS1909,AS1912,AS1915:AS1919)","v":0},{"$f":"SUM(AT1909,AT1912,AT1915:AT1919)","v":571.29600000000005},{"$f":"SUM(AU1909,AU1912,AU1915:AU1919)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1909,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1909:AU1909,\"<>0\")-COUNTBLANK(I1909:AU1909))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1910:I1911)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1910:S1911)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1910:Z1911)","v":0},{"$f":"SUM(AA1910:AA1911)","v":0},{"$f":"SUM(AB1910:AB1911)","v":0},0,0,0,0,{"$f":"SUM(AG1910:AG1911)","v":0},{"$f":"SUM(AH1910:AH1911)","v":0},{"$f":"SUM(AI1910:AI1911)","v":0},{"$f":"SUM(AJ1910:AJ1911)","v":0},{"$f":"SUM(AK1910:AK1911)","v":0},{"$f":"SUM(AL1910:AL1911)","v":0},{"$f":"SUM(AM1910:AM1911)","v":0},{"$f":"SUM(AN1910:AN1911)","v":0},0,{"$f":"SUM(AP1910:AP1911)","v":0},{"$f":"SUM(AQ1910:AQ1911)","v":0},{"$f":"SUM(AR1910:AR1911)","v":0},{"$f":"SUM(AS1910:AS1911)","v":0},{"$f":"SUM(AT1910:AT1911)","v":0},{"$f":"SUM(AU1910:AU1911)","v":0}]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1910,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1910,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011054"},{"$f":"C1886","v":"Religious Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1910-S1910","v":0},0,null,null,{"$f":"SUM(V1910:W1910)","v":0},{"$f":"U1910+X1910","v":0},null,null,{"$f":"U1910+X1910+Z1910+AA1910","v":0},{"$f":"AB1910-U1910","v":0},0,null,null,{"$f":"SUM(AE1910:AF1910)","v":0},{"$f":"AD1910+AG1910","v":0},null,null,{"$f":"AD1910+AG1910+AI1910+AJ1910","v":0},{"$f":"AK1910-AD1910","v":0},0,null,null,{"$f":"SUM(AN1910:AO1910)","v":0},{"$f":"AM1910+AP1910","v":0},null,null,{"$f":"AM1910+AP1910+AR1910+AS1910","v":0},{"$f":"AT1910-AM1910","v":0}]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1911,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1911,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1911-S1911","v":0},0,null,null,{"$f":"SUM(V1911:W1911)","v":0},{"$f":"U1911+X1911","v":0},null,null,{"$f":"U1911+X1911+Z1911+AA1911","v":0},{"$f":"AB1911-U1911","v":0},0,null,null,{"$f":"SUM(AE1911:AF1911)","v":0},{"$f":"AD1911+AG1911","v":0},null,null,{"$f":"AD1911+AG1911+AI1911+AJ1911","v":0},{"$f":"AK1911-AD1911","v":0},0,null,null,{"$f":"SUM(AN1911:AO1911)","v":0},{"$f":"AM1911+AP1911","v":0},null,null,{"$f":"AM1911+AP1911+AR1911+AS1911","v":0},{"$f":"AT1911-AM1911","v":0}]
[1,null,{"$f":"C1886","v":"Religious Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1913:I1914)","v":492},532,314,314,139,{"$f":"SUM(N1913:N1914)","v":0},0,0,0,{"$f":"SUM(M1912:Q1912)","v":139},{"$f":"SUM(S1913:S1914)","v":0},{"$f":"SUM(T1913:T1914)","v":139},518,0,0,0,518,{"$f":"SUM(Z1913:Z1914)","v":0},{"$f":"SUM(AA1913:AA1914)","v":0},518,0,541,0,0,{"$f":"SUM(AG1913:AG1914)","v":0},{"$f":"SUM(AH1913:AH1914)","v":541},0,{"$f":"SUM(AJ1913:AJ1914)","v":0},{"$f":"SUM(AK1913:AK1914)","v":541},{"$f":"SUM(AL1913:AL1914)","v":0},{"$f":"SUM(AM1913:AM1914)","v":571.29600000000005},{"$f":"SUM(AN1913:AN1914)","v":0},0,{"$f":"SUM(AP1913:AP1914)","v":0},{"$f":"SUM(AQ1913:AQ1914)","v":571.29600000000005},0,{"$f":"SUM(AS1913:AS1914)","v":0},{"$f":"SUM(AT1913:AT1914)","v":571.29600000000005},{"$f":"SUM(AU1913:AU1914)","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011056"},43,41,null,"Transport equipment",null,null,358,493,252,252,0,0,0,0,0,{"$f":"SUM(M1913:Q1913)","v":0},null,{"$f":"R1913-S1913","v":0},390,null,null,{"$f":"SUM(V1913:W1913)","v":0},{"$f":"U1913+X1913","v":390},null,null,{"$f":"U1913+X1913+Z1913+AA1913","v":390},{"$f":"AB1913-U1913","v":0},411,null,null,{"$f":"SUM(AE1913:AF1913)","v":0},{"$f":"AD1913+AG1913","v":411},null,null,{"$f":"AD1913+AG1913+AI1913+AJ1913","v":411},{"$f":"AK1913-AD1913","v":0},434.01600000000002,null,null,{"$f":"SUM(AN1913:AO1913)","v":0},{"$f":"AM1913+AP1913","v":434.01600000000002},null,null,{"$f":"AM1913+AP1913+AR1913+AS1913","v":434.01600000000002},{"$f":"AT1913-AM1913","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011057"},{"$f":"C1886","v":"Religious Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,134,39,62,62,139,0,0,0,0,139,null,139,128,null,null,0,128,null,null,128,0,130,null,null,0,130,null,null,130,0,137.28,null,null,0,137.28,null,null,137.28,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)","v":"019001011062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1838,I1884,I1908,I1920)","v":11405},{"$f":"SUM(J1838,J1884,J1908,J1920)","v":12736},{"$f":"SUM(K1838,K1884,K1908,K1920)","v":13175},13175,13700,0,0,1323,0,15023,0,15023,13859,0,0,0,13859,0,0,13859,0,14282,0,0,0,14282,0,0,14282,0,15259.611968314248,0,0,0,15259.611968314248,0,0,15259.611968314248,{"$f":"SUM(AU1838,AU1884,AU1908,AU1920)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1922-I1836","v":0},{"$f":"J1922-J1836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(L1810:L1819,\"=0\")+COUNTBLANK(L1810:L1819))=10))),1,0)","v":1},{"$f":"IF(AND(J1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(M1810:M1819,\"=0\")+COUNTBLANK(M1810:M1819))=10))),1,0)","v":1},{"$f":"IF(AND(K1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(N1810:N1819,\"=0\")+COUNTBLANK(N1810:N1819))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(P1810:P1819,\"=0\")+COUNTBLANK(P1810:P1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(S1810:S1819,\"=0\")+COUNTBLANK(S1810:S1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(Y1810:Y1819,\"=0\")+COUNTBLANK(Y1810:Y1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(AH1810:AH1819,\"=0\")+COUNTBLANK(AH1810:AH1819))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1909","v":0},{"$f":"+J1909","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1929:Q1929)","v":0},{"$f":"+S1909","v":0},{"$f":"SUM(T1930:T1931)","v":0},{"$f":"+U1909","v":0},{"$f":"+V1909","v":0},{"$f":"+W1909","v":0},0,0,0,0,0,0,{"$f":"+AD1909","v":0},{"$f":"+AE1909","v":0},{"$f":"+AF1909","v":0},{"$f":"SUM(AG1930:AG1931)","v":0},{"$f":"SUM(AH1930:AH1931)","v":0},0,{"$f":"SUM(AJ1930:AJ1931)","v":0},{"$f":"SUM(AK1930:AK1931)","v":0},{"$f":"SUM(AL1930:AL1931)","v":0},{"$f":"+AM1909","v":0},{"$f":"+AN1909","v":0},{"$f":"+AO1909","v":0},{"$f":"SUM(AP1930:AP1931)","v":0},{"$f":"SUM(AQ1930:AQ1931)","v":0},0,{"$f":"SUM(AS1930:AS1931)","v":0},{"$f":"SUM(AT1930:AT1931)","v":0},{"$f":"SUM(AU1930:AU1931)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1931:Q1931)","v":0},null,{"$f":"R1931-S1931","v":0},null,null,null,{"$f":"SUM(V1931:W1931)","v":0},{"$f":"U1931+X1931","v":0},null,null,{"$f":"U1931+X1931+Z1931+AA1931","v":0},{"$f":"AB1931-U1931","v":0},null,null,null,{"$f":"SUM(AE1931:AF1931)","v":0},{"$f":"AD1931+AG1931","v":0},null,null,{"$f":"AD1931+AG1931+AI1931+AJ1931","v":0},{"$f":"AK1931-AD1931","v":0},null,null,null,{"$f":"SUM(AN1931:AO1931)","v":0},{"$f":"AM1931+AP1931","v":0},null,null,{"$f":"AM1931+AP1931+AR1931+AS1931","v":0},{"$f":"AT1931-AM1931","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1932:Q1932)","v":0},null,{"$f":"R1932-S1932","v":0},null,null,null,{"$f":"SUM(V1932:W1932)","v":0},{"$f":"U1932+X1932","v":0},null,null,{"$f":"U1932+X1932+Z1932+AA1932","v":0},{"$f":"AB1932-U1932","v":0},null,null,null,{"$f":"SUM(AE1932:AF1932)","v":0},{"$f":"AD1932+AG1932","v":0},null,null,{"$f":"AD1932+AG1932+AI1932+AJ1932","v":0},{"$f":"AK1932-AD1932","v":0},null,null,null,{"$f":"SUM(AN1932:AO1932)","v":0},{"$f":"AM1932+AP1932","v":0},null,null,{"$f":"AM1932+AP1932+AR1932+AS1932","v":0},{"$f":"AT1932-AM1932","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[12,{"$f":"A1950","v":12},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1950","v":12},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1950+3,0)<>\"\",OFFSET($F$43,A1950+3,0),\"\")","v":"Defence Reserve Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Defence Reserves"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1961:AF1961,\"<>0\")-COUNTBLANK(F1961:AF1961))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1970,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I2074:AU2074,\">0.5\")+COUNTIF(I2074:AU2074,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1951))&E1951","v":"019001012"},null,null,1,"Defence Reserve Direction",0,null,23240,24575,26204,26204,28850,0,0,492,0,{"$f":"SUM(M1976:Q1976)","v":29342},null,{"$f":"R1976-S1976","v":29342},28407,null,null,{"$f":"SUM(V1976:W1976)","v":0},{"$f":"U1976+X1976","v":28407},null,null,{"$f":"U1976+X1976+Z1976+AA1976","v":28407},{"$f":"AB1976-U1976","v":0},29035,null,null,{"$f":"SUM(AE1976:AF1976)","v":0},{"$f":"AD1976+AG1976","v":29035},null,null,{"$f":"AD1976+AG1976+AI1976+AJ1976","v":29035},{"$f":"AK1976-AD1976","v":0},30987.099941885099,null,null,{"$f":"SUM(AN1976:AO1976)","v":0},{"$f":"AM1976+AP1976","v":30987.099941885099},null,null,{"$f":"AM1976+AP1976+AR1976+AS1976","v":30987.099941885099},{"$f":"AT1976-AM1976","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1977:AU1977,\"<>0\")-COUNTBLANK(F1977:AU1977))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1977:Q1977)","v":0},null,{"$f":"R1977-S1977","v":0},0,null,null,0,{"$f":"U1977+X1977","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1977+AP1977+AR1977+AS1977","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1980+AG1980","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1981+AG1981","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1976:I1985)","v":23240},24575,26204,26204,28850,0,0,492,0,29342,0,29342,28407,0,0,0,28407,0,0,28407,0,29035,0,0,{"$f":"SUM(AG1976:AG1985)","v":0},{"$f":"SUM(AH1976:AH1985)","v":29035},0,{"$f":"SUM(AJ1976:AJ1985)","v":0},{"$f":"SUM(AK1976:AK1985)","v":29035},{"$f":"SUM(AL1976:AL1985)","v":0},{"$f":"SUM(AM1976:AM1985)","v":30987.099941885099},{"$f":"SUM(AN1976:AN1985)","v":0},0,{"$f":"SUM(AP1976:AP1985)","v":0},{"$f":"SUM(AQ1976:AQ1985)","v":30987.099941885099},0,{"$f":"SUM(AS1976:AS1985)","v":0},{"$f":"SUM(AT1976:AT1985)","v":30987.099941885099},{"$f":"SUM(AU1976:AU1985)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1987+X1987","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1987+AG1987","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1987+AP1987","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1989,I1992,I2031)","v":16234},17195,18904,18904,19511,0,0,492,0,20003,0,20003,19820,0,0,0,{"$f":"U1988+X1988","v":19820},{"$f":"SUM(Z1989,Z1992,Z2031)","v":0},{"$f":"SUM(AA1989,AA1992,AA2031)","v":0},{"$f":"U1988+X1988+Z1988+AA1988","v":19820},{"$f":"SUM(AC1989,AC1992,AC2031)","v":0},20050,0,0,{"$f":"SUM(AG1989,AG1992,AG2031)","v":0},{"$f":"AD1988+AG1988","v":20050},{"$f":"SUM(AI1989,AI1992,AI2031)","v":0},{"$f":"SUM(AJ1989,AJ1992,AJ2031)","v":0},{"$f":"AD1988+AG1988+AI1988+AJ1988","v":20050},{"$f":"SUM(AL1989,AL1992,AL2031)","v":0},{"$f":"SUM(AM1989,AM1992,AM2031)","v":21498.939941885103},{"$f":"SUM(AN1989,AN1992,AN2031)","v":0},0,{"$f":"SUM(AP1989,AP1992,AP2031)","v":0},{"$f":"AM1988+AP1988","v":21498.939941885103},{"$f":"SUM(AR1989,AR1992,AR2031)","v":0},{"$f":"SUM(AS1989,AS1992,AS2031)","v":0},{"$f":"AM1988+AP1988+AR1988+AS1988","v":21498.939941885103},{"$f":"SUM(AU1989,AU1992,AU2031)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1989,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1989:AU1989,\"<>0\")-COUNTBLANK(I1989:AU1989))<>0,1,0))","v":1},{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1989,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1989,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1990:I1991)","v":13796},14482,15888,15888,16159,0,0,492,0,16651,0,16651,16013,0,0,0,{"$f":"U1989+X1989","v":16013},{"$f":"SUM(Z1990:Z1991)","v":0},{"$f":"SUM(AA1990:AA1991)","v":0},{"$f":"U1989+X1989+Z1989+AA1989","v":16013},{"$f":"SUM(AC1990:AC1991)","v":0},16307,0,0,{"$f":"SUM(AG1990:AG1991)","v":0},{"$f":"AD1989+AG1989","v":16307},{"$f":"SUM(AI1990:AI1991)","v":0},{"$f":"SUM(AJ1990:AJ1991)","v":0},{"$f":"AD1989+AG1989+AI1989+AJ1989","v":16307},{"$f":"SUM(AL1990:AL1991)","v":0},{"$f":"SUM(AM1990:AM1991)","v":17546.331941885102},{"$f":"SUM(AN1990:AN1991)","v":0},0,{"$f":"SUM(AP1990:AP1991)","v":0},{"$f":"AM1989+AP1989","v":17546.331941885102},{"$f":"SUM(AR1990:AR1991)","v":0},{"$f":"SUM(AS1990:AS1991)","v":0},{"$f":"AM1989+AP1989+AR1989+AS1989","v":17546.331941885102},{"$f":"SUM(AU1990:AU1991)","v":0}]
[1,{"$f":"B1989","v":"019001012001"},null,null,null,"Salaries and wages",null,null,12351,12985,14437,14437,14578,0,0,492,0,{"$f":"SUM(M1990:Q1990)","v":15070},null,{"$f":"R1990-S1990","v":15070},14449,null,null,{"$f":"SUM(V1990:W1990)","v":0},{"$f":"U1990+X1990","v":14449},null,null,{"$f":"U1990+X1990+Z1990+AA1990","v":14449},{"$f":"AB1990-U1990","v":0},14836,null,null,{"$f":"SUM(AE1990:AF1990)","v":0},{"$f":"AD1990+AG1990","v":14836},null,null,{"$f":"AD1990+AG1990+AI1990+AJ1990","v":14836},{"$f":"AK1990-AD1990","v":0},15963.535947127453,null,null,{"$f":"SUM(AN1990:AO1990)","v":0},{"$f":"AM1990+AP1990","v":15963.535947127453},null,null,{"$f":"AM1990+AP1990+AR1990+AS1990","v":15963.535947127453},{"$f":"AT1990-AM1990","v":0}]
[1,"019001012001",null,null,null,"Social contributions",null,null,1445,1497,1451,1451,1581,0,0,0,0,{"$f":"SUM(M1991:Q1991)","v":1581},null,{"$f":"R1991-S1991","v":1581},1564,null,null,{"$f":"SUM(V1991:W1991)","v":0},{"$f":"U1991+X1991","v":1564},null,null,{"$f":"U1991+X1991+Z1991+AA1991","v":1564},{"$f":"AB1991-U1991","v":0},1471,null,null,{"$f":"SUM(AE1991:AF1991)","v":0},{"$f":"AD1991+AG1991","v":1471},null,null,{"$f":"AD1991+AG1991+AI1991+AJ1991","v":1471},{"$f":"AK1991-AD1991","v":0},1582.7959947576492,null,null,{"$f":"SUM(AN1991:AO1991)","v":0},{"$f":"AM1991+AP1991","v":1582.7959947576492},null,null,{"$f":"AM1991+AP1991+AR1991+AS1991","v":1582.7959947576492},{"$f":"AT1991-AM1991","v":0}]
[1,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1992,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1992,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1993:I2030)","v":2438},2713,3016,3016,3352,0,0,0,0,3352,0,3352,3807,0,0,0,3807,{"$f":"SUM(Z1993:Z2030)","v":0},{"$f":"SUM(AA1993:AA2030)","v":0},3807,0,3743,0,0,0,{"$f":"SUM(AH1993:AH2030)","v":3743},{"$f":"SUM(AI1993:AI2030)","v":0},0,{"$f":"SUM(AK1993:AK2030)","v":3743},{"$f":"SUM(AL1993:AL2030)","v":0},3952.6080000000002,0,0,0,{"$f":"SUM(AQ1993:AQ2030)","v":3952.6080000000002},{"$f":"SUM(AR1993:AR2030)","v":0},0,{"$f":"SUM(AT1993:AT2030)","v":3952.6080000000002},{"$f":"SUM(AU1993:AU2030)","v":0}]
[0,{"$f":"B1992","v":"019001012002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1993:Q1993)","v":0},null,{"$f":"R1993-S1993","v":0},0,null,null,{"$f":"SUM(V1993:W1993)","v":0},{"$f":"U1993+X1993","v":0},null,null,{"$f":"U1993+X1993+Z1993+AA1993","v":0},{"$f":"AB1993-U1993","v":0},0,null,null,{"$f":"SUM(AE1993:AF1993)","v":0},{"$f":"AD1993+AG1993","v":0},null,null,{"$f":"AD1993+AG1993+AI1993+AJ1993","v":0},{"$f":"AK1993-AD1993","v":0},0,null,null,{"$f":"SUM(AN1993:AO1993)","v":0},{"$f":"AM1993+AP1993","v":0},null,null,{"$f":"AM1993+AP1993+AR1993+AS1993","v":0},{"$f":"AT1993-AM1993","v":0}]
[1,"019001012002",null,null,null,"Advertising",null,null,139,171,173,173,250,0,0,0,0,250,null,250,275,null,null,0,275,null,null,275,0,303,null,null,0,303,null,null,303,0,319.96800000000002,null,null,0,319.96800000000002,null,null,319.96800000000002,0]
[1,"019001012002",null,null,null,"Minor Assets",null,null,20,29,59,59,113,0,0,0,0,113,null,113,90,null,null,0,90,null,null,90,0,84,null,null,0,84,null,null,84,0,88.703999999999994,null,null,0,88.703999999999994,null,null,88.703999999999994,0]
[0,"019001012002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Catering: Departmental activities",null,null,117,109,151,151,290,0,0,0,0,290,null,290,318,null,null,0,318,null,null,318,0,349,null,null,{"$f":"SUM(AE1998:AF1998)","v":0},{"$f":"AD1998+AG1998","v":349},null,null,349,0,368.54399999999998,null,null,0,368.54399999999998,null,null,368.54399999999998,0]
[1,"019001012002",null,null,null,"Communication (G&S)",null,null,51,49,98,98,94,0,0,0,0,94,null,94,104,null,null,{"$f":"SUM(V1999:W1999)","v":0},{"$f":"U1999+X1999","v":104},null,null,104,0,110,null,null,{"$f":"SUM(AE1999:AF1999)","v":0},{"$f":"AD1999+AG1999","v":110},null,null,110,0,116.16000000000001,null,null,{"$f":"SUM(AN1999:AO1999)","v":0},{"$f":"AM1999+AP1999","v":116.16000000000001},null,null,116.16000000000001,0]
[1,"019001012002",null,null,null,"Computer services",null,null,16,7,42,42,44,0,0,0,0,44,null,44,48,null,null,{"$f":"SUM(V2000:W2000)","v":0},{"$f":"U2000+X2000","v":48},null,null,48,0,57,null,null,{"$f":"SUM(AE2000:AF2000)","v":0},{"$f":"AD2000+AG2000","v":57},null,null,57,0,60.192000000000007,null,null,{"$f":"SUM(AN2000:AO2000)","v":0},{"$f":"AM2000+AP2000","v":60.192000000000007},null,null,60.192000000000007,0]
[0,"019001012002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2004:Q2004)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2005:Q2005)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Contractors",null,null,105,139,105,105,243,0,0,0,0,243,null,243,269,null,null,0,269,null,null,269,0,294,null,null,0,294,null,null,294,0,310.464,null,null,0,310.464,null,null,310.464,0]
[1,"019001012002",null,null,null,"Agency and support/outsourced services",null,null,1,0,2,2,10,0,0,0,0,10,null,10,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,12.672000000000001,null,null,0,12.672000000000001,null,null,12.672000000000001,0]
[1,"019001012002",null,null,null,"Entertainment",null,null,7,1,40,40,13,0,0,0,0,13,null,13,14,null,null,0,14,null,null,14,0,15,null,null,0,15,null,null,15,0,15.840000000000002,null,null,0,15.840000000000002,null,null,15.840000000000002,0]
[1,"019001012002",null,null,null,"Fleet services (including government motor transport)",null,null,4,26,57,57,65,0,0,0,0,65,null,65,77,null,null,0,77,null,null,77,0,76,null,null,0,76,null,null,76,0,80.256,null,null,0,80.256,null,null,80.256,0]
[0,"019001012002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,4,1,1,1,0,0,0,0,{"$f":"SUM(M2011:Q2011)","v":1},null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[0,"019001012002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Inventory: Food and food supplies",null,null,203,7,0,0,3,0,0,0,0,{"$f":"SUM(M2013:Q2013)","v":3},null,3,3,null,null,0,3,null,null,3,0,4,null,null,0,4,null,null,4,0,4.2240000000000002,null,null,0,4.2240000000000002,null,null,4.2240000000000002,0]
[1,"019001012002",null,null,null,"Inventory: Fuel, oil and gas",null,null,238,368,70,70,216,0,0,0,0,216,null,216,238,null,null,0,238,null,null,238,0,261,null,null,0,261,null,null,261,0,275.61599999999999,null,null,0,275.61599999999999,null,null,275.61599999999999,0]
[0,"019001012002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Inventory: Materials and supplies",null,null,19,12,12,12,17,0,0,0,0,17,null,17,19,null,null,0,19,null,null,19,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[0,"019001012002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001012002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Consumable supplies",null,null,48,214,109,109,134,0,0,0,0,134,null,134,147,null,null,0,147,null,null,147,0,164,null,null,0,164,null,null,164,0,173.184,null,null,0,173.184,null,null,173.184,0]
[1,"019001012002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,87,65,63,63,60,0,0,0,0,60,null,60,66,null,null,0,66,null,null,66,0,72,null,null,0,72,null,null,72,0,76.031999999999996,null,null,0,76.031999999999996,null,null,76.031999999999996,0]
[1,"019001012002",null,null,null,"Operating leases",null,null,1,14,35,35,45,0,0,0,0,45,null,45,38,null,null,0,38,null,null,38,0,41,null,null,0,41,null,null,41,0,43.295999999999999,null,null,0,43.295999999999999,null,null,43.295999999999999,0]
[0,"019001012002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Property payments",null,null,165,115,66,66,162,0,0,0,0,162,null,162,176,null,null,0,176,null,null,176,0,191,null,null,0,191,null,null,191,0,201.69600000000003,null,null,0,201.69600000000003,null,null,201.69600000000003,0]
[0,"019001012002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001012002",null,null,null,"Travel and subsistence",null,null,716,887,516,516,569,0,0,0,0,569,null,569,615,null,null,0,615,null,null,615,0,593,null,null,0,593,null,null,593,0,626.20800000000008,null,null,0,626.20800000000008,null,null,626.20800000000008,0]
[1,"019001012002",null,null,null,"Training and development",null,null,132,59,1152,1152,191,0,0,0,0,191,null,191,383,null,null,0,383,null,null,383,0,599,null,null,0,599,null,null,599,0,632.5440000000001,null,null,0,632.5440000000001,null,null,632.5440000000001,0]
[1,"019001012002",null,null,null,"Operating payments",null,null,369,434,265,265,832,0,0,0,0,832,null,832,915,null,null,0,915,null,null,915,0,497,null,null,0,497,null,null,497,0,524.83200000000011,null,null,0,524.83200000000011,null,null,524.83200000000011,0]
[1,"019001012002",null,null,null,"Venues and facilities",null,null,0,3,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2031,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2031,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I2032:I2033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU2032:AU2033)","v":0}]
[0,{"$f":"B2031","v":"019001012003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2032:Q2032)","v":0},null,{"$f":"R2032-S2032","v":0},0,null,null,{"$f":"SUM(V2032:W2032)","v":0},{"$f":"U2032+X2032","v":0},null,null,{"$f":"U2032+X2032+Z2032+AA2032","v":0},{"$f":"AB2032-U2032","v":0},0,null,null,{"$f":"SUM(AE2032:AF2032)","v":0},{"$f":"AD2032+AG2032","v":0},null,null,{"$f":"AD2032+AG2032+AI2032+AJ2032","v":0},{"$f":"AK2032-AD2032","v":0},0,null,null,{"$f":"SUM(AN2032:AO2032)","v":0},{"$f":"AM2032+AP2032","v":0},null,null,{"$f":"AM2032+AP2032+AR2032+AS2032","v":0},{"$f":"AT2032-AM2032","v":0}]
[0,"019001012003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2033-S2033","v":0},0,null,null,{"$f":"SUM(V2033:W2033)","v":0},{"$f":"U2033+X2033","v":0},null,null,{"$f":"U2033+X2033+Z2033+AA2033","v":0},{"$f":"AB2033-U2033","v":0},0,null,null,{"$f":"SUM(AE2033:AF2033)","v":0},{"$f":"AD2033+AG2033","v":0},null,null,{"$f":"AD2033+AG2033+AI2033+AJ2033","v":0},{"$f":"AK2033-AD2033","v":0},0,null,null,{"$f":"SUM(AN2033:AO2033)","v":0},{"$f":"AM2033+AP2033","v":0},null,null,{"$f":"AM2033+AP2033+AR2033+AS2033","v":0},{"$f":"AT2033-AM2033","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I2035,I2042,I2045,I2046,I2047,I2054,I2055)","v":6724},{"$f":"SUM(J2035,J2042,J2045,J2046,J2047,J2054,J2055)","v":7187},7192,7192,9189,0,0,0,0,9189,{"$f":"SUM(S2035,S2042,S2045,S2046,S2047,S2054,S2055)","v":0},9189,8445,0,0,0,8445,0,0,8445,0,8841,0,0,0,8841,0,0,8841,0,9336.0959999999995,0,0,0,9336.0959999999995,0,0,9336.0959999999995,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2035,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2035:AU2035,\"<>0\")-COUNTBLANK(I2035:AU2035))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I2036,I2039)","v":0},{"$f":"SUM(J2036,J2039)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2036,S2039)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1950,0)","v":"Defence Reserve Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I2037:I2038)","v":0},{"$f":"SUM(J2037:J2038)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2037:S2038)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2035:$D2036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2035:$D2036)","v":0},{"$f":"SUM(V2037:W2037)","v":0},{"$f":"U2037+X2037","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2035:$D2036)","v":0},{"$f":"AB2037-U2037","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2035:$D2036)","v":0},{"$f":"SUM(AE2037:AF2037)","v":0},{"$f":"AD2037+AG2037","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2035:$D2036)","v":0},{"$f":"AK2037-AD2037","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2035:$D2036)","v":0},{"$f":"SUM(AN2037:AO2037)","v":0},{"$f":"AM2037+AP2037","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2035:$D2036)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2035:$D2036)","v":0},{"$f":"AT2037-AM2037","v":0}]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2037:$D2038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2037:$D2038)","v":0},{"$f":"SUM(V2038:W2038)","v":0},{"$f":"U2038+X2038","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2037:$D2038)","v":0},{"$f":"AB2038-U2038","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2037:$D2038)","v":0},{"$f":"SUM(AE2038:AF2038)","v":0},{"$f":"AD2038+AG2038","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2037:$D2038)","v":0},{"$f":"AK2038-AD2038","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2037:$D2038)","v":0},{"$f":"SUM(AN2038:AO2038)","v":0},{"$f":"AM2038+AP2038","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2037:$D2038)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2037:$D2038)","v":0},{"$f":"AT2038-AM2038","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I2040:I2041)","v":0},{"$f":"SUM(J2040:J2041)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2040:S2041)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2039:$D2040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2039:$D2040)","v":0},{"$f":"SUM(V2040:W2040)","v":0},{"$f":"U2040+X2040","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2039:$D2040)","v":0},{"$f":"AB2040-U2040","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2039:$D2040)","v":0},{"$f":"SUM(AE2040:AF2040)","v":0},{"$f":"AD2040+AG2040","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2039:$D2040)","v":0},{"$f":"AK2040-AD2040","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2039:$D2040)","v":0},{"$f":"SUM(AN2040:AO2040)","v":0},{"$f":"AM2040+AP2040","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2039:$D2040)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2039:$D2040)","v":0},{"$f":"AT2040-AM2040","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2041:$D2042)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2041:$D2042)","v":0},{"$f":"SUM(V2041:W2041)","v":0},{"$f":"U2041+X2041","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2041:$D2042)","v":0},{"$f":"AB2041-U2041","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2041:$D2042)","v":0},{"$f":"SUM(AE2041:AF2041)","v":0},{"$f":"AD2041+AG2041","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2041:$D2042)","v":0},{"$f":"AK2041-AD2041","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2041:$D2042)","v":0},{"$f":"SUM(AN2041:AO2041)","v":0},{"$f":"AM2041+AP2041","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2041:$D2042)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2041:$D2042)","v":0},{"$f":"AT2041-AM2041","v":0}]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I2043:I2044)","v":0},{"$f":"SUM(J2043:J2044)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2043:S2044)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2043:Z2044)","v":0},{"$f":"SUM(AA2043:AA2044)","v":0},{"$f":"SUM(AB2043:AB2044)","v":0},{"$f":"SUM(AC2043:AC2044)","v":0},{"$f":"SUM(AD2043:AD2044)","v":0},0,0,0,0,{"$f":"SUM(AI2043:AI2044)","v":0},{"$f":"SUM(AJ2043:AJ2044)","v":0},{"$f":"SUM(AK2043:AK2044)","v":0},{"$f":"SUM(AL2043:AL2044)","v":0},{"$f":"SUM(AM2043:AM2044)","v":0},{"$f":"SUM(AN2043:AN2044)","v":0},0,0,0,{"$f":"SUM(AR2043:AR2044)","v":0},{"$f":"SUM(AS2043:AS2044)","v":0},{"$f":"SUM(AT2043:AT2044)","v":0},{"$f":"SUM(AU2043:AU2044)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2043:$D2044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2043:$D2044)","v":0},{"$f":"SUM(V2043:W2043)","v":0},{"$f":"U2043+X2043","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2043:$D2044)","v":0},{"$f":"AB2043-U2043","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2043:$D2044)","v":0},{"$f":"SUM(AE2043:AF2043)","v":0},{"$f":"AD2043+AG2043","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2043:$D2044)","v":0},{"$f":"AK2043-AD2043","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2043:$D2044)","v":0},{"$f":"SUM(AN2043:AO2043)","v":0},{"$f":"AM2043+AP2043","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2043:$D2044)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2043:$D2044)","v":0},{"$f":"AT2043-AM2043","v":0}]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2045:$D2046)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2045:$D2046)","v":0},{"$f":"SUM(V2044:W2044)","v":0},{"$f":"U2044+X2044","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2045:$D2046)","v":0},{"$f":"AB2044-U2044","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2045:$D2046)","v":0},{"$f":"SUM(AE2044:AF2044)","v":0},{"$f":"AD2044+AG2044","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2045:$D2046)","v":0},{"$f":"AK2044-AD2044","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2045:$D2046)","v":0},{"$f":"SUM(AN2044:AO2044)","v":0},{"$f":"AM2044+AP2044","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2045:$D2046)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2045:$D2046)","v":0},{"$f":"AT2044-AM2044","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2047:$D2048)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2047:$D2048)","v":0},{"$f":"SUM(V2045:W2045)","v":0},{"$f":"U2045+X2045","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2047:$D2048)","v":0},{"$f":"AB2045-U2045","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2047:$D2048)","v":0},{"$f":"SUM(AE2045:AF2045)","v":0},{"$f":"AD2045+AG2045","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2047:$D2048)","v":0},{"$f":"AK2045-AD2045","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2047:$D2048)","v":0},{"$f":"SUM(AN2045:AO2045)","v":0},{"$f":"AM2045+AP2045","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2047:$D2048)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2047:$D2048)","v":0},{"$f":"AT2045-AM2045","v":0}]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2049:$D2050)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2049:$D2050)","v":0},{"$f":"SUM(V2046:W2046)","v":0},{"$f":"U2046+X2046","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2049:$D2050)","v":0},{"$f":"AB2046-U2046","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2049:$D2050)","v":0},{"$f":"SUM(AE2046:AF2046)","v":0},{"$f":"AD2046+AG2046","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2049:$D2050)","v":0},{"$f":"AK2046-AD2046","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2049:$D2050)","v":0},{"$f":"SUM(AN2046:AO2046)","v":0},{"$f":"AM2046+AP2046","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2049:$D2050)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2049:$D2050)","v":0},{"$f":"AT2046-AM2046","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I2048,I2051)","v":0},{"$f":"SUM(J2048,J2051)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2048,S2051)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I2049:I2050)","v":0},{"$f":"SUM(J2049:J2050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2049:S2050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2051:$D2052)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2051:$D2052)","v":0},{"$f":"SUM(V2049:W2049)","v":0},{"$f":"U2049+X2049","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2051:$D2052)","v":0},{"$f":"AB2049-U2049","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2051:$D2052)","v":0},{"$f":"SUM(AE2049:AF2049)","v":0},{"$f":"AD2049+AG2049","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2051:$D2052)","v":0},{"$f":"AK2049-AD2049","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2051:$D2052)","v":0},{"$f":"SUM(AN2049:AO2049)","v":0},{"$f":"AM2049+AP2049","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2051:$D2052)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2051:$D2052)","v":0},{"$f":"AT2049-AM2049","v":0}]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2053:$D2054)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2053:$D2054)","v":0},{"$f":"SUM(V2050:W2050)","v":0},{"$f":"U2050+X2050","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2053:$D2054)","v":0},{"$f":"AB2050-U2050","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2053:$D2054)","v":0},{"$f":"SUM(AE2050:AF2050)","v":0},{"$f":"AD2050+AG2050","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2053:$D2054)","v":0},{"$f":"AK2050-AD2050","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2053:$D2054)","v":0},{"$f":"SUM(AN2050:AO2050)","v":0},{"$f":"AM2050+AP2050","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2053:$D2054)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2053:$D2054)","v":0},{"$f":"AT2050-AM2050","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I2052:I2053)","v":0},{"$f":"SUM(J2052:J2053)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2052:S2053)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2055:$D2056)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2055:$D2056)","v":0},{"$f":"SUM(V2052:W2052)","v":0},{"$f":"U2052+X2052","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2055:$D2056)","v":0},{"$f":"AB2052-U2052","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2055:$D2056)","v":0},{"$f":"SUM(AE2052:AF2052)","v":0},{"$f":"AD2052+AG2052","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2055:$D2056)","v":0},{"$f":"AK2052-AD2052","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2055:$D2056)","v":0},{"$f":"SUM(AN2052:AO2052)","v":0},{"$f":"AM2052+AP2052","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2055:$D2056)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2055:$D2056)","v":0},{"$f":"AT2052-AM2052","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2057:$D2058)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2057:$D2058)","v":0},{"$f":"SUM(V2053:W2053)","v":0},{"$f":"U2053+X2053","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2057:$D2058)","v":0},{"$f":"AB2053-U2053","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2057:$D2058)","v":0},{"$f":"SUM(AE2053:AF2053)","v":0},{"$f":"AD2053+AG2053","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2057:$D2058)","v":0},{"$f":"AK2053-AD2053","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2057:$D2058)","v":0},{"$f":"SUM(AN2053:AO2053)","v":0},{"$f":"AM2053+AP2053","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2057:$D2058)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2057:$D2058)","v":0},{"$f":"AT2053-AM2053","v":0}]
[1,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2059:$D2060)","v":6523},7140,7192,7192,8620,0,0,0,0,8620,{"$f":"DSUM($I$172:$BA$261,S$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2059:$D2060)","v":8620},{"$f":"DSUM($I$172:$BA$261,U$172,$C2059:$D2060)","v":8445},{"$f":"DSUM($I$172:$BA$261,V$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2059:$D2060)","v":0},{"$f":"SUM(V2054:W2054)","v":0},{"$f":"U2054+X2054","v":8445},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2059:$D2060)","v":8445},{"$f":"AB2054-U2054","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2059:$D2060)","v":8841},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2059:$D2060)","v":0},{"$f":"SUM(AE2054:AF2054)","v":0},{"$f":"AD2054+AG2054","v":8841},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2059:$D2060)","v":8841},{"$f":"AK2054-AD2054","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2059:$D2060)","v":9336.0959999999995},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2059:$D2060)","v":0},{"$f":"SUM(AN2054:AO2054)","v":0},{"$f":"AM2054+AP2054","v":9336.0959999999995},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2059:$D2060)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2059:$D2060)","v":9336.0959999999995},{"$f":"AT2054-AM2054","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I2056:I2057)","v":201},{"$f":"SUM(J2056:J2057)","v":47},0,0,569,0,0,0,0,569,{"$f":"SUM(S2056:S2057)","v":0},569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2061:$D2062)","v":32},47,0,0,569,0,0,0,0,569,{"$f":"DSUM($I$172:$BA$261,S$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2061:$D2062)","v":569},{"$f":"DSUM($I$172:$BA$261,U$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2061:$D2062)","v":0},{"$f":"SUM(V2056:W2056)","v":0},{"$f":"U2056+X2056","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2061:$D2062)","v":0},{"$f":"AB2056-U2056","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2061:$D2062)","v":0},{"$f":"SUM(AE2056:AF2056)","v":0},{"$f":"AD2056+AG2056","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2061:$D2062)","v":0},{"$f":"AK2056-AD2056","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2061:$D2062)","v":0},{"$f":"SUM(AN2056:AO2056)","v":0},{"$f":"AM2056+AP2056","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2061:$D2062)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2061:$D2062)","v":0},{"$f":"AT2056-AM2056","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2063:$D2064)","v":169},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2063:$D2064)","v":0},{"$f":"SUM(V2057:W2057)","v":0},{"$f":"U2057+X2057","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2063:$D2064)","v":0},{"$f":"AB2057-U2057","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2063:$D2064)","v":0},{"$f":"SUM(AE2057:AF2057)","v":0},{"$f":"AD2057+AG2057","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2063:$D2064)","v":0},{"$f":"AK2057-AD2057","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2063:$D2064)","v":0},{"$f":"SUM(AN2057:AO2057)","v":0},{"$f":"AM2057+AP2057","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2063:$D2064)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2063:$D2064)","v":0},{"$f":"AT2057-AM2057","v":0}]
[1,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I2059,I2062,I2065:I2069)","v":77},184,108,108,150,0,0,0,0,150,{"$f":"SUM(S2059,S2062,S2065:S2069)","v":0},150,142,0,0,0,142,{"$f":"SUM(Z2059,Z2062,Z2065:Z2069)","v":0},{"$f":"SUM(AA2059,AA2062,AA2065:AA2069)","v":0},{"$f":"SUM(AB2059,AB2062,AB2065:AB2069)","v":142},0,144,0,0,{"$f":"SUM(AG2059,AG2062,AG2065:AG2069)","v":0},{"$f":"SUM(AH2059,AH2062,AH2065:AH2069)","v":144},{"$f":"SUM(AI2059,AI2062,AI2065:AI2069)","v":0},{"$f":"SUM(AJ2059,AJ2062,AJ2065:AJ2069)","v":0},{"$f":"SUM(AK2059,AK2062,AK2065:AK2069)","v":144},{"$f":"SUM(AL2059,AL2062,AL2065:AL2069)","v":0},{"$f":"SUM(AM2059,AM2062,AM2065:AM2069)","v":152.06400000000002},{"$f":"SUM(AN2059,AN2062,AN2065:AN2069)","v":0},0,{"$f":"SUM(AP2059,AP2062,AP2065:AP2069)","v":0},{"$f":"SUM(AQ2059,AQ2062,AQ2065:AQ2069)","v":152.06400000000002},{"$f":"SUM(AR2059,AR2062,AR2065:AR2069)","v":0},{"$f":"SUM(AS2059,AS2062,AS2065:AS2069)","v":0},{"$f":"SUM(AT2059,AT2062,AT2065:AT2069)","v":152.06400000000002},{"$f":"SUM(AU2059,AU2062,AU2065:AU2069)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2059,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2059:AU2059,\"<>0\")-COUNTBLANK(I2059:AU2059))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I2060:I2061)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2060:S2061)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2060:Z2061)","v":0},{"$f":"SUM(AA2060:AA2061)","v":0},{"$f":"SUM(AB2060:AB2061)","v":0},0,0,0,0,{"$f":"SUM(AG2060:AG2061)","v":0},{"$f":"SUM(AH2060:AH2061)","v":0},{"$f":"SUM(AI2060:AI2061)","v":0},{"$f":"SUM(AJ2060:AJ2061)","v":0},{"$f":"SUM(AK2060:AK2061)","v":0},{"$f":"SUM(AL2060:AL2061)","v":0},{"$f":"SUM(AM2060:AM2061)","v":0},{"$f":"SUM(AN2060:AN2061)","v":0},0,{"$f":"SUM(AP2060:AP2061)","v":0},{"$f":"SUM(AQ2060:AQ2061)","v":0},{"$f":"SUM(AR2060:AR2061)","v":0},{"$f":"SUM(AS2060:AS2061)","v":0},{"$f":"SUM(AT2060:AT2061)","v":0},{"$f":"SUM(AU2060:AU2061)","v":0}]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2060,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2060,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012054"},{"$f":"C2036","v":"Defence Reserve Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2060-S2060","v":0},0,null,null,{"$f":"SUM(V2060:W2060)","v":0},{"$f":"U2060+X2060","v":0},null,null,{"$f":"U2060+X2060+Z2060+AA2060","v":0},{"$f":"AB2060-U2060","v":0},0,null,null,{"$f":"SUM(AE2060:AF2060)","v":0},{"$f":"AD2060+AG2060","v":0},null,null,{"$f":"AD2060+AG2060+AI2060+AJ2060","v":0},{"$f":"AK2060-AD2060","v":0},0,null,null,{"$f":"SUM(AN2060:AO2060)","v":0},{"$f":"AM2060+AP2060","v":0},null,null,{"$f":"AM2060+AP2060+AR2060+AS2060","v":0},{"$f":"AT2060-AM2060","v":0}]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2061,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2061,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2061-S2061","v":0},0,null,null,{"$f":"SUM(V2061:W2061)","v":0},{"$f":"U2061+X2061","v":0},null,null,{"$f":"U2061+X2061+Z2061+AA2061","v":0},{"$f":"AB2061-U2061","v":0},0,null,null,{"$f":"SUM(AE2061:AF2061)","v":0},{"$f":"AD2061+AG2061","v":0},null,null,{"$f":"AD2061+AG2061+AI2061+AJ2061","v":0},{"$f":"AK2061-AD2061","v":0},0,null,null,{"$f":"SUM(AN2061:AO2061)","v":0},{"$f":"AM2061+AP2061","v":0},null,null,{"$f":"AM2061+AP2061+AR2061+AS2061","v":0},{"$f":"AT2061-AM2061","v":0}]
[1,null,{"$f":"C2036","v":"Defence Reserve Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I2063:I2064)","v":77},184,108,108,150,{"$f":"SUM(N2063:N2064)","v":0},0,0,0,{"$f":"SUM(M2062:Q2062)","v":150},{"$f":"SUM(S2063:S2064)","v":0},{"$f":"SUM(T2063:T2064)","v":150},142,0,0,0,142,{"$f":"SUM(Z2063:Z2064)","v":0},{"$f":"SUM(AA2063:AA2064)","v":0},142,0,144,0,0,{"$f":"SUM(AG2063:AG2064)","v":0},{"$f":"SUM(AH2063:AH2064)","v":144},0,{"$f":"SUM(AJ2063:AJ2064)","v":0},{"$f":"SUM(AK2063:AK2064)","v":144},{"$f":"SUM(AL2063:AL2064)","v":0},{"$f":"SUM(AM2063:AM2064)","v":152.06400000000002},{"$f":"SUM(AN2063:AN2064)","v":0},0,{"$f":"SUM(AP2063:AP2064)","v":0},{"$f":"SUM(AQ2063:AQ2064)","v":152.06400000000002},0,{"$f":"SUM(AS2063:AS2064)","v":0},{"$f":"SUM(AT2063:AT2064)","v":152.06400000000002},{"$f":"SUM(AU2063:AU2064)","v":0}]
[1,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2063,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2063,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012056"},43,41,null,"Transport equipment",null,null,0,0,76,76,0,0,0,0,0,{"$f":"SUM(M2063:Q2063)","v":0},null,{"$f":"R2063-S2063","v":0},0,null,null,{"$f":"SUM(V2063:W2063)","v":0},{"$f":"U2063+X2063","v":0},null,null,{"$f":"U2063+X2063+Z2063+AA2063","v":0},{"$f":"AB2063-U2063","v":0},0,null,null,{"$f":"SUM(AE2063:AF2063)","v":0},{"$f":"AD2063+AG2063","v":0},null,null,{"$f":"AD2063+AG2063+AI2063+AJ2063","v":0},{"$f":"AK2063-AD2063","v":0},0,null,null,{"$f":"SUM(AN2063:AO2063)","v":0},{"$f":"AM2063+AP2063","v":0},null,null,{"$f":"AM2063+AP2063+AR2063+AS2063","v":0},{"$f":"AT2063-AM2063","v":0}]
[1,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2064,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2064,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012057"},{"$f":"C2036","v":"Defence Reserve Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,77,184,32,32,150,0,0,0,0,150,null,150,142,null,null,0,142,null,null,142,0,144,null,null,0,144,null,null,144,0,152.06400000000002,null,null,0,152.06400000000002,null,null,152.06400000000002,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2065,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2065,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2066,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2066,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2067,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2067,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2068,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2068,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1976&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2069,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2069,Cover!$EM$4:$EM$4930,0)),0)","v":"019001012062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,I$269:I$281)","v":205},9,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1951,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1988,I2034,I2058,I2070)","v":23240},{"$f":"SUM(J1988,J2034,J2058,J2070)","v":24575},{"$f":"SUM(K1988,K2034,K2058,K2070)","v":26204},26204,28850,0,0,492,0,29342,0,29342,28407,0,0,0,28407,0,0,28407,0,29035,0,0,0,29035,0,0,29035,0,30987.099941885099,0,0,0,30987.099941885099,0,0,30987.099941885099,{"$f":"SUM(AU1988,AU2034,AU2058,AU2070)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I2072-I1986","v":0},{"$f":"J2072-J1986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(L1960:L1969,\"=0\")+COUNTBLANK(L1960:L1969))=10))),1,0)","v":1},{"$f":"IF(AND(J1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(M1960:M1969,\"=0\")+COUNTBLANK(M1960:M1969))=10))),1,0)","v":1},{"$f":"IF(AND(K1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(N1960:N1969,\"=0\")+COUNTBLANK(N1960:N1969))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(P1960:P1969,\"=0\")+COUNTBLANK(P1960:P1969))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(S1960:S1969,\"=0\")+COUNTBLANK(S1960:S1969))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(Y1960:Y1969,\"=0\")+COUNTBLANK(Y1960:Y1969))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1986>0,(OR((COUNTIF($F1960:$F1969,\"=0\")+COUNTBLANK($F1960:$F1969))=10,(COUNTIF($G1960:$G1969,\"=0\")+COUNTBLANK($G1960:$G1969))=10,(COUNTIF($I1960:$I1969,\"=0\")+COUNTBLANK($I1960:$I1969))=10,(COUNTIF(AH1960:AH1969,\"=0\")+COUNTBLANK(AH1960:AH1969))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I2059","v":0},{"$f":"+J2059","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M2079:Q2079)","v":0},{"$f":"+S2059","v":0},{"$f":"SUM(T2080:T2081)","v":0},{"$f":"+U2059","v":0},{"$f":"+V2059","v":0},{"$f":"+W2059","v":0},0,0,0,0,0,0,{"$f":"+AD2059","v":0},{"$f":"+AE2059","v":0},{"$f":"+AF2059","v":0},{"$f":"SUM(AG2080:AG2081)","v":0},{"$f":"SUM(AH2080:AH2081)","v":0},0,{"$f":"SUM(AJ2080:AJ2081)","v":0},{"$f":"SUM(AK2080:AK2081)","v":0},{"$f":"SUM(AL2080:AL2081)","v":0},{"$f":"+AM2059","v":0},{"$f":"+AN2059","v":0},{"$f":"+AO2059","v":0},{"$f":"SUM(AP2080:AP2081)","v":0},{"$f":"SUM(AQ2080:AQ2081)","v":0},0,{"$f":"SUM(AS2080:AS2081)","v":0},{"$f":"SUM(AT2080:AT2081)","v":0},{"$f":"SUM(AU2080:AU2081)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2081:Q2081)","v":0},null,{"$f":"R2081-S2081","v":0},null,null,null,{"$f":"SUM(V2081:W2081)","v":0},{"$f":"U2081+X2081","v":0},null,null,{"$f":"U2081+X2081+Z2081+AA2081","v":0},{"$f":"AB2081-U2081","v":0},null,null,null,{"$f":"SUM(AE2081:AF2081)","v":0},{"$f":"AD2081+AG2081","v":0},null,null,{"$f":"AD2081+AG2081+AI2081+AJ2081","v":0},{"$f":"AK2081-AD2081","v":0},null,null,null,{"$f":"SUM(AN2081:AO2081)","v":0},{"$f":"AM2081+AP2081","v":0},null,null,{"$f":"AM2081+AP2081+AR2081+AS2081","v":0},{"$f":"AT2081-AM2081","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2082:Q2082)","v":0},null,{"$f":"R2082-S2082","v":0},null,null,null,{"$f":"SUM(V2082:W2082)","v":0},{"$f":"U2082+X2082","v":0},null,null,{"$f":"U2082+X2082+Z2082+AA2082","v":0},{"$f":"AB2082-U2082","v":0},null,null,null,{"$f":"SUM(AE2082:AF2082)","v":0},{"$f":"AD2082+AG2082","v":0},null,null,{"$f":"AD2082+AG2082+AI2082+AJ2082","v":0},{"$f":"AK2082-AD2082","v":0},null,null,null,{"$f":"SUM(AN2082:AO2082)","v":0},{"$f":"AM2082+AP2082","v":0},null,null,{"$f":"AM2082+AP2082+AR2082+AS2082","v":0},{"$f":"AT2082-AM2082","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[13,{"$f":"A2100","v":13},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B2100","v":13},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A2100+3,0)<>\"\",OFFSET($F$43,A2100+3,0),\"\")","v":"Defence Foreign Relations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Defence Foreign Relations"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F2111:AF2111,\"<>0\")-COUNTBLANK(F2111:AF2111))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G2120,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I2224:AU2224,\">0.5\")+COUNTIF(I2224:AU2224,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E2101))&E2101","v":"019001013"},null,null,1,"Defence Foreign Relations",0,null,227309,255538,216489,216489,224186,0,0,32535,0,{"$f":"SUM(M2126:Q2126)","v":256721},null,{"$f":"R2126-S2126","v":256721},225846,null,null,{"$f":"SUM(V2126:W2126)","v":0},{"$f":"U2126+X2126","v":225846},null,null,{"$f":"U2126+X2126+Z2126+AA2126","v":225846},{"$f":"AB2126-U2126","v":0},229829,null,null,{"$f":"SUM(AE2126:AF2126)","v":0},{"$f":"AD2126+AG2126","v":229829},null,null,{"$f":"AD2126+AG2126+AI2126+AJ2126","v":229829},{"$f":"AK2126-AD2126","v":0},245973.72341655238,null,null,{"$f":"SUM(AN2126:AO2126)","v":0},{"$f":"AM2126+AP2126","v":245973.72341655238},null,null,{"$f":"AM2126+AP2126+AR2126+AS2126","v":245973.72341655238},{"$f":"AT2126-AM2126","v":0}]
[{"$f":"IF(SUM(COUNTIF(F2127:AU2127,\"<>0\")-COUNTBLANK(F2127:AU2127))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2127:Q2127)","v":0},null,{"$f":"R2127-S2127","v":0},0,null,null,0,{"$f":"U2127+X2127","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM2127+AP2127+AR2127+AS2127","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2130+AG2130","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2131+AG2131","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2126:I2135)","v":227309},255538,216489,216489,224186,0,0,32535,0,256721,0,256721,225846,0,0,0,225846,0,0,225846,0,229829,0,0,{"$f":"SUM(AG2126:AG2135)","v":0},{"$f":"SUM(AH2126:AH2135)","v":229829},0,{"$f":"SUM(AJ2126:AJ2135)","v":0},{"$f":"SUM(AK2126:AK2135)","v":229829},{"$f":"SUM(AL2126:AL2135)","v":0},{"$f":"SUM(AM2126:AM2135)","v":245973.72341655238},{"$f":"SUM(AN2126:AN2135)","v":0},0,{"$f":"SUM(AP2126:AP2135)","v":0},{"$f":"SUM(AQ2126:AQ2135)","v":245973.72341655238},0,{"$f":"SUM(AS2126:AS2135)","v":0},{"$f":"SUM(AT2126:AT2135)","v":245973.72341655238},{"$f":"SUM(AU2126:AU2135)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2137+X2137","v":0},null,null,null,null,null,null,null,null,{"$f":"AD2137+AG2137","v":0},null,null,null,null,null,null,null,null,{"$f":"AM2137+AP2137","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I2139,I2142,I2181)","v":225544},246577,211588,211588,220533,0,0,32535,0,253068,0,253068,218413,0,0,0,{"$f":"U2138+X2138","v":218413},{"$f":"SUM(Z2139,Z2142,Z2181)","v":0},{"$f":"SUM(AA2139,AA2142,AA2181)","v":0},{"$f":"U2138+X2138+Z2138+AA2138","v":218413},{"$f":"SUM(AC2139,AC2142,AC2181)","v":0},222617,0,0,{"$f":"SUM(AG2139,AG2142,AG2181)","v":0},{"$f":"AD2138+AG2138","v":222617},{"$f":"SUM(AI2139,AI2142,AI2181)","v":0},{"$f":"SUM(AJ2139,AJ2142,AJ2181)","v":0},{"$f":"AD2138+AG2138+AI2138+AJ2138","v":222617},{"$f":"SUM(AL2139,AL2142,AL2181)","v":0},{"$f":"SUM(AM2139,AM2142,AM2181)","v":238357.85141655238},{"$f":"SUM(AN2139,AN2142,AN2181)","v":0},0,{"$f":"SUM(AP2139,AP2142,AP2181)","v":0},{"$f":"AM2138+AP2138","v":238357.85141655238},{"$f":"SUM(AR2139,AR2142,AR2181)","v":0},{"$f":"SUM(AS2139,AS2142,AS2181)","v":0},{"$f":"AM2138+AP2138+AR2138+AS2138","v":238357.85141655238},{"$f":"SUM(AU2139,AU2142,AU2181)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2139:AU2139,\"<>0\")-COUNTBLANK(I2139:AU2139))<>0,1,0))","v":1},{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2139,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2139,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I2140:I2141)","v":131481},137398,151807,151807,166141,0,0,32535,0,198676,0,198676,161320,0,0,0,{"$f":"U2139+X2139","v":161320},{"$f":"SUM(Z2140:Z2141)","v":0},{"$f":"SUM(AA2140:AA2141)","v":0},{"$f":"U2139+X2139+Z2139+AA2139","v":161320},{"$f":"SUM(AC2140:AC2141)","v":0},163715,0,0,{"$f":"SUM(AG2140:AG2141)","v":0},{"$f":"AD2139+AG2139","v":163715},{"$f":"SUM(AI2140:AI2141)","v":0},{"$f":"SUM(AJ2140:AJ2141)","v":0},{"$f":"AD2139+AG2139+AI2139+AJ2139","v":163715},{"$f":"SUM(AL2140:AL2141)","v":0},{"$f":"SUM(AM2140:AM2141)","v":176157.33941655236},{"$f":"SUM(AN2140:AN2141)","v":0},0,{"$f":"SUM(AP2140:AP2141)","v":0},{"$f":"AM2139+AP2139","v":176157.33941655236},{"$f":"SUM(AR2140:AR2141)","v":0},{"$f":"SUM(AS2140:AS2141)","v":0},{"$f":"AM2139+AP2139+AR2139+AS2139","v":176157.33941655236},{"$f":"SUM(AU2140:AU2141)","v":0}]
[1,{"$f":"B2139","v":"019001013001"},null,null,null,"Salaries and wages",null,null,122631,127869,141851,141851,155379,0,0,32535,0,{"$f":"SUM(M2140:Q2140)","v":187914},null,{"$f":"R2140-S2140","v":187914},150981,null,null,{"$f":"SUM(V2140:W2140)","v":0},{"$f":"U2140+X2140","v":150981},null,null,{"$f":"U2140+X2140+Z2140+AA2140","v":150981},{"$f":"AB2140-U2140","v":0},152909,null,null,{"$f":"SUM(AE2140:AF2140)","v":0},{"$f":"AD2140+AG2140","v":152909},null,null,{"$f":"AD2140+AG2140+AI2140+AJ2140","v":152909},{"$f":"AK2140-AD2140","v":0},164530.08345506279,null,null,{"$f":"SUM(AN2140:AO2140)","v":0},{"$f":"AM2140+AP2140","v":164530.08345506279},null,null,{"$f":"AM2140+AP2140+AR2140+AS2140","v":164530.08345506279},{"$f":"AT2140-AM2140","v":0}]
[1,"019001013001",null,null,null,"Social contributions",null,null,8850,9529,9956,9956,10762,0,0,0,0,{"$f":"SUM(M2141:Q2141)","v":10762},null,{"$f":"R2141-S2141","v":10762},10339,null,null,{"$f":"SUM(V2141:W2141)","v":0},{"$f":"U2141+X2141","v":10339},null,null,{"$f":"U2141+X2141+Z2141+AA2141","v":10339},{"$f":"AB2141-U2141","v":0},10806,null,null,{"$f":"SUM(AE2141:AF2141)","v":0},{"$f":"AD2141+AG2141","v":10806},null,null,{"$f":"AD2141+AG2141+AI2141+AJ2141","v":10806},{"$f":"AK2141-AD2141","v":0},11627.255961489571,null,null,{"$f":"SUM(AN2141:AO2141)","v":0},{"$f":"AM2141+AP2141","v":11627.255961489571},null,null,{"$f":"AM2141+AP2141+AR2141+AS2141","v":11627.255961489571},{"$f":"AT2141-AM2141","v":0}]
[1,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2142,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2142,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I2143:I2180)","v":94063},109179,59781,59781,54392,0,0,0,0,54392,0,54392,57093,0,0,0,57093,{"$f":"SUM(Z2143:Z2180)","v":0},{"$f":"SUM(AA2143:AA2180)","v":0},57093,0,58902,0,0,0,{"$f":"SUM(AH2143:AH2180)","v":58902},{"$f":"SUM(AI2143:AI2180)","v":0},0,{"$f":"SUM(AK2143:AK2180)","v":58902},{"$f":"SUM(AL2143:AL2180)","v":0},62200.51200000001,0,0,0,{"$f":"SUM(AQ2143:AQ2180)","v":62200.51200000001},{"$f":"SUM(AR2143:AR2180)","v":0},0,{"$f":"SUM(AT2143:AT2180)","v":62200.51200000001},{"$f":"SUM(AU2143:AU2180)","v":0}]
[0,{"$f":"B2142","v":"019001013002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2143:Q2143)","v":0},null,{"$f":"R2143-S2143","v":0},0,null,null,{"$f":"SUM(V2143:W2143)","v":0},{"$f":"U2143+X2143","v":0},null,null,{"$f":"U2143+X2143+Z2143+AA2143","v":0},{"$f":"AB2143-U2143","v":0},0,null,null,{"$f":"SUM(AE2143:AF2143)","v":0},{"$f":"AD2143+AG2143","v":0},null,null,{"$f":"AD2143+AG2143+AI2143+AJ2143","v":0},{"$f":"AK2143-AD2143","v":0},0,null,null,{"$f":"SUM(AN2143:AO2143)","v":0},{"$f":"AM2143+AP2143","v":0},null,null,{"$f":"AM2143+AP2143+AR2143+AS2143","v":0},{"$f":"AT2143-AM2143","v":0}]
[1,"019001013002",null,null,null,"Advertising",null,null,570,323,537,537,655,0,0,0,0,655,null,655,667,null,null,0,667,null,null,667,0,680,null,null,0,680,null,null,680,0,718.08,null,null,0,718.08,null,null,718.08,0]
[1,"019001013002",null,null,null,"Minor Assets",null,null,97,3938,657,657,656,0,0,0,0,656,null,656,675,null,null,0,675,null,null,675,0,702,null,null,0,702,null,null,702,0,741.31200000000001,null,null,0,741.31200000000001,null,null,741.31200000000001,0]
[0,"019001013002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Catering: Departmental activities",null,null,41,241,146,146,144,0,0,0,0,144,null,144,158,null,null,0,158,null,null,158,0,164,null,null,{"$f":"SUM(AE2148:AF2148)","v":0},{"$f":"AD2148+AG2148","v":164},null,null,164,0,173.184,null,null,0,173.184,null,null,173.184,0]
[1,"019001013002",null,null,null,"Communication (G&S)",null,null,3343,2646,1473,1473,1903,0,0,0,0,1903,null,1903,1838,null,null,{"$f":"SUM(V2149:W2149)","v":0},{"$f":"U2149+X2149","v":1838},null,null,1838,0,1942,null,null,{"$f":"SUM(AE2149:AF2149)","v":0},{"$f":"AD2149+AG2149","v":1942},null,null,1942,0,2050.7520000000004,null,null,{"$f":"SUM(AN2149:AO2149)","v":0},{"$f":"AM2149+AP2149","v":2050.7520000000004},null,null,2050.7520000000004,0]
[1,"019001013002",null,null,null,"Computer services",null,null,266,66,1103,1103,1369,0,0,0,0,1369,null,1369,1390,null,null,{"$f":"SUM(V2150:W2150)","v":0},{"$f":"U2150+X2150","v":1390},null,null,1390,0,1443,null,null,{"$f":"SUM(AE2150:AF2150)","v":0},{"$f":"AD2150+AG2150","v":1443},null,null,1443,0,1523.808,null,null,{"$f":"SUM(AN2150:AO2150)","v":0},{"$f":"AM2150+AP2150","v":1523.808},null,null,1523.808,0]
[1,"019001013002",null,null,null,"Consultants: Business and advisory services",null,null,24,0,53,53,54,0,0,0,0,54,null,54,54,null,null,0,54,null,null,54,0,57,null,null,0,57,null,null,57,0,60.192,null,null,0,60.192,null,null,60.192,0]
[0,"019001013002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2154:Q2154)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2155:Q2155)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Contractors",null,null,1341,255,2834,2834,1724,0,0,0,0,1724,null,1724,1736,null,null,0,1736,null,null,1736,0,1816,null,null,0,1816,null,null,1816,0,1917.6959999999999,null,null,0,1917.6959999999999,null,null,1917.6959999999999,0]
[1,"019001013002",null,null,null,"Agency and support/outsourced services",null,null,8867,4478,2828,2828,1999,0,0,0,0,1999,null,1999,2296,null,null,0,2296,null,null,2296,0,2470,null,null,0,2470,null,null,2470,0,2608.3200000000002,null,null,0,2608.3200000000002,null,null,2608.3200000000002,0]
[1,"019001013002",null,null,null,"Entertainment",null,null,4864,2111,1889,1889,2534,0,0,0,0,2534,null,2534,2608,null,null,0,2608,null,null,2608,0,2669,null,null,0,2669,null,null,2669,0,2818.4640000000004,null,null,0,2818.4640000000004,null,null,2818.4640000000004,0]
[1,"019001013002",null,null,null,"Fleet services (including government motor transport)",null,null,6,37,295,295,408,0,0,0,0,408,null,408,412,null,null,0,412,null,null,412,0,419,null,null,0,419,null,null,419,0,442.464,null,null,0,442.464,null,null,442.464,0]
[0,"019001013002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,1,76,76,104,0,0,0,0,{"$f":"SUM(M2161:Q2161)","v":104},null,104,103,null,null,0,103,null,null,103,0,107,null,null,0,107,null,null,107,0,112.992,null,null,0,112.992,null,null,112.992,0]
[0,"019001013002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Inventory: Food and food supplies",null,null,280,273,196,196,134,0,0,0,0,{"$f":"SUM(M2163:Q2163)","v":134},null,134,137,null,null,0,137,null,null,137,0,139,null,null,0,139,null,null,139,0,146.78399999999999,null,null,0,146.78399999999999,null,null,146.78399999999999,0]
[1,"019001013002",null,null,null,"Inventory: Fuel, oil and gas",null,null,361,2963,2461,2461,1336,0,0,0,0,1336,null,1336,1475,null,null,0,1475,null,null,1475,0,1596,null,null,0,1596,null,null,1596,0,1685.376,null,null,0,1685.376,null,null,1685.376,0]
[0,"019001013002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Inventory: Materials and supplies",null,null,49,289,43,43,84,0,0,0,0,84,null,84,85,null,null,0,85,null,null,85,0,86,null,null,0,86,null,null,86,0,90.816000000000017,null,null,0,90.816000000000017,null,null,90.816000000000017,0]
[0,"019001013002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001013002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Inventory: Other supplies",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Consumable supplies",null,null,149,155,827,827,883,0,0,0,0,883,null,883,894,null,null,0,894,null,null,894,0,911,null,null,0,911,null,null,911,0,962.01599999999996,null,null,0,962.01599999999996,null,null,962.01599999999996,0]
[1,"019001013002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,814,1038,1157,1157,1191,0,0,0,0,1191,null,1191,1213,null,null,0,1213,null,null,1213,0,1253,null,null,0,1253,null,null,1253,0,1323.1680000000001,null,null,0,1323.1680000000001,null,null,1323.1680000000001,0]
[1,"019001013002",null,null,null,"Operating leases",null,null,30005,50625,15614,15614,9905,0,0,0,0,9905,null,9905,9344,null,null,0,9344,null,null,9344,0,10032,null,null,0,10032,null,null,10032,0,10593.792000000001,null,null,0,10593.792000000001,null,null,10593.792000000001,0]
[0,"019001013002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Property payments",null,null,3703,1095,1610,1610,1671,0,0,0,0,1671,null,1671,1736,null,null,0,1736,null,null,1736,0,1823,null,null,0,1823,null,null,1823,0,1925.088,null,null,0,1925.088,null,null,1925.088,0]
[0,"019001013002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001013002",null,null,null,"Travel and subsistence",null,null,21602,24872,11176,11176,15181,0,0,0,0,15181,null,15181,17597,null,null,0,17597,null,null,17597,0,17374,null,null,0,17374,null,null,17374,0,18346.944000000003,null,null,0,18346.944000000003,null,null,18346.944000000003,0]
[1,"019001013002",null,null,null,"Training and development",null,null,1106,1008,3351,3351,2446,0,0,0,0,2446,null,2446,2550,null,null,0,2550,null,null,2550,0,2668,null,null,0,2668,null,null,2668,0,2817.4080000000004,null,null,0,2817.4080000000004,null,null,2817.4080000000004,0]
[1,"019001013002",null,null,null,"Operating payments",null,null,16379,12406,11228,11228,9551,0,0,0,0,9551,null,9551,9626,null,null,0,9626,null,null,9626,0,9988,null,null,0,9988,null,null,9988,0,10547.328,null,null,0,10547.328,null,null,10547.328,0]
[1,"019001013002",null,null,null,"Venues and facilities",null,null,196,358,227,227,460,0,0,0,0,460,null,460,499,null,null,0,499,null,null,499,0,563,null,null,0,563,null,null,563,0,594.52800000000002,null,null,0,594.52800000000002,null,null,594.52800000000002,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2181,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2181,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I2182:I2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU2182:AU2183)","v":0}]
[0,{"$f":"B2181","v":"019001013003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2182:Q2182)","v":0},null,{"$f":"R2182-S2182","v":0},0,null,null,{"$f":"SUM(V2182:W2182)","v":0},{"$f":"U2182+X2182","v":0},null,null,{"$f":"U2182+X2182+Z2182+AA2182","v":0},{"$f":"AB2182-U2182","v":0},0,null,null,{"$f":"SUM(AE2182:AF2182)","v":0},{"$f":"AD2182+AG2182","v":0},null,null,{"$f":"AD2182+AG2182+AI2182+AJ2182","v":0},{"$f":"AK2182-AD2182","v":0},0,null,null,{"$f":"SUM(AN2182:AO2182)","v":0},{"$f":"AM2182+AP2182","v":0},null,null,{"$f":"AM2182+AP2182+AR2182+AS2182","v":0},{"$f":"AT2182-AM2182","v":0}]
[0,"019001013003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2183-S2183","v":0},0,null,null,{"$f":"SUM(V2183:W2183)","v":0},{"$f":"U2183+X2183","v":0},null,null,{"$f":"U2183+X2183+Z2183+AA2183","v":0},{"$f":"AB2183-U2183","v":0},0,null,null,{"$f":"SUM(AE2183:AF2183)","v":0},{"$f":"AD2183+AG2183","v":0},null,null,{"$f":"AD2183+AG2183+AI2183+AJ2183","v":0},{"$f":"AK2183-AD2183","v":0},0,null,null,{"$f":"SUM(AN2183:AO2183)","v":0},{"$f":"AM2183+AP2183","v":0},null,null,{"$f":"AM2183+AP2183+AR2183+AS2183","v":0},{"$f":"AT2183-AM2183","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I2185,I2192,I2195,I2196,I2197,I2204,I2205)","v":342},{"$f":"SUM(J2185,J2192,J2195,J2196,J2197,J2204,J2205)","v":367},1056,1056,2620,0,0,0,0,2620,{"$f":"SUM(S2185,S2192,S2195,S2196,S2197,S2204,S2205)","v":0},2620,3752,0,0,0,3752,0,0,3752,0,3535,0,0,0,3535,0,0,3535,0,3732.96,0,0,0,3732.96,0,0,3732.96,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2185,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2185:AU2185,\"<>0\")-COUNTBLANK(I2185:AU2185))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I2186,I2189)","v":0},{"$f":"SUM(J2186,J2189)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2186,S2189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A2100,0)","v":"Defence Foreign Relations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I2187:I2188)","v":0},{"$f":"SUM(J2187:J2188)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2187:S2188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2185:$D2186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2185:$D2186)","v":0},{"$f":"SUM(V2187:W2187)","v":0},{"$f":"U2187+X2187","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2185:$D2186)","v":0},{"$f":"AB2187-U2187","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2185:$D2186)","v":0},{"$f":"SUM(AE2187:AF2187)","v":0},{"$f":"AD2187+AG2187","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2185:$D2186)","v":0},{"$f":"AK2187-AD2187","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2185:$D2186)","v":0},{"$f":"SUM(AN2187:AO2187)","v":0},{"$f":"AM2187+AP2187","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2185:$D2186)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2185:$D2186)","v":0},{"$f":"AT2187-AM2187","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2187:$D2188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2187:$D2188)","v":0},{"$f":"SUM(V2188:W2188)","v":0},{"$f":"U2188+X2188","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2187:$D2188)","v":0},{"$f":"AB2188-U2188","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2187:$D2188)","v":0},{"$f":"SUM(AE2188:AF2188)","v":0},{"$f":"AD2188+AG2188","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2187:$D2188)","v":0},{"$f":"AK2188-AD2188","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2187:$D2188)","v":0},{"$f":"SUM(AN2188:AO2188)","v":0},{"$f":"AM2188+AP2188","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2187:$D2188)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2187:$D2188)","v":0},{"$f":"AT2188-AM2188","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I2190:I2191)","v":0},{"$f":"SUM(J2190:J2191)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2190:S2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2189:$D2190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2189:$D2190)","v":0},{"$f":"SUM(V2190:W2190)","v":0},{"$f":"U2190+X2190","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2189:$D2190)","v":0},{"$f":"AB2190-U2190","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2189:$D2190)","v":0},{"$f":"SUM(AE2190:AF2190)","v":0},{"$f":"AD2190+AG2190","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2189:$D2190)","v":0},{"$f":"AK2190-AD2190","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2189:$D2190)","v":0},{"$f":"SUM(AN2190:AO2190)","v":0},{"$f":"AM2190+AP2190","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2189:$D2190)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2189:$D2190)","v":0},{"$f":"AT2190-AM2190","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2191:$D2192)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2191:$D2192)","v":0},{"$f":"SUM(V2191:W2191)","v":0},{"$f":"U2191+X2191","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2191:$D2192)","v":0},{"$f":"AB2191-U2191","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2191:$D2192)","v":0},{"$f":"SUM(AE2191:AF2191)","v":0},{"$f":"AD2191+AG2191","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2191:$D2192)","v":0},{"$f":"AK2191-AD2191","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2191:$D2192)","v":0},{"$f":"SUM(AN2191:AO2191)","v":0},{"$f":"AM2191+AP2191","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2191:$D2192)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2191:$D2192)","v":0},{"$f":"AT2191-AM2191","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I2193:I2194)","v":0},{"$f":"SUM(J2193:J2194)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2193:S2194)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2193:Z2194)","v":0},{"$f":"SUM(AA2193:AA2194)","v":0},{"$f":"SUM(AB2193:AB2194)","v":0},{"$f":"SUM(AC2193:AC2194)","v":0},{"$f":"SUM(AD2193:AD2194)","v":0},0,0,0,0,{"$f":"SUM(AI2193:AI2194)","v":0},{"$f":"SUM(AJ2193:AJ2194)","v":0},{"$f":"SUM(AK2193:AK2194)","v":0},{"$f":"SUM(AL2193:AL2194)","v":0},{"$f":"SUM(AM2193:AM2194)","v":0},{"$f":"SUM(AN2193:AN2194)","v":0},0,0,0,{"$f":"SUM(AR2193:AR2194)","v":0},{"$f":"SUM(AS2193:AS2194)","v":0},{"$f":"SUM(AT2193:AT2194)","v":0},{"$f":"SUM(AU2193:AU2194)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2193:$D2194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2193:$D2194)","v":0},{"$f":"SUM(V2193:W2193)","v":0},{"$f":"U2193+X2193","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2193:$D2194)","v":0},{"$f":"AB2193-U2193","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2193:$D2194)","v":0},{"$f":"SUM(AE2193:AF2193)","v":0},{"$f":"AD2193+AG2193","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2193:$D2194)","v":0},{"$f":"AK2193-AD2193","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2193:$D2194)","v":0},{"$f":"SUM(AN2193:AO2193)","v":0},{"$f":"AM2193+AP2193","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2193:$D2194)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2193:$D2194)","v":0},{"$f":"AT2193-AM2193","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2195:$D2196)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2195:$D2196)","v":0},{"$f":"SUM(V2194:W2194)","v":0},{"$f":"U2194+X2194","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2195:$D2196)","v":0},{"$f":"AB2194-U2194","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2195:$D2196)","v":0},{"$f":"SUM(AE2194:AF2194)","v":0},{"$f":"AD2194+AG2194","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2195:$D2196)","v":0},{"$f":"AK2194-AD2194","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2195:$D2196)","v":0},{"$f":"SUM(AN2194:AO2194)","v":0},{"$f":"AM2194+AP2194","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2195:$D2196)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2195:$D2196)","v":0},{"$f":"AT2194-AM2194","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2197:$D2198)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2197:$D2198)","v":0},{"$f":"SUM(V2195:W2195)","v":0},{"$f":"U2195+X2195","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2197:$D2198)","v":0},{"$f":"AB2195-U2195","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2197:$D2198)","v":0},{"$f":"SUM(AE2195:AF2195)","v":0},{"$f":"AD2195+AG2195","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2197:$D2198)","v":0},{"$f":"AK2195-AD2195","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2197:$D2198)","v":0},{"$f":"SUM(AN2195:AO2195)","v":0},{"$f":"AM2195+AP2195","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2197:$D2198)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2197:$D2198)","v":0},{"$f":"AT2195-AM2195","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2199:$D2200)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2199:$D2200)","v":0},{"$f":"SUM(V2196:W2196)","v":0},{"$f":"U2196+X2196","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2199:$D2200)","v":0},{"$f":"AB2196-U2196","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2199:$D2200)","v":0},{"$f":"SUM(AE2196:AF2196)","v":0},{"$f":"AD2196+AG2196","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2199:$D2200)","v":0},{"$f":"AK2196-AD2196","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2199:$D2200)","v":0},{"$f":"SUM(AN2196:AO2196)","v":0},{"$f":"AM2196+AP2196","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2199:$D2200)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2199:$D2200)","v":0},{"$f":"AT2196-AM2196","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I2198,I2201)","v":0},{"$f":"SUM(J2198,J2201)","v":93},0,0,0,0,0,0,0,0,{"$f":"SUM(S2198,S2201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I2199:I2200)","v":0},{"$f":"SUM(J2199:J2200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2199:S2200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2201:$D2202)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2201:$D2202)","v":0},{"$f":"SUM(V2199:W2199)","v":0},{"$f":"U2199+X2199","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2201:$D2202)","v":0},{"$f":"AB2199-U2199","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2201:$D2202)","v":0},{"$f":"SUM(AE2199:AF2199)","v":0},{"$f":"AD2199+AG2199","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2201:$D2202)","v":0},{"$f":"AK2199-AD2199","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2201:$D2202)","v":0},{"$f":"SUM(AN2199:AO2199)","v":0},{"$f":"AM2199+AP2199","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2201:$D2202)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2201:$D2202)","v":0},{"$f":"AT2199-AM2199","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2203:$D2204)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2203:$D2204)","v":0},{"$f":"SUM(V2200:W2200)","v":0},{"$f":"U2200+X2200","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2203:$D2204)","v":0},{"$f":"AB2200-U2200","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2203:$D2204)","v":0},{"$f":"SUM(AE2200:AF2200)","v":0},{"$f":"AD2200+AG2200","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2203:$D2204)","v":0},{"$f":"AK2200-AD2200","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2203:$D2204)","v":0},{"$f":"SUM(AN2200:AO2200)","v":0},{"$f":"AM2200+AP2200","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2203:$D2204)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2203:$D2204)","v":0},{"$f":"AT2200-AM2200","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I2202:I2203)","v":0},{"$f":"SUM(J2202:J2203)","v":93},0,0,0,0,0,0,0,0,{"$f":"SUM(S2202:S2203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2205:$D2206)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2205:$D2206)","v":0},{"$f":"SUM(V2202:W2202)","v":0},{"$f":"U2202+X2202","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2205:$D2206)","v":0},{"$f":"AB2202-U2202","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2205:$D2206)","v":0},{"$f":"SUM(AE2202:AF2202)","v":0},{"$f":"AD2202+AG2202","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2205:$D2206)","v":0},{"$f":"AK2202-AD2202","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2205:$D2206)","v":0},{"$f":"SUM(AN2202:AO2202)","v":0},{"$f":"AM2202+AP2202","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2205:$D2206)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2205:$D2206)","v":0},{"$f":"AT2202-AM2202","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2207:$D2208)","v":0},93,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2207:$D2208)","v":0},{"$f":"SUM(V2203:W2203)","v":0},{"$f":"U2203+X2203","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2207:$D2208)","v":0},{"$f":"AB2203-U2203","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2207:$D2208)","v":0},{"$f":"SUM(AE2203:AF2203)","v":0},{"$f":"AD2203+AG2203","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2207:$D2208)","v":0},{"$f":"AK2203-AD2203","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2207:$D2208)","v":0},{"$f":"SUM(AN2203:AO2203)","v":0},{"$f":"AM2203+AP2203","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2207:$D2208)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2207:$D2208)","v":0},{"$f":"AT2203-AM2203","v":0}]
[0,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2209:$D2210)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2209:$D2210)","v":0},{"$f":"SUM(V2204:W2204)","v":0},{"$f":"U2204+X2204","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2209:$D2210)","v":0},{"$f":"AB2204-U2204","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2209:$D2210)","v":0},{"$f":"SUM(AE2204:AF2204)","v":0},{"$f":"AD2204+AG2204","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2209:$D2210)","v":0},{"$f":"AK2204-AD2204","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2209:$D2210)","v":0},{"$f":"SUM(AN2204:AO2204)","v":0},{"$f":"AM2204+AP2204","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2209:$D2210)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2209:$D2210)","v":0},{"$f":"AT2204-AM2204","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I2206:I2207)","v":342},{"$f":"SUM(J2206:J2207)","v":274},1056,1056,2620,0,0,0,0,2620,{"$f":"SUM(S2206:S2207)","v":0},2620,3752,0,0,0,3752,0,0,3752,0,3535,0,0,0,3535,0,0,3535,0,3732.96,0,0,0,3732.96,0,0,3732.96,0]
[1,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2211:$D2212)","v":342},274,1056,1056,2620,0,0,0,0,2620,{"$f":"DSUM($I$172:$BA$261,S$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2211:$D2212)","v":2620},{"$f":"DSUM($I$172:$BA$261,U$172,$C2211:$D2212)","v":3752},{"$f":"DSUM($I$172:$BA$261,V$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2211:$D2212)","v":0},{"$f":"SUM(V2206:W2206)","v":0},{"$f":"U2206+X2206","v":3752},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2211:$D2212)","v":3752},{"$f":"AB2206-U2206","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2211:$D2212)","v":3535},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2211:$D2212)","v":0},{"$f":"SUM(AE2206:AF2206)","v":0},{"$f":"AD2206+AG2206","v":3535},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2211:$D2212)","v":3535},{"$f":"AK2206-AD2206","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2211:$D2212)","v":3732.96},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2211:$D2212)","v":0},{"$f":"SUM(AN2206:AO2206)","v":0},{"$f":"AM2206+AP2206","v":3732.96},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2211:$D2212)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2211:$D2212)","v":3732.96},{"$f":"AT2206-AM2206","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2213:$D2214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2213:$D2214)","v":0},{"$f":"SUM(V2207:W2207)","v":0},{"$f":"U2207+X2207","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2213:$D2214)","v":0},{"$f":"AB2207-U2207","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2213:$D2214)","v":0},{"$f":"SUM(AE2207:AF2207)","v":0},{"$f":"AD2207+AG2207","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2213:$D2214)","v":0},{"$f":"AK2207-AD2207","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2213:$D2214)","v":0},{"$f":"SUM(AN2207:AO2207)","v":0},{"$f":"AM2207+AP2207","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2213:$D2214)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2213:$D2214)","v":0},{"$f":"AT2207-AM2207","v":0}]
[1,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I2209,I2212,I2215:I2219)","v":1399},8594,3845,3845,1033,0,0,0,0,1033,{"$f":"SUM(S2209,S2212,S2215:S2219)","v":0},1033,3681,0,0,0,3681,{"$f":"SUM(Z2209,Z2212,Z2215:Z2219)","v":0},{"$f":"SUM(AA2209,AA2212,AA2215:AA2219)","v":0},{"$f":"SUM(AB2209,AB2212,AB2215:AB2219)","v":3681},0,3677,0,0,{"$f":"SUM(AG2209,AG2212,AG2215:AG2219)","v":0},{"$f":"SUM(AH2209,AH2212,AH2215:AH2219)","v":3677},{"$f":"SUM(AI2209,AI2212,AI2215:AI2219)","v":0},{"$f":"SUM(AJ2209,AJ2212,AJ2215:AJ2219)","v":0},{"$f":"SUM(AK2209,AK2212,AK2215:AK2219)","v":3677},{"$f":"SUM(AL2209,AL2212,AL2215:AL2219)","v":0},{"$f":"SUM(AM2209,AM2212,AM2215:AM2219)","v":3882.9120000000003},{"$f":"SUM(AN2209,AN2212,AN2215:AN2219)","v":0},0,{"$f":"SUM(AP2209,AP2212,AP2215:AP2219)","v":0},{"$f":"SUM(AQ2209,AQ2212,AQ2215:AQ2219)","v":3882.9120000000003},{"$f":"SUM(AR2209,AR2212,AR2215:AR2219)","v":0},{"$f":"SUM(AS2209,AS2212,AS2215:AS2219)","v":0},{"$f":"SUM(AT2209,AT2212,AT2215:AT2219)","v":3882.9120000000003},{"$f":"SUM(AU2209,AU2212,AU2215:AU2219)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2209,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2209:AU2209,\"<>0\")-COUNTBLANK(I2209:AU2209))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I2210:I2211)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2210:S2211)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2210:Z2211)","v":0},{"$f":"SUM(AA2210:AA2211)","v":0},{"$f":"SUM(AB2210:AB2211)","v":0},0,0,0,0,{"$f":"SUM(AG2210:AG2211)","v":0},{"$f":"SUM(AH2210:AH2211)","v":0},{"$f":"SUM(AI2210:AI2211)","v":0},{"$f":"SUM(AJ2210:AJ2211)","v":0},{"$f":"SUM(AK2210:AK2211)","v":0},{"$f":"SUM(AL2210:AL2211)","v":0},{"$f":"SUM(AM2210:AM2211)","v":0},{"$f":"SUM(AN2210:AN2211)","v":0},0,{"$f":"SUM(AP2210:AP2211)","v":0},{"$f":"SUM(AQ2210:AQ2211)","v":0},{"$f":"SUM(AR2210:AR2211)","v":0},{"$f":"SUM(AS2210:AS2211)","v":0},{"$f":"SUM(AT2210:AT2211)","v":0},{"$f":"SUM(AU2210:AU2211)","v":0}]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2210,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2210,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013054"},{"$f":"C2186","v":"Defence Foreign Relations"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2210-S2210","v":0},0,null,null,{"$f":"SUM(V2210:W2210)","v":0},{"$f":"U2210+X2210","v":0},null,null,{"$f":"U2210+X2210+Z2210+AA2210","v":0},{"$f":"AB2210-U2210","v":0},0,null,null,{"$f":"SUM(AE2210:AF2210)","v":0},{"$f":"AD2210+AG2210","v":0},null,null,{"$f":"AD2210+AG2210+AI2210+AJ2210","v":0},{"$f":"AK2210-AD2210","v":0},0,null,null,{"$f":"SUM(AN2210:AO2210)","v":0},{"$f":"AM2210+AP2210","v":0},null,null,{"$f":"AM2210+AP2210+AR2210+AS2210","v":0},{"$f":"AT2210-AM2210","v":0}]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2211,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2211,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2211-S2211","v":0},0,null,null,{"$f":"SUM(V2211:W2211)","v":0},{"$f":"U2211+X2211","v":0},null,null,{"$f":"U2211+X2211+Z2211+AA2211","v":0},{"$f":"AB2211-U2211","v":0},0,null,null,{"$f":"SUM(AE2211:AF2211)","v":0},{"$f":"AD2211+AG2211","v":0},null,null,{"$f":"AD2211+AG2211+AI2211+AJ2211","v":0},{"$f":"AK2211-AD2211","v":0},0,null,null,{"$f":"SUM(AN2211:AO2211)","v":0},{"$f":"AM2211+AP2211","v":0},null,null,{"$f":"AM2211+AP2211+AR2211+AS2211","v":0},{"$f":"AT2211-AM2211","v":0}]
[1,null,{"$f":"C2186","v":"Defence Foreign Relations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I2213:I2214)","v":1399},8594,3845,3845,1033,{"$f":"SUM(N2213:N2214)","v":0},0,0,0,{"$f":"SUM(M2212:Q2212)","v":1033},{"$f":"SUM(S2213:S2214)","v":0},{"$f":"SUM(T2213:T2214)","v":1033},3681,0,0,0,3681,{"$f":"SUM(Z2213:Z2214)","v":0},{"$f":"SUM(AA2213:AA2214)","v":0},3681,0,3677,0,0,{"$f":"SUM(AG2213:AG2214)","v":0},{"$f":"SUM(AH2213:AH2214)","v":3677},0,{"$f":"SUM(AJ2213:AJ2214)","v":0},{"$f":"SUM(AK2213:AK2214)","v":3677},{"$f":"SUM(AL2213:AL2214)","v":0},{"$f":"SUM(AM2213:AM2214)","v":3882.9120000000003},{"$f":"SUM(AN2213:AN2214)","v":0},0,{"$f":"SUM(AP2213:AP2214)","v":0},{"$f":"SUM(AQ2213:AQ2214)","v":3882.9120000000003},0,{"$f":"SUM(AS2213:AS2214)","v":0},{"$f":"SUM(AT2213:AT2214)","v":3882.9120000000003},{"$f":"SUM(AU2213:AU2214)","v":0}]
[1,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2213,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2213,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013056"},43,41,null,"Transport equipment",null,null,824,7547,2940,2940,0,0,0,0,0,{"$f":"SUM(M2213:Q2213)","v":0},null,{"$f":"R2213-S2213","v":0},2626,null,null,{"$f":"SUM(V2213:W2213)","v":0},{"$f":"U2213+X2213","v":2626},null,null,{"$f":"U2213+X2213+Z2213+AA2213","v":2626},{"$f":"AB2213-U2213","v":0},2658,null,null,{"$f":"SUM(AE2213:AF2213)","v":0},{"$f":"AD2213+AG2213","v":2658},null,null,{"$f":"AD2213+AG2213+AI2213+AJ2213","v":2658},{"$f":"AK2213-AD2213","v":0},2806.848,null,null,{"$f":"SUM(AN2213:AO2213)","v":0},{"$f":"AM2213+AP2213","v":2806.848},null,null,{"$f":"AM2213+AP2213+AR2213+AS2213","v":2806.848},{"$f":"AT2213-AM2213","v":0}]
[1,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2214,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2214,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013057"},{"$f":"C2186","v":"Defence Foreign Relations"},"Other transfers to households",null,"Other machinery and equipment",null,null,575,1047,905,905,1033,0,0,0,0,1033,null,1033,1055,null,null,0,1055,null,null,1055,0,1019,null,null,0,1019,null,null,1019,0,1076.0640000000001,null,null,0,1076.0640000000001,null,null,1076.0640000000001,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2215,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2215,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2216,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2216,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2217,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2217,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2218,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2218,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2126&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2219,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2219,Cover!$EM$4:$EM$4930,0)),0)","v":"019001013062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,I$269:I$281)","v":24},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2101,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2138,I2184,I2208,I2220)","v":227309},{"$f":"SUM(J2138,J2184,J2208,J2220)","v":255538},{"$f":"SUM(K2138,K2184,K2208,K2220)","v":216489},216489,224186,0,0,32535,0,256721,0,256721,225846,0,0,0,225846,0,0,225846,0,229829,0,0,0,229829,0,0,229829,0,245973.72341655238,0,0,0,245973.72341655238,0,0,245973.72341655238,{"$f":"SUM(AU2138,AU2184,AU2208,AU2220)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I2222-I2136","v":0},{"$f":"J2222-J2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(L2110:L2119,\"=0\")+COUNTBLANK(L2110:L2119))=10))),1,0)","v":1},{"$f":"IF(AND(J2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(M2110:M2119,\"=0\")+COUNTBLANK(M2110:M2119))=10))),1,0)","v":1},{"$f":"IF(AND(K2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(N2110:N2119,\"=0\")+COUNTBLANK(N2110:N2119))=10))),1,0)","v":1},1,{"$f":"IF(AND(M2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(P2110:P2119,\"=0\")+COUNTBLANK(P2110:P2119))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(S2110:S2119,\"=0\")+COUNTBLANK(S2110:S2119))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(Y2110:Y2119,\"=0\")+COUNTBLANK(Y2110:Y2119))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ2136>0,(OR((COUNTIF($F2110:$F2119,\"=0\")+COUNTBLANK($F2110:$F2119))=10,(COUNTIF($G2110:$G2119,\"=0\")+COUNTBLANK($G2110:$G2119))=10,(COUNTIF($I2110:$I2119,\"=0\")+COUNTBLANK($I2110:$I2119))=10,(COUNTIF(AH2110:AH2119,\"=0\")+COUNTBLANK(AH2110:AH2119))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I2209","v":0},{"$f":"+J2209","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M2229:Q2229)","v":0},{"$f":"+S2209","v":0},{"$f":"SUM(T2230:T2231)","v":0},{"$f":"+U2209","v":0},{"$f":"+V2209","v":0},{"$f":"+W2209","v":0},0,0,0,0,0,0,{"$f":"+AD2209","v":0},{"$f":"+AE2209","v":0},{"$f":"+AF2209","v":0},{"$f":"SUM(AG2230:AG2231)","v":0},{"$f":"SUM(AH2230:AH2231)","v":0},0,{"$f":"SUM(AJ2230:AJ2231)","v":0},{"$f":"SUM(AK2230:AK2231)","v":0},{"$f":"SUM(AL2230:AL2231)","v":0},{"$f":"+AM2209","v":0},{"$f":"+AN2209","v":0},{"$f":"+AO2209","v":0},{"$f":"SUM(AP2230:AP2231)","v":0},{"$f":"SUM(AQ2230:AQ2231)","v":0},0,{"$f":"SUM(AS2230:AS2231)","v":0},{"$f":"SUM(AT2230:AT2231)","v":0},{"$f":"SUM(AU2230:AU2231)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2231:Q2231)","v":0},null,{"$f":"R2231-S2231","v":0},null,null,null,{"$f":"SUM(V2231:W2231)","v":0},{"$f":"U2231+X2231","v":0},null,null,{"$f":"U2231+X2231+Z2231+AA2231","v":0},{"$f":"AB2231-U2231","v":0},null,null,null,{"$f":"SUM(AE2231:AF2231)","v":0},{"$f":"AD2231+AG2231","v":0},null,null,{"$f":"AD2231+AG2231+AI2231+AJ2231","v":0},{"$f":"AK2231-AD2231","v":0},null,null,null,{"$f":"SUM(AN2231:AO2231)","v":0},{"$f":"AM2231+AP2231","v":0},null,null,{"$f":"AM2231+AP2231+AR2231+AS2231","v":0},{"$f":"AT2231-AM2231","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2232:Q2232)","v":0},null,{"$f":"R2232-S2232","v":0},null,null,null,{"$f":"SUM(V2232:W2232)","v":0},{"$f":"U2232+X2232","v":0},null,null,{"$f":"U2232+X2232+Z2232+AA2232","v":0},{"$f":"AB2232-U2232","v":0},null,null,null,{"$f":"SUM(AE2232:AF2232)","v":0},{"$f":"AD2232+AG2232","v":0},null,null,{"$f":"AD2232+AG2232+AI2232+AJ2232","v":0},{"$f":"AK2232-AD2232","v":0},null,null,null,{"$f":"SUM(AN2232:AO2232)","v":0},{"$f":"AM2232+AP2232","v":0},null,null,{"$f":"AM2232+AP2232+AR2232+AS2232","v":0},{"$f":"AT2232-AM2232","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[14,{"$f":"A2250","v":14},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B2250","v":14},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A2250+3,0)<>\"\",OFFSET($F$43,A2250+3,0),\"\")","v":"Office Accommodation"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Chief Logistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F2261:AF2261,\"<>0\")-COUNTBLANK(F2261:AF2261))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G2270,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I2374:AU2374,\">0.5\")+COUNTIF(I2374:AU2374,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E2251))&E2251","v":"019001014"},null,null,1,"Office Accommodation",0,null,2180730,1978877,2042236,2042236,2161267,0,0,0,0,{"$f":"SUM(M2276:Q2276)","v":2161267},null,{"$f":"R2276-S2276","v":2161267},2268693,null,null,{"$f":"SUM(V2276:W2276)","v":0},{"$f":"U2276+X2276","v":2268693},null,null,{"$f":"U2276+X2276+Z2276+AA2276","v":2268693},{"$f":"AB2276-U2276","v":0},2400277,null,null,{"$f":"SUM(AE2276:AF2276)","v":0},{"$f":"AD2276+AG2276","v":2400277},null,null,{"$f":"AD2276+AG2276+AI2276+AJ2276","v":2400277},{"$f":"AK2276-AD2276","v":0},2534692.5120000001,null,null,{"$f":"SUM(AN2276:AO2276)","v":0},{"$f":"AM2276+AP2276","v":2534692.5120000001},null,null,{"$f":"AM2276+AP2276+AR2276+AS2276","v":2534692.5120000001},{"$f":"AT2276-AM2276","v":0}]
[{"$f":"IF(SUM(COUNTIF(F2277:AU2277,\"<>0\")-COUNTBLANK(F2277:AU2277))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2277:Q2277)","v":0},null,{"$f":"R2277-S2277","v":0},0,null,null,0,{"$f":"U2277+X2277","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM2277+AP2277+AR2277+AS2277","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2280+AG2280","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2281+AG2281","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2276:I2285)","v":2180730},1978877,2042236,2042236,2161267,0,0,0,0,2161267,0,2161267,2268693,0,0,0,2268693,0,0,2268693,0,2400277,0,0,{"$f":"SUM(AG2276:AG2285)","v":0},{"$f":"SUM(AH2276:AH2285)","v":2400277},0,{"$f":"SUM(AJ2276:AJ2285)","v":0},{"$f":"SUM(AK2276:AK2285)","v":2400277},{"$f":"SUM(AL2276:AL2285)","v":0},{"$f":"SUM(AM2276:AM2285)","v":2534692.5120000001},{"$f":"SUM(AN2276:AN2285)","v":0},0,{"$f":"SUM(AP2276:AP2285)","v":0},{"$f":"SUM(AQ2276:AQ2285)","v":2534692.5120000001},0,{"$f":"SUM(AS2276:AS2285)","v":0},{"$f":"SUM(AT2276:AT2285)","v":2534692.5120000001},{"$f":"SUM(AU2276:AU2285)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2287+X2287","v":0},null,null,null,null,null,null,null,null,{"$f":"AD2287+AG2287","v":0},null,null,null,null,null,null,null,null,{"$f":"AM2287+AP2287","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I2289,I2292,I2331)","v":2180730},1978877,2042236,2042236,2161267,0,0,0,0,2161267,0,2161267,2268693,0,0,0,{"$f":"U2288+X2288","v":2268693},{"$f":"SUM(Z2289,Z2292,Z2331)","v":0},{"$f":"SUM(AA2289,AA2292,AA2331)","v":0},{"$f":"U2288+X2288+Z2288+AA2288","v":2268693},{"$f":"SUM(AC2289,AC2292,AC2331)","v":0},2400277,0,0,{"$f":"SUM(AG2289,AG2292,AG2331)","v":0},{"$f":"AD2288+AG2288","v":2400277},{"$f":"SUM(AI2289,AI2292,AI2331)","v":0},{"$f":"SUM(AJ2289,AJ2292,AJ2331)","v":0},{"$f":"AD2288+AG2288+AI2288+AJ2288","v":2400277},{"$f":"SUM(AL2289,AL2292,AL2331)","v":0},{"$f":"SUM(AM2289,AM2292,AM2331)","v":2534692.5120000001},{"$f":"SUM(AN2289,AN2292,AN2331)","v":0},0,{"$f":"SUM(AP2289,AP2292,AP2331)","v":0},{"$f":"AM2288+AP2288","v":2534692.5120000001},{"$f":"SUM(AR2289,AR2292,AR2331)","v":0},{"$f":"SUM(AS2289,AS2292,AS2331)","v":0},{"$f":"AM2288+AP2288+AR2288+AS2288","v":2534692.5120000001},{"$f":"SUM(AU2289,AU2292,AU2331)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2289,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2289:AU2289,\"<>0\")-COUNTBLANK(I2289:AU2289))<>0,1,0))","v":0},{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2289,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2289,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I2290:I2291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U2289+X2289","v":0},{"$f":"SUM(Z2290:Z2291)","v":0},{"$f":"SUM(AA2290:AA2291)","v":0},{"$f":"U2289+X2289+Z2289+AA2289","v":0},{"$f":"SUM(AC2290:AC2291)","v":0},0,0,0,{"$f":"SUM(AG2290:AG2291)","v":0},{"$f":"AD2289+AG2289","v":0},{"$f":"SUM(AI2290:AI2291)","v":0},{"$f":"SUM(AJ2290:AJ2291)","v":0},{"$f":"AD2289+AG2289+AI2289+AJ2289","v":0},{"$f":"SUM(AL2290:AL2291)","v":0},{"$f":"SUM(AM2290:AM2291)","v":0},{"$f":"SUM(AN2290:AN2291)","v":0},0,{"$f":"SUM(AP2290:AP2291)","v":0},{"$f":"AM2289+AP2289","v":0},{"$f":"SUM(AR2290:AR2291)","v":0},{"$f":"SUM(AS2290:AS2291)","v":0},{"$f":"AM2289+AP2289+AR2289+AS2289","v":0},{"$f":"SUM(AU2290:AU2291)","v":0}]
[0,{"$f":"B2289","v":"019001014001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2290:Q2290)","v":0},null,{"$f":"R2290-S2290","v":0},0,null,null,{"$f":"SUM(V2290:W2290)","v":0},{"$f":"U2290+X2290","v":0},null,null,{"$f":"U2290+X2290+Z2290+AA2290","v":0},{"$f":"AB2290-U2290","v":0},0,null,null,{"$f":"SUM(AE2290:AF2290)","v":0},{"$f":"AD2290+AG2290","v":0},null,null,{"$f":"AD2290+AG2290+AI2290+AJ2290","v":0},{"$f":"AK2290-AD2290","v":0},0,null,null,{"$f":"SUM(AN2290:AO2290)","v":0},{"$f":"AM2290+AP2290","v":0},null,null,{"$f":"AM2290+AP2290+AR2290+AS2290","v":0},{"$f":"AT2290-AM2290","v":0}]
[0,"019001014001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2291:Q2291)","v":0},null,{"$f":"R2291-S2291","v":0},0,null,null,{"$f":"SUM(V2291:W2291)","v":0},{"$f":"U2291+X2291","v":0},null,null,{"$f":"U2291+X2291+Z2291+AA2291","v":0},{"$f":"AB2291-U2291","v":0},0,null,null,{"$f":"SUM(AE2291:AF2291)","v":0},{"$f":"AD2291+AG2291","v":0},null,null,{"$f":"AD2291+AG2291+AI2291+AJ2291","v":0},{"$f":"AK2291-AD2291","v":0},0,null,null,{"$f":"SUM(AN2291:AO2291)","v":0},{"$f":"AM2291+AP2291","v":0},null,null,{"$f":"AM2291+AP2291+AR2291+AS2291","v":0},{"$f":"AT2291-AM2291","v":0}]
[1,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2292,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2292,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I2293:I2330)","v":2180730},1978877,2042236,2042236,2161267,0,0,0,0,2161267,0,2161267,2268693,0,0,0,2268693,{"$f":"SUM(Z2293:Z2330)","v":0},{"$f":"SUM(AA2293:AA2330)","v":0},2268693,0,2400277,0,0,0,{"$f":"SUM(AH2293:AH2330)","v":2400277},{"$f":"SUM(AI2293:AI2330)","v":0},0,{"$f":"SUM(AK2293:AK2330)","v":2400277},{"$f":"SUM(AL2293:AL2330)","v":0},2534692.5120000001,0,0,0,{"$f":"SUM(AQ2293:AQ2330)","v":2534692.5120000001},{"$f":"SUM(AR2293:AR2330)","v":0},0,{"$f":"SUM(AT2293:AT2330)","v":2534692.5120000001},{"$f":"SUM(AU2293:AU2330)","v":0}]
[0,{"$f":"B2292","v":"019001014002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2293:Q2293)","v":0},null,{"$f":"R2293-S2293","v":0},0,null,null,{"$f":"SUM(V2293:W2293)","v":0},{"$f":"U2293+X2293","v":0},null,null,{"$f":"U2293+X2293+Z2293+AA2293","v":0},{"$f":"AB2293-U2293","v":0},0,null,null,{"$f":"SUM(AE2293:AF2293)","v":0},{"$f":"AD2293+AG2293","v":0},null,null,{"$f":"AD2293+AG2293+AI2293+AJ2293","v":0},{"$f":"AK2293-AD2293","v":0},0,null,null,{"$f":"SUM(AN2293:AO2293)","v":0},{"$f":"AM2293+AP2293","v":0},null,null,{"$f":"AM2293+AP2293+AR2293+AS2293","v":0},{"$f":"AT2293-AM2293","v":0}]
[0,"019001014002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Minor Assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE2298:AF2298)","v":0},{"$f":"AD2298+AG2298","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V2299:W2299)","v":0},{"$f":"U2299+X2299","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE2299:AF2299)","v":0},{"$f":"AD2299+AG2299","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN2299:AO2299)","v":0},{"$f":"AM2299+AP2299","v":0},null,null,0,0]
[0,"019001014002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V2300:W2300)","v":0},{"$f":"U2300+X2300","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE2300:AF2300)","v":0},{"$f":"AD2300+AG2300","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN2300:AO2300)","v":0},{"$f":"AM2300+AP2300","v":0},null,null,0,0]
[0,"019001014002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2304:Q2304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2305:Q2305)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2311:Q2311)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2313:Q2313)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001014002",null,null,null,"Operating leases",null,null,274263,316721,264875,264875,1254655,0,0,0,0,1254655,null,1254655,1317388,null,null,0,1317388,null,null,1317388,0,1393797,null,null,0,1393797,null,null,1393797,0,1471849.6320000002,null,null,0,1471849.6320000002,null,null,1471849.6320000002,0]
[0,"019001014002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019001014002",null,null,null,"Property payments",null,null,1906467,1662156,1777361,1777361,906612,0,0,0,0,906612,null,906612,951305,null,null,0,951305,null,null,951305,0,1006480,null,null,0,1006480,null,null,1006480,0,1062842.8800000001,null,null,0,1062842.8800000001,null,null,1062842.8800000001,0]
[0,"019001014002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001014002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2331,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2331,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I2332:I2333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU2332:AU2333)","v":0}]
[0,{"$f":"B2331","v":"019001014003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2332:Q2332)","v":0},null,{"$f":"R2332-S2332","v":0},0,null,null,{"$f":"SUM(V2332:W2332)","v":0},{"$f":"U2332+X2332","v":0},null,null,{"$f":"U2332+X2332+Z2332+AA2332","v":0},{"$f":"AB2332-U2332","v":0},0,null,null,{"$f":"SUM(AE2332:AF2332)","v":0},{"$f":"AD2332+AG2332","v":0},null,null,{"$f":"AD2332+AG2332+AI2332+AJ2332","v":0},{"$f":"AK2332-AD2332","v":0},0,null,null,{"$f":"SUM(AN2332:AO2332)","v":0},{"$f":"AM2332+AP2332","v":0},null,null,{"$f":"AM2332+AP2332+AR2332+AS2332","v":0},{"$f":"AT2332-AM2332","v":0}]
[0,"019001014003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2333-S2333","v":0},0,null,null,{"$f":"SUM(V2333:W2333)","v":0},{"$f":"U2333+X2333","v":0},null,null,{"$f":"U2333+X2333+Z2333+AA2333","v":0},{"$f":"AB2333-U2333","v":0},0,null,null,{"$f":"SUM(AE2333:AF2333)","v":0},{"$f":"AD2333+AG2333","v":0},null,null,{"$f":"AD2333+AG2333+AI2333+AJ2333","v":0},{"$f":"AK2333-AD2333","v":0},0,null,null,{"$f":"SUM(AN2333:AO2333)","v":0},{"$f":"AM2333+AP2333","v":0},null,null,{"$f":"AM2333+AP2333+AR2333+AS2333","v":0},{"$f":"AT2333-AM2333","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I2335,I2342,I2345,I2346,I2347,I2354,I2355)","v":0},{"$f":"SUM(J2335,J2342,J2345,J2346,J2347,J2354,J2355)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2335,S2342,S2345,S2346,S2347,S2354,S2355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2335,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2335:AU2335,\"<>0\")-COUNTBLANK(I2335:AU2335))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I2336,I2339)","v":0},{"$f":"SUM(J2336,J2339)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2336,S2339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A2250,0)","v":"Office Accommodation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I2337:I2338)","v":0},{"$f":"SUM(J2337:J2338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2337:S2338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2335:$D2336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2335:$D2336)","v":0},{"$f":"SUM(V2337:W2337)","v":0},{"$f":"U2337+X2337","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2335:$D2336)","v":0},{"$f":"AB2337-U2337","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2335:$D2336)","v":0},{"$f":"SUM(AE2337:AF2337)","v":0},{"$f":"AD2337+AG2337","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2335:$D2336)","v":0},{"$f":"AK2337-AD2337","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2335:$D2336)","v":0},{"$f":"SUM(AN2337:AO2337)","v":0},{"$f":"AM2337+AP2337","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2335:$D2336)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2335:$D2336)","v":0},{"$f":"AT2337-AM2337","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2337:$D2338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2337:$D2338)","v":0},{"$f":"SUM(V2338:W2338)","v":0},{"$f":"U2338+X2338","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2337:$D2338)","v":0},{"$f":"AB2338-U2338","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2337:$D2338)","v":0},{"$f":"SUM(AE2338:AF2338)","v":0},{"$f":"AD2338+AG2338","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2337:$D2338)","v":0},{"$f":"AK2338-AD2338","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2337:$D2338)","v":0},{"$f":"SUM(AN2338:AO2338)","v":0},{"$f":"AM2338+AP2338","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2337:$D2338)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2337:$D2338)","v":0},{"$f":"AT2338-AM2338","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I2340:I2341)","v":0},{"$f":"SUM(J2340:J2341)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2340:S2341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2339:$D2340)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2339:$D2340)","v":0},{"$f":"SUM(V2340:W2340)","v":0},{"$f":"U2340+X2340","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2339:$D2340)","v":0},{"$f":"AB2340-U2340","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2339:$D2340)","v":0},{"$f":"SUM(AE2340:AF2340)","v":0},{"$f":"AD2340+AG2340","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2339:$D2340)","v":0},{"$f":"AK2340-AD2340","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2339:$D2340)","v":0},{"$f":"SUM(AN2340:AO2340)","v":0},{"$f":"AM2340+AP2340","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2339:$D2340)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2339:$D2340)","v":0},{"$f":"AT2340-AM2340","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2341:$D2342)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2341:$D2342)","v":0},{"$f":"SUM(V2341:W2341)","v":0},{"$f":"U2341+X2341","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2341:$D2342)","v":0},{"$f":"AB2341-U2341","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2341:$D2342)","v":0},{"$f":"SUM(AE2341:AF2341)","v":0},{"$f":"AD2341+AG2341","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2341:$D2342)","v":0},{"$f":"AK2341-AD2341","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2341:$D2342)","v":0},{"$f":"SUM(AN2341:AO2341)","v":0},{"$f":"AM2341+AP2341","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2341:$D2342)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2341:$D2342)","v":0},{"$f":"AT2341-AM2341","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I2343:I2344)","v":0},{"$f":"SUM(J2343:J2344)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2343:S2344)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2343:Z2344)","v":0},{"$f":"SUM(AA2343:AA2344)","v":0},{"$f":"SUM(AB2343:AB2344)","v":0},{"$f":"SUM(AC2343:AC2344)","v":0},{"$f":"SUM(AD2343:AD2344)","v":0},0,0,0,0,{"$f":"SUM(AI2343:AI2344)","v":0},{"$f":"SUM(AJ2343:AJ2344)","v":0},{"$f":"SUM(AK2343:AK2344)","v":0},{"$f":"SUM(AL2343:AL2344)","v":0},{"$f":"SUM(AM2343:AM2344)","v":0},{"$f":"SUM(AN2343:AN2344)","v":0},0,0,0,{"$f":"SUM(AR2343:AR2344)","v":0},{"$f":"SUM(AS2343:AS2344)","v":0},{"$f":"SUM(AT2343:AT2344)","v":0},{"$f":"SUM(AU2343:AU2344)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2343:$D2344)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2343:$D2344)","v":0},{"$f":"SUM(V2343:W2343)","v":0},{"$f":"U2343+X2343","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2343:$D2344)","v":0},{"$f":"AB2343-U2343","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2343:$D2344)","v":0},{"$f":"SUM(AE2343:AF2343)","v":0},{"$f":"AD2343+AG2343","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2343:$D2344)","v":0},{"$f":"AK2343-AD2343","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2343:$D2344)","v":0},{"$f":"SUM(AN2343:AO2343)","v":0},{"$f":"AM2343+AP2343","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2343:$D2344)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2343:$D2344)","v":0},{"$f":"AT2343-AM2343","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2345:$D2346)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2345:$D2346)","v":0},{"$f":"SUM(V2344:W2344)","v":0},{"$f":"U2344+X2344","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2345:$D2346)","v":0},{"$f":"AB2344-U2344","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2345:$D2346)","v":0},{"$f":"SUM(AE2344:AF2344)","v":0},{"$f":"AD2344+AG2344","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2345:$D2346)","v":0},{"$f":"AK2344-AD2344","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2345:$D2346)","v":0},{"$f":"SUM(AN2344:AO2344)","v":0},{"$f":"AM2344+AP2344","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2345:$D2346)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2345:$D2346)","v":0},{"$f":"AT2344-AM2344","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2347:$D2348)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2347:$D2348)","v":0},{"$f":"SUM(V2345:W2345)","v":0},{"$f":"U2345+X2345","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2347:$D2348)","v":0},{"$f":"AB2345-U2345","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2347:$D2348)","v":0},{"$f":"SUM(AE2345:AF2345)","v":0},{"$f":"AD2345+AG2345","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2347:$D2348)","v":0},{"$f":"AK2345-AD2345","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2347:$D2348)","v":0},{"$f":"SUM(AN2345:AO2345)","v":0},{"$f":"AM2345+AP2345","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2347:$D2348)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2347:$D2348)","v":0},{"$f":"AT2345-AM2345","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2349:$D2350)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2349:$D2350)","v":0},{"$f":"SUM(V2346:W2346)","v":0},{"$f":"U2346+X2346","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2349:$D2350)","v":0},{"$f":"AB2346-U2346","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2349:$D2350)","v":0},{"$f":"SUM(AE2346:AF2346)","v":0},{"$f":"AD2346+AG2346","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2349:$D2350)","v":0},{"$f":"AK2346-AD2346","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2349:$D2350)","v":0},{"$f":"SUM(AN2346:AO2346)","v":0},{"$f":"AM2346+AP2346","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2349:$D2350)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2349:$D2350)","v":0},{"$f":"AT2346-AM2346","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I2348,I2351)","v":0},{"$f":"SUM(J2348,J2351)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2348,S2351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I2349:I2350)","v":0},{"$f":"SUM(J2349:J2350)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2349:S2350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2351:$D2352)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2351:$D2352)","v":0},{"$f":"SUM(V2349:W2349)","v":0},{"$f":"U2349+X2349","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2351:$D2352)","v":0},{"$f":"AB2349-U2349","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2351:$D2352)","v":0},{"$f":"SUM(AE2349:AF2349)","v":0},{"$f":"AD2349+AG2349","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2351:$D2352)","v":0},{"$f":"AK2349-AD2349","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2351:$D2352)","v":0},{"$f":"SUM(AN2349:AO2349)","v":0},{"$f":"AM2349+AP2349","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2351:$D2352)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2351:$D2352)","v":0},{"$f":"AT2349-AM2349","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2353:$D2354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2353:$D2354)","v":0},{"$f":"SUM(V2350:W2350)","v":0},{"$f":"U2350+X2350","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2353:$D2354)","v":0},{"$f":"AB2350-U2350","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2353:$D2354)","v":0},{"$f":"SUM(AE2350:AF2350)","v":0},{"$f":"AD2350+AG2350","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2353:$D2354)","v":0},{"$f":"AK2350-AD2350","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2353:$D2354)","v":0},{"$f":"SUM(AN2350:AO2350)","v":0},{"$f":"AM2350+AP2350","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2353:$D2354)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2353:$D2354)","v":0},{"$f":"AT2350-AM2350","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I2352:I2353)","v":0},{"$f":"SUM(J2352:J2353)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2352:S2353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2355:$D2356)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2355:$D2356)","v":0},{"$f":"SUM(V2352:W2352)","v":0},{"$f":"U2352+X2352","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2355:$D2356)","v":0},{"$f":"AB2352-U2352","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2355:$D2356)","v":0},{"$f":"SUM(AE2352:AF2352)","v":0},{"$f":"AD2352+AG2352","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2355:$D2356)","v":0},{"$f":"AK2352-AD2352","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2355:$D2356)","v":0},{"$f":"SUM(AN2352:AO2352)","v":0},{"$f":"AM2352+AP2352","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2355:$D2356)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2355:$D2356)","v":0},{"$f":"AT2352-AM2352","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2357:$D2358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2357:$D2358)","v":0},{"$f":"SUM(V2353:W2353)","v":0},{"$f":"U2353+X2353","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2357:$D2358)","v":0},{"$f":"AB2353-U2353","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2357:$D2358)","v":0},{"$f":"SUM(AE2353:AF2353)","v":0},{"$f":"AD2353+AG2353","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2357:$D2358)","v":0},{"$f":"AK2353-AD2353","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2357:$D2358)","v":0},{"$f":"SUM(AN2353:AO2353)","v":0},{"$f":"AM2353+AP2353","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2357:$D2358)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2357:$D2358)","v":0},{"$f":"AT2353-AM2353","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2359:$D2360)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2359:$D2360)","v":0},{"$f":"SUM(V2354:W2354)","v":0},{"$f":"U2354+X2354","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2359:$D2360)","v":0},{"$f":"AB2354-U2354","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2359:$D2360)","v":0},{"$f":"SUM(AE2354:AF2354)","v":0},{"$f":"AD2354+AG2354","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2359:$D2360)","v":0},{"$f":"AK2354-AD2354","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2359:$D2360)","v":0},{"$f":"SUM(AN2354:AO2354)","v":0},{"$f":"AM2354+AP2354","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2359:$D2360)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2359:$D2360)","v":0},{"$f":"AT2354-AM2354","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I2356:I2357)","v":0},{"$f":"SUM(J2356:J2357)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2356:S2357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2361:$D2362)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2361:$D2362)","v":0},{"$f":"SUM(V2356:W2356)","v":0},{"$f":"U2356+X2356","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2361:$D2362)","v":0},{"$f":"AB2356-U2356","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2361:$D2362)","v":0},{"$f":"SUM(AE2356:AF2356)","v":0},{"$f":"AD2356+AG2356","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2361:$D2362)","v":0},{"$f":"AK2356-AD2356","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2361:$D2362)","v":0},{"$f":"SUM(AN2356:AO2356)","v":0},{"$f":"AM2356+AP2356","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2361:$D2362)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2361:$D2362)","v":0},{"$f":"AT2356-AM2356","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2363:$D2364)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2363:$D2364)","v":0},{"$f":"SUM(V2357:W2357)","v":0},{"$f":"U2357+X2357","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2363:$D2364)","v":0},{"$f":"AB2357-U2357","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2363:$D2364)","v":0},{"$f":"SUM(AE2357:AF2357)","v":0},{"$f":"AD2357+AG2357","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2363:$D2364)","v":0},{"$f":"AK2357-AD2357","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2363:$D2364)","v":0},{"$f":"SUM(AN2357:AO2357)","v":0},{"$f":"AM2357+AP2357","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2363:$D2364)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2363:$D2364)","v":0},{"$f":"AT2357-AM2357","v":0}]
[1,null,{"$f":"C2336","v":"Office Accommodation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I2359,I2362,I2365:I2369)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2359,S2362,S2365:S2369)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2359,Z2362,Z2365:Z2369)","v":0},{"$f":"SUM(AA2359,AA2362,AA2365:AA2369)","v":0},{"$f":"SUM(AB2359,AB2362,AB2365:AB2369)","v":0},0,0,0,0,{"$f":"SUM(AG2359,AG2362,AG2365:AG2369)","v":0},{"$f":"SUM(AH2359,AH2362,AH2365:AH2369)","v":0},{"$f":"SUM(AI2359,AI2362,AI2365:AI2369)","v":0},{"$f":"SUM(AJ2359,AJ2362,AJ2365:AJ2369)","v":0},{"$f":"SUM(AK2359,AK2362,AK2365:AK2369)","v":0},{"$f":"SUM(AL2359,AL2362,AL2365:AL2369)","v":0},{"$f":"SUM(AM2359,AM2362,AM2365:AM2369)","v":0},{"$f":"SUM(AN2359,AN2362,AN2365:AN2369)","v":0},0,{"$f":"SUM(AP2359,AP2362,AP2365:AP2369)","v":0},{"$f":"SUM(AQ2359,AQ2362,AQ2365:AQ2369)","v":0},{"$f":"SUM(AR2359,AR2362,AR2365:AR2369)","v":0},{"$f":"SUM(AS2359,AS2362,AS2365:AS2369)","v":0},{"$f":"SUM(AT2359,AT2362,AT2365:AT2369)","v":0},{"$f":"SUM(AU2359,AU2362,AU2365:AU2369)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2359,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2359:AU2359,\"<>0\")-COUNTBLANK(I2359:AU2359))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I2360:I2361)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2360:S2361)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2360:Z2361)","v":0},{"$f":"SUM(AA2360:AA2361)","v":0},{"$f":"SUM(AB2360:AB2361)","v":0},0,0,0,0,{"$f":"SUM(AG2360:AG2361)","v":0},{"$f":"SUM(AH2360:AH2361)","v":0},{"$f":"SUM(AI2360:AI2361)","v":0},{"$f":"SUM(AJ2360:AJ2361)","v":0},{"$f":"SUM(AK2360:AK2361)","v":0},{"$f":"SUM(AL2360:AL2361)","v":0},{"$f":"SUM(AM2360:AM2361)","v":0},{"$f":"SUM(AN2360:AN2361)","v":0},0,{"$f":"SUM(AP2360:AP2361)","v":0},{"$f":"SUM(AQ2360:AQ2361)","v":0},{"$f":"SUM(AR2360:AR2361)","v":0},{"$f":"SUM(AS2360:AS2361)","v":0},{"$f":"SUM(AT2360:AT2361)","v":0},{"$f":"SUM(AU2360:AU2361)","v":0}]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2360,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2360,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014054"},{"$f":"C2336","v":"Office Accommodation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2360-S2360","v":0},0,null,null,{"$f":"SUM(V2360:W2360)","v":0},{"$f":"U2360+X2360","v":0},null,null,{"$f":"U2360+X2360+Z2360+AA2360","v":0},{"$f":"AB2360-U2360","v":0},0,null,null,{"$f":"SUM(AE2360:AF2360)","v":0},{"$f":"AD2360+AG2360","v":0},null,null,{"$f":"AD2360+AG2360+AI2360+AJ2360","v":0},{"$f":"AK2360-AD2360","v":0},0,null,null,{"$f":"SUM(AN2360:AO2360)","v":0},{"$f":"AM2360+AP2360","v":0},null,null,{"$f":"AM2360+AP2360+AR2360+AS2360","v":0},{"$f":"AT2360-AM2360","v":0}]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2361,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2361,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2361-S2361","v":0},0,null,null,{"$f":"SUM(V2361:W2361)","v":0},{"$f":"U2361+X2361","v":0},null,null,{"$f":"U2361+X2361+Z2361+AA2361","v":0},{"$f":"AB2361-U2361","v":0},0,null,null,{"$f":"SUM(AE2361:AF2361)","v":0},{"$f":"AD2361+AG2361","v":0},null,null,{"$f":"AD2361+AG2361+AI2361+AJ2361","v":0},{"$f":"AK2361-AD2361","v":0},0,null,null,{"$f":"SUM(AN2361:AO2361)","v":0},{"$f":"AM2361+AP2361","v":0},null,null,{"$f":"AM2361+AP2361+AR2361+AS2361","v":0},{"$f":"AT2361-AM2361","v":0}]
[0,null,{"$f":"C2336","v":"Office Accommodation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I2363:I2364)","v":0},0,0,0,0,{"$f":"SUM(N2363:N2364)","v":0},0,0,0,{"$f":"SUM(M2362:Q2362)","v":0},{"$f":"SUM(S2363:S2364)","v":0},{"$f":"SUM(T2363:T2364)","v":0},0,0,0,0,0,{"$f":"SUM(Z2363:Z2364)","v":0},{"$f":"SUM(AA2363:AA2364)","v":0},0,0,0,0,0,{"$f":"SUM(AG2363:AG2364)","v":0},{"$f":"SUM(AH2363:AH2364)","v":0},0,{"$f":"SUM(AJ2363:AJ2364)","v":0},{"$f":"SUM(AK2363:AK2364)","v":0},{"$f":"SUM(AL2363:AL2364)","v":0},{"$f":"SUM(AM2363:AM2364)","v":0},{"$f":"SUM(AN2363:AN2364)","v":0},0,{"$f":"SUM(AP2363:AP2364)","v":0},{"$f":"SUM(AQ2363:AQ2364)","v":0},0,{"$f":"SUM(AS2363:AS2364)","v":0},{"$f":"SUM(AT2363:AT2364)","v":0},{"$f":"SUM(AU2363:AU2364)","v":0}]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2363,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2363,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2363:Q2363)","v":0},null,{"$f":"R2363-S2363","v":0},0,null,null,{"$f":"SUM(V2363:W2363)","v":0},{"$f":"U2363+X2363","v":0},null,null,{"$f":"U2363+X2363+Z2363+AA2363","v":0},{"$f":"AB2363-U2363","v":0},0,null,null,{"$f":"SUM(AE2363:AF2363)","v":0},{"$f":"AD2363+AG2363","v":0},null,null,{"$f":"AD2363+AG2363+AI2363+AJ2363","v":0},{"$f":"AK2363-AD2363","v":0},0,null,null,{"$f":"SUM(AN2363:AO2363)","v":0},{"$f":"AM2363+AP2363","v":0},null,null,{"$f":"AM2363+AP2363+AR2363+AS2363","v":0},{"$f":"AT2363-AM2363","v":0}]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2364,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2364,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014057"},{"$f":"C2336","v":"Office Accommodation"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2365,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2365,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2366,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2366,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2367,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2367,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2368,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2368,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2276&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2369,Cover!$EM$4:$EM$4930,0)),0)","v":"019001014062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2251,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2288,I2334,I2358,I2370)","v":2180730},{"$f":"SUM(J2288,J2334,J2358,J2370)","v":1978877},{"$f":"SUM(K2288,K2334,K2358,K2370)","v":2042236},2042236,2161267,0,0,0,0,2161267,0,2161267,2268693,0,0,0,2268693,0,0,2268693,0,2400277,0,0,0,2400277,0,0,2400277,0,2534692.5120000001,0,0,0,2534692.5120000001,0,0,2534692.5120000001,{"$f":"SUM(AU2288,AU2334,AU2358,AU2370)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I2372-I2286","v":0},{"$f":"J2372-J2286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(L2260:L2269,\"=0\")+COUNTBLANK(L2260:L2269))=10))),1,0)","v":1},{"$f":"IF(AND(J2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(M2260:M2269,\"=0\")+COUNTBLANK(M2260:M2269))=10))),1,0)","v":1},{"$f":"IF(AND(K2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(N2260:N2269,\"=0\")+COUNTBLANK(N2260:N2269))=10))),1,0)","v":1},1,{"$f":"IF(AND(M2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(P2260:P2269,\"=0\")+COUNTBLANK(P2260:P2269))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(S2260:S2269,\"=0\")+COUNTBLANK(S2260:S2269))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(Y2260:Y2269,\"=0\")+COUNTBLANK(Y2260:Y2269))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ2286>0,(OR((COUNTIF($F2260:$F2269,\"=0\")+COUNTBLANK($F2260:$F2269))=10,(COUNTIF($G2260:$G2269,\"=0\")+COUNTBLANK($G2260:$G2269))=10,(COUNTIF($I2260:$I2269,\"=0\")+COUNTBLANK($I2260:$I2269))=10,(COUNTIF(AH2260:AH2269,\"=0\")+COUNTBLANK(AH2260:AH2269))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I2359","v":0},{"$f":"+J2359","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M2379:Q2379)","v":0},{"$f":"+S2359","v":0},{"$f":"SUM(T2380:T2381)","v":0},{"$f":"+U2359","v":0},{"$f":"+V2359","v":0},{"$f":"+W2359","v":0},0,0,0,0,0,0,{"$f":"+AD2359","v":0},{"$f":"+AE2359","v":0},{"$f":"+AF2359","v":0},{"$f":"SUM(AG2380:AG2381)","v":0},{"$f":"SUM(AH2380:AH2381)","v":0},0,{"$f":"SUM(AJ2380:AJ2381)","v":0},{"$f":"SUM(AK2380:AK2381)","v":0},{"$f":"SUM(AL2380:AL2381)","v":0},{"$f":"+AM2359","v":0},{"$f":"+AN2359","v":0},{"$f":"+AO2359","v":0},{"$f":"SUM(AP2380:AP2381)","v":0},{"$f":"SUM(AQ2380:AQ2381)","v":0},0,{"$f":"SUM(AS2380:AS2381)","v":0},{"$f":"SUM(AT2380:AT2381)","v":0},{"$f":"SUM(AU2380:AU2381)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2381:Q2381)","v":0},null,{"$f":"R2381-S2381","v":0},null,null,null,{"$f":"SUM(V2381:W2381)","v":0},{"$f":"U2381+X2381","v":0},null,null,{"$f":"U2381+X2381+Z2381+AA2381","v":0},{"$f":"AB2381-U2381","v":0},null,null,null,{"$f":"SUM(AE2381:AF2381)","v":0},{"$f":"AD2381+AG2381","v":0},null,null,{"$f":"AD2381+AG2381+AI2381+AJ2381","v":0},{"$f":"AK2381-AD2381","v":0},null,null,null,{"$f":"SUM(AN2381:AO2381)","v":0},{"$f":"AM2381+AP2381","v":0},null,null,{"$f":"AM2381+AP2381+AR2381+AS2381","v":0},{"$f":"AT2381-AM2381","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2382:Q2382)","v":0},null,{"$f":"R2382-S2382","v":0},null,null,null,{"$f":"SUM(V2382:W2382)","v":0},{"$f":"U2382+X2382","v":0},null,null,{"$f":"U2382+X2382+Z2382+AA2382","v":0},{"$f":"AB2382-U2382","v":0},null,null,null,{"$f":"SUM(AE2382:AF2382)","v":0},{"$f":"AD2382+AG2382","v":0},null,null,{"$f":"AD2382+AG2382+AI2382+AJ2382","v":0},{"$f":"AK2382-AD2382","v":0},null,null,null,{"$f":"SUM(AN2382:AO2382)","v":0},{"$f":"AM2382+AP2382","v":0},null,null,{"$f":"AM2382+AP2382+AR2382+AS2382","v":0},{"$f":"AT2382-AM2382","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[15,{"$f":"A2400","v":15},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B2400","v":15},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A2400+3,0)<>\"\",OFFSET($F$43,A2400+3,0),\"\")","v":"Military Veterans Management"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director General Military Veterans"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F2411:AF2411,\"<>0\")-COUNTBLANK(F2411:AF2411))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G2420,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I2524:AU2524,\">0.5\")+COUNTIF(I2524:AU2524,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E2401))&E2401","v":"019001015"},null,null,1,"Military Veterans Affairs",0,null,351431,504160,582201,582201,597607,0,0,0,0,{"$f":"SUM(M2426:Q2426)","v":597607},null,{"$f":"R2426-S2426","v":597607},634720,null,null,{"$f":"SUM(V2426:W2426)","v":0},{"$f":"U2426+X2426","v":634720},null,null,{"$f":"U2426+X2426+Z2426+AA2426","v":634720},{"$f":"AB2426-U2426","v":0},673360,null,null,{"$f":"SUM(AE2426:AF2426)","v":0},{"$f":"AD2426+AG2426","v":673360},null,null,{"$f":"AD2426+AG2426+AI2426+AJ2426","v":673360},{"$f":"AK2426-AD2426","v":0},713513.16,null,null,{"$f":"SUM(AN2426:AO2426)","v":0},{"$f":"AM2426+AP2426","v":713513.16},null,null,{"$f":"AM2426+AP2426+AR2426+AS2426","v":713513.16},{"$f":"AT2426-AM2426","v":0}]
[{"$f":"IF(SUM(COUNTIF(F2427:AU2427,\"<>0\")-COUNTBLANK(F2427:AU2427))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2427:Q2427)","v":0},null,{"$f":"R2427-S2427","v":0},0,null,null,0,{"$f":"U2427+X2427","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM2427+AP2427+AR2427+AS2427","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2430+AG2430","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD2431+AG2431","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2426:I2435)","v":351431},504160,582201,582201,597607,0,0,0,0,597607,0,597607,634720,0,0,0,634720,0,0,634720,0,673360,0,0,{"$f":"SUM(AG2426:AG2435)","v":0},{"$f":"SUM(AH2426:AH2435)","v":673360},0,{"$f":"SUM(AJ2426:AJ2435)","v":0},{"$f":"SUM(AK2426:AK2435)","v":673360},{"$f":"SUM(AL2426:AL2435)","v":0},{"$f":"SUM(AM2426:AM2435)","v":713513.16},{"$f":"SUM(AN2426:AN2435)","v":0},0,{"$f":"SUM(AP2426:AP2435)","v":0},{"$f":"SUM(AQ2426:AQ2435)","v":713513.16},0,{"$f":"SUM(AS2426:AS2435)","v":0},{"$f":"SUM(AT2426:AT2435)","v":713513.16},{"$f":"SUM(AU2426:AU2435)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2437+X2437","v":0},null,null,null,null,null,null,null,null,{"$f":"AD2437+AG2437","v":0},null,null,null,null,null,null,null,null,{"$f":"AM2437+AP2437","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I2439,I2442,I2481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U2438+X2438","v":0},{"$f":"SUM(Z2439,Z2442,Z2481)","v":0},{"$f":"SUM(AA2439,AA2442,AA2481)","v":0},{"$f":"U2438+X2438+Z2438+AA2438","v":0},{"$f":"SUM(AC2439,AC2442,AC2481)","v":0},0,0,0,{"$f":"SUM(AG2439,AG2442,AG2481)","v":0},{"$f":"AD2438+AG2438","v":0},{"$f":"SUM(AI2439,AI2442,AI2481)","v":0},{"$f":"SUM(AJ2439,AJ2442,AJ2481)","v":0},{"$f":"AD2438+AG2438+AI2438+AJ2438","v":0},{"$f":"SUM(AL2439,AL2442,AL2481)","v":0},{"$f":"SUM(AM2439,AM2442,AM2481)","v":0},{"$f":"SUM(AN2439,AN2442,AN2481)","v":0},0,{"$f":"SUM(AP2439,AP2442,AP2481)","v":0},{"$f":"AM2438+AP2438","v":0},{"$f":"SUM(AR2439,AR2442,AR2481)","v":0},{"$f":"SUM(AS2439,AS2442,AS2481)","v":0},{"$f":"AM2438+AP2438+AR2438+AS2438","v":0},{"$f":"SUM(AU2439,AU2442,AU2481)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2439:AU2439,\"<>0\")-COUNTBLANK(I2439:AU2439))<>0,1,0))","v":0},{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2439,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2439,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I2440:I2441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U2439+X2439","v":0},{"$f":"SUM(Z2440:Z2441)","v":0},{"$f":"SUM(AA2440:AA2441)","v":0},{"$f":"U2439+X2439+Z2439+AA2439","v":0},{"$f":"SUM(AC2440:AC2441)","v":0},0,0,0,{"$f":"SUM(AG2440:AG2441)","v":0},{"$f":"AD2439+AG2439","v":0},{"$f":"SUM(AI2440:AI2441)","v":0},{"$f":"SUM(AJ2440:AJ2441)","v":0},{"$f":"AD2439+AG2439+AI2439+AJ2439","v":0},{"$f":"SUM(AL2440:AL2441)","v":0},{"$f":"SUM(AM2440:AM2441)","v":0},{"$f":"SUM(AN2440:AN2441)","v":0},0,{"$f":"SUM(AP2440:AP2441)","v":0},{"$f":"AM2439+AP2439","v":0},{"$f":"SUM(AR2440:AR2441)","v":0},{"$f":"SUM(AS2440:AS2441)","v":0},{"$f":"AM2439+AP2439+AR2439+AS2439","v":0},{"$f":"SUM(AU2440:AU2441)","v":0}]
[0,{"$f":"B2439","v":"019001015001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2440:Q2440)","v":0},null,{"$f":"R2440-S2440","v":0},0,null,null,{"$f":"SUM(V2440:W2440)","v":0},{"$f":"U2440+X2440","v":0},null,null,{"$f":"U2440+X2440+Z2440+AA2440","v":0},{"$f":"AB2440-U2440","v":0},0,null,null,{"$f":"SUM(AE2440:AF2440)","v":0},{"$f":"AD2440+AG2440","v":0},null,null,{"$f":"AD2440+AG2440+AI2440+AJ2440","v":0},{"$f":"AK2440-AD2440","v":0},0,null,null,{"$f":"SUM(AN2440:AO2440)","v":0},{"$f":"AM2440+AP2440","v":0},null,null,{"$f":"AM2440+AP2440+AR2440+AS2440","v":0},{"$f":"AT2440-AM2440","v":0}]
[0,"019001015001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2441:Q2441)","v":0},null,{"$f":"R2441-S2441","v":0},0,null,null,{"$f":"SUM(V2441:W2441)","v":0},{"$f":"U2441+X2441","v":0},null,null,{"$f":"U2441+X2441+Z2441+AA2441","v":0},{"$f":"AB2441-U2441","v":0},0,null,null,{"$f":"SUM(AE2441:AF2441)","v":0},{"$f":"AD2441+AG2441","v":0},null,null,{"$f":"AD2441+AG2441+AI2441+AJ2441","v":0},{"$f":"AK2441-AD2441","v":0},0,null,null,{"$f":"SUM(AN2441:AO2441)","v":0},{"$f":"AM2441+AP2441","v":0},null,null,{"$f":"AM2441+AP2441+AR2441+AS2441","v":0},{"$f":"AT2441-AM2441","v":0}]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2442,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2442,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I2443:I2480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z2443:Z2480)","v":0},{"$f":"SUM(AA2443:AA2480)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH2443:AH2480)","v":0},{"$f":"SUM(AI2443:AI2480)","v":0},0,{"$f":"SUM(AK2443:AK2480)","v":0},{"$f":"SUM(AL2443:AL2480)","v":0},0,0,0,0,{"$f":"SUM(AQ2443:AQ2480)","v":0},{"$f":"SUM(AR2443:AR2480)","v":0},0,{"$f":"SUM(AT2443:AT2480)","v":0},{"$f":"SUM(AU2443:AU2480)","v":0}]
[0,{"$f":"B2442","v":"019001015002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2443:Q2443)","v":0},null,{"$f":"R2443-S2443","v":0},0,null,null,{"$f":"SUM(V2443:W2443)","v":0},{"$f":"U2443+X2443","v":0},null,null,{"$f":"U2443+X2443+Z2443+AA2443","v":0},{"$f":"AB2443-U2443","v":0},0,null,null,{"$f":"SUM(AE2443:AF2443)","v":0},{"$f":"AD2443+AG2443","v":0},null,null,{"$f":"AD2443+AG2443+AI2443+AJ2443","v":0},{"$f":"AK2443-AD2443","v":0},0,null,null,{"$f":"SUM(AN2443:AO2443)","v":0},{"$f":"AM2443+AP2443","v":0},null,null,{"$f":"AM2443+AP2443+AR2443+AS2443","v":0},{"$f":"AT2443-AM2443","v":0}]
[0,"019001015002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Minor Assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE2448:AF2448)","v":0},{"$f":"AD2448+AG2448","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V2449:W2449)","v":0},{"$f":"U2449+X2449","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE2449:AF2449)","v":0},{"$f":"AD2449+AG2449","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN2449:AO2449)","v":0},{"$f":"AM2449+AP2449","v":0},null,null,0,0]
[0,"019001015002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V2450:W2450)","v":0},{"$f":"U2450+X2450","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE2450:AF2450)","v":0},{"$f":"AD2450+AG2450","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN2450:AO2450)","v":0},{"$f":"AM2450+AP2450","v":0},null,null,0,0]
[0,"019001015002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2454:Q2454)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2455:Q2455)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2461:Q2461)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2463:Q2463)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019001015002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2481,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2481,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I2482:I2483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU2482:AU2483)","v":0}]
[0,{"$f":"B2481","v":"019001015003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2482:Q2482)","v":0},null,{"$f":"R2482-S2482","v":0},0,null,null,{"$f":"SUM(V2482:W2482)","v":0},{"$f":"U2482+X2482","v":0},null,null,{"$f":"U2482+X2482+Z2482+AA2482","v":0},{"$f":"AB2482-U2482","v":0},0,null,null,{"$f":"SUM(AE2482:AF2482)","v":0},{"$f":"AD2482+AG2482","v":0},null,null,{"$f":"AD2482+AG2482+AI2482+AJ2482","v":0},{"$f":"AK2482-AD2482","v":0},0,null,null,{"$f":"SUM(AN2482:AO2482)","v":0},{"$f":"AM2482+AP2482","v":0},null,null,{"$f":"AM2482+AP2482+AR2482+AS2482","v":0},{"$f":"AT2482-AM2482","v":0}]
[0,"019001015003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2483-S2483","v":0},0,null,null,{"$f":"SUM(V2483:W2483)","v":0},{"$f":"U2483+X2483","v":0},null,null,{"$f":"U2483+X2483+Z2483+AA2483","v":0},{"$f":"AB2483-U2483","v":0},0,null,null,{"$f":"SUM(AE2483:AF2483)","v":0},{"$f":"AD2483+AG2483","v":0},null,null,{"$f":"AD2483+AG2483+AI2483+AJ2483","v":0},{"$f":"AK2483-AD2483","v":0},0,null,null,{"$f":"SUM(AN2483:AO2483)","v":0},{"$f":"AM2483+AP2483","v":0},null,null,{"$f":"AM2483+AP2483+AR2483+AS2483","v":0},{"$f":"AT2483-AM2483","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I2485,I2492,I2495,I2496,I2497,I2504,I2505)","v":351431},{"$f":"SUM(J2485,J2492,J2495,J2496,J2497,J2504,J2505)","v":504160},582201,582201,597607,0,0,0,0,597607,{"$f":"SUM(S2485,S2492,S2495,S2496,S2497,S2504,S2505)","v":0},597607,634720,0,0,0,634720,0,0,634720,0,673360,0,0,0,673360,0,0,673360,0,713513.16,0,0,0,713513.16,0,0,713513.16,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2485,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2485:AU2485,\"<>0\")-COUNTBLANK(I2485:AU2485))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I2486,I2489)","v":0},{"$f":"SUM(J2486,J2489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2486,S2489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A2400,0)","v":"Military Veterans Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I2487:I2488)","v":0},{"$f":"SUM(J2487:J2488)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2487:S2488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2485:$D2486)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2485:$D2486)","v":0},{"$f":"SUM(V2487:W2487)","v":0},{"$f":"U2487+X2487","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2485:$D2486)","v":0},{"$f":"AB2487-U2487","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2485:$D2486)","v":0},{"$f":"SUM(AE2487:AF2487)","v":0},{"$f":"AD2487+AG2487","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2485:$D2486)","v":0},{"$f":"AK2487-AD2487","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2485:$D2486)","v":0},{"$f":"SUM(AN2487:AO2487)","v":0},{"$f":"AM2487+AP2487","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2485:$D2486)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2485:$D2486)","v":0},{"$f":"AT2487-AM2487","v":0}]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2487:$D2488)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2487:$D2488)","v":0},{"$f":"SUM(V2488:W2488)","v":0},{"$f":"U2488+X2488","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2487:$D2488)","v":0},{"$f":"AB2488-U2488","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2487:$D2488)","v":0},{"$f":"SUM(AE2488:AF2488)","v":0},{"$f":"AD2488+AG2488","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2487:$D2488)","v":0},{"$f":"AK2488-AD2488","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2487:$D2488)","v":0},{"$f":"SUM(AN2488:AO2488)","v":0},{"$f":"AM2488+AP2488","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2487:$D2488)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2487:$D2488)","v":0},{"$f":"AT2488-AM2488","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I2490:I2491)","v":0},{"$f":"SUM(J2490:J2491)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2490:S2491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2489:$D2490)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2489:$D2490)","v":0},{"$f":"SUM(V2490:W2490)","v":0},{"$f":"U2490+X2490","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2489:$D2490)","v":0},{"$f":"AB2490-U2490","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2489:$D2490)","v":0},{"$f":"SUM(AE2490:AF2490)","v":0},{"$f":"AD2490+AG2490","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2489:$D2490)","v":0},{"$f":"AK2490-AD2490","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2489:$D2490)","v":0},{"$f":"SUM(AN2490:AO2490)","v":0},{"$f":"AM2490+AP2490","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2489:$D2490)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2489:$D2490)","v":0},{"$f":"AT2490-AM2490","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2491:$D2492)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2491:$D2492)","v":0},{"$f":"SUM(V2491:W2491)","v":0},{"$f":"U2491+X2491","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2491:$D2492)","v":0},{"$f":"AB2491-U2491","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2491:$D2492)","v":0},{"$f":"SUM(AE2491:AF2491)","v":0},{"$f":"AD2491+AG2491","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2491:$D2492)","v":0},{"$f":"AK2491-AD2491","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2491:$D2492)","v":0},{"$f":"SUM(AN2491:AO2491)","v":0},{"$f":"AM2491+AP2491","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2491:$D2492)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2491:$D2492)","v":0},{"$f":"AT2491-AM2491","v":0}]
[1,null,{"$f":"C2486","v":"Military Veterans Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I2493:I2494)","v":351431},{"$f":"SUM(J2493:J2494)","v":504160},582201,582201,597607,0,0,0,0,597607,{"$f":"SUM(S2493:S2494)","v":0},597607,634720,0,0,0,634720,{"$f":"SUM(Z2493:Z2494)","v":0},{"$f":"SUM(AA2493:AA2494)","v":0},{"$f":"SUM(AB2493:AB2494)","v":634720},{"$f":"SUM(AC2493:AC2494)","v":0},{"$f":"SUM(AD2493:AD2494)","v":673360},0,0,0,673360,{"$f":"SUM(AI2493:AI2494)","v":0},{"$f":"SUM(AJ2493:AJ2494)","v":0},{"$f":"SUM(AK2493:AK2494)","v":673360},{"$f":"SUM(AL2493:AL2494)","v":0},{"$f":"SUM(AM2493:AM2494)","v":713513.16},{"$f":"SUM(AN2493:AN2494)","v":0},0,0,713513.16,{"$f":"SUM(AR2493:AR2494)","v":0},{"$f":"SUM(AS2493:AS2494)","v":0},{"$f":"SUM(AT2493:AT2494)","v":713513.16},{"$f":"SUM(AU2493:AU2494)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2493:$D2494)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2493:$D2494)","v":0},{"$f":"SUM(V2493:W2493)","v":0},{"$f":"U2493+X2493","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2493:$D2494)","v":0},{"$f":"AB2493-U2493","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2493:$D2494)","v":0},{"$f":"SUM(AE2493:AF2493)","v":0},{"$f":"AD2493+AG2493","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2493:$D2494)","v":0},{"$f":"AK2493-AD2493","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2493:$D2494)","v":0},{"$f":"SUM(AN2493:AO2493)","v":0},{"$f":"AM2493+AP2493","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2493:$D2494)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2493:$D2494)","v":0},{"$f":"AT2493-AM2493","v":0}]
[1,null,{"$f":"C2486","v":"Military Veterans Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2495:$D2496)","v":351431},504160,582201,582201,597607,0,0,0,0,597607,{"$f":"DSUM($I$172:$BA$261,S$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2495:$D2496)","v":597607},{"$f":"DSUM($I$172:$BA$261,U$172,$C2495:$D2496)","v":634720},{"$f":"DSUM($I$172:$BA$261,V$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2495:$D2496)","v":0},{"$f":"SUM(V2494:W2494)","v":0},{"$f":"U2494+X2494","v":634720},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2495:$D2496)","v":634720},{"$f":"AB2494-U2494","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2495:$D2496)","v":673360},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2495:$D2496)","v":0},{"$f":"SUM(AE2494:AF2494)","v":0},{"$f":"AD2494+AG2494","v":673360},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2495:$D2496)","v":673360},{"$f":"AK2494-AD2494","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2495:$D2496)","v":713513.16},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2495:$D2496)","v":0},{"$f":"SUM(AN2494:AO2494)","v":0},{"$f":"AM2494+AP2494","v":713513.16},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2495:$D2496)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2495:$D2496)","v":713513.16},{"$f":"AT2494-AM2494","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2497:$D2498)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2497:$D2498)","v":0},{"$f":"SUM(V2495:W2495)","v":0},{"$f":"U2495+X2495","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2497:$D2498)","v":0},{"$f":"AB2495-U2495","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2497:$D2498)","v":0},{"$f":"SUM(AE2495:AF2495)","v":0},{"$f":"AD2495+AG2495","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2497:$D2498)","v":0},{"$f":"AK2495-AD2495","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2497:$D2498)","v":0},{"$f":"SUM(AN2495:AO2495)","v":0},{"$f":"AM2495+AP2495","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2497:$D2498)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2497:$D2498)","v":0},{"$f":"AT2495-AM2495","v":0}]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2499:$D2500)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2499:$D2500)","v":0},{"$f":"SUM(V2496:W2496)","v":0},{"$f":"U2496+X2496","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2499:$D2500)","v":0},{"$f":"AB2496-U2496","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2499:$D2500)","v":0},{"$f":"SUM(AE2496:AF2496)","v":0},{"$f":"AD2496+AG2496","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2499:$D2500)","v":0},{"$f":"AK2496-AD2496","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2499:$D2500)","v":0},{"$f":"SUM(AN2496:AO2496)","v":0},{"$f":"AM2496+AP2496","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2499:$D2500)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2499:$D2500)","v":0},{"$f":"AT2496-AM2496","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I2498,I2501)","v":0},{"$f":"SUM(J2498,J2501)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2498,S2501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I2499:I2500)","v":0},{"$f":"SUM(J2499:J2500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2499:S2500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2501:$D2502)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2501:$D2502)","v":0},{"$f":"SUM(V2499:W2499)","v":0},{"$f":"U2499+X2499","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2501:$D2502)","v":0},{"$f":"AB2499-U2499","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2501:$D2502)","v":0},{"$f":"SUM(AE2499:AF2499)","v":0},{"$f":"AD2499+AG2499","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2501:$D2502)","v":0},{"$f":"AK2499-AD2499","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2501:$D2502)","v":0},{"$f":"SUM(AN2499:AO2499)","v":0},{"$f":"AM2499+AP2499","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2501:$D2502)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2501:$D2502)","v":0},{"$f":"AT2499-AM2499","v":0}]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2503:$D2504)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2503:$D2504)","v":0},{"$f":"SUM(V2500:W2500)","v":0},{"$f":"U2500+X2500","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2503:$D2504)","v":0},{"$f":"AB2500-U2500","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2503:$D2504)","v":0},{"$f":"SUM(AE2500:AF2500)","v":0},{"$f":"AD2500+AG2500","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2503:$D2504)","v":0},{"$f":"AK2500-AD2500","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2503:$D2504)","v":0},{"$f":"SUM(AN2500:AO2500)","v":0},{"$f":"AM2500+AP2500","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2503:$D2504)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2503:$D2504)","v":0},{"$f":"AT2500-AM2500","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I2502:I2503)","v":0},{"$f":"SUM(J2502:J2503)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2502:S2503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2505:$D2506)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2505:$D2506)","v":0},{"$f":"SUM(V2502:W2502)","v":0},{"$f":"U2502+X2502","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2505:$D2506)","v":0},{"$f":"AB2502-U2502","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2505:$D2506)","v":0},{"$f":"SUM(AE2502:AF2502)","v":0},{"$f":"AD2502+AG2502","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2505:$D2506)","v":0},{"$f":"AK2502-AD2502","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2505:$D2506)","v":0},{"$f":"SUM(AN2502:AO2502)","v":0},{"$f":"AM2502+AP2502","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2505:$D2506)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2505:$D2506)","v":0},{"$f":"AT2502-AM2502","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2507:$D2508)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2507:$D2508)","v":0},{"$f":"SUM(V2503:W2503)","v":0},{"$f":"U2503+X2503","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2507:$D2508)","v":0},{"$f":"AB2503-U2503","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2507:$D2508)","v":0},{"$f":"SUM(AE2503:AF2503)","v":0},{"$f":"AD2503+AG2503","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2507:$D2508)","v":0},{"$f":"AK2503-AD2503","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2507:$D2508)","v":0},{"$f":"SUM(AN2503:AO2503)","v":0},{"$f":"AM2503+AP2503","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2507:$D2508)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2507:$D2508)","v":0},{"$f":"AT2503-AM2503","v":0}]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2509:$D2510)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2509:$D2510)","v":0},{"$f":"SUM(V2504:W2504)","v":0},{"$f":"U2504+X2504","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2509:$D2510)","v":0},{"$f":"AB2504-U2504","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2509:$D2510)","v":0},{"$f":"SUM(AE2504:AF2504)","v":0},{"$f":"AD2504+AG2504","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2509:$D2510)","v":0},{"$f":"AK2504-AD2504","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2509:$D2510)","v":0},{"$f":"SUM(AN2504:AO2504)","v":0},{"$f":"AM2504+AP2504","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2509:$D2510)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2509:$D2510)","v":0},{"$f":"AT2504-AM2504","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I2506:I2507)","v":0},{"$f":"SUM(J2506:J2507)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S2506:S2507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2511:$D2512)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2511:$D2512)","v":0},{"$f":"SUM(V2506:W2506)","v":0},{"$f":"U2506+X2506","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2511:$D2512)","v":0},{"$f":"AB2506-U2506","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2511:$D2512)","v":0},{"$f":"SUM(AE2506:AF2506)","v":0},{"$f":"AD2506+AG2506","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2511:$D2512)","v":0},{"$f":"AK2506-AD2506","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2511:$D2512)","v":0},{"$f":"SUM(AN2506:AO2506)","v":0},{"$f":"AM2506+AP2506","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2511:$D2512)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2511:$D2512)","v":0},{"$f":"AT2506-AM2506","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C2513:$D2514)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C2513:$D2514)","v":0},{"$f":"SUM(V2507:W2507)","v":0},{"$f":"U2507+X2507","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C2513:$D2514)","v":0},{"$f":"AB2507-U2507","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C2513:$D2514)","v":0},{"$f":"SUM(AE2507:AF2507)","v":0},{"$f":"AD2507+AG2507","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C2513:$D2514)","v":0},{"$f":"AK2507-AD2507","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C2513:$D2514)","v":0},{"$f":"SUM(AN2507:AO2507)","v":0},{"$f":"AM2507+AP2507","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C2513:$D2514)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C2513:$D2514)","v":0},{"$f":"AT2507-AM2507","v":0}]
[1,null,{"$f":"C2486","v":"Military Veterans Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I2509,I2512,I2515:I2519)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2509,S2512,S2515:S2519)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2509,Z2512,Z2515:Z2519)","v":0},{"$f":"SUM(AA2509,AA2512,AA2515:AA2519)","v":0},{"$f":"SUM(AB2509,AB2512,AB2515:AB2519)","v":0},0,0,0,0,{"$f":"SUM(AG2509,AG2512,AG2515:AG2519)","v":0},{"$f":"SUM(AH2509,AH2512,AH2515:AH2519)","v":0},{"$f":"SUM(AI2509,AI2512,AI2515:AI2519)","v":0},{"$f":"SUM(AJ2509,AJ2512,AJ2515:AJ2519)","v":0},{"$f":"SUM(AK2509,AK2512,AK2515:AK2519)","v":0},{"$f":"SUM(AL2509,AL2512,AL2515:AL2519)","v":0},{"$f":"SUM(AM2509,AM2512,AM2515:AM2519)","v":0},{"$f":"SUM(AN2509,AN2512,AN2515:AN2519)","v":0},0,{"$f":"SUM(AP2509,AP2512,AP2515:AP2519)","v":0},{"$f":"SUM(AQ2509,AQ2512,AQ2515:AQ2519)","v":0},{"$f":"SUM(AR2509,AR2512,AR2515:AR2519)","v":0},{"$f":"SUM(AS2509,AS2512,AS2515:AS2519)","v":0},{"$f":"SUM(AT2509,AT2512,AT2515:AT2519)","v":0},{"$f":"SUM(AU2509,AU2512,AU2515:AU2519)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F2509,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I2509:AU2509,\"<>0\")-COUNTBLANK(I2509:AU2509))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I2510:I2511)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S2510:S2511)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z2510:Z2511)","v":0},{"$f":"SUM(AA2510:AA2511)","v":0},{"$f":"SUM(AB2510:AB2511)","v":0},0,0,0,0,{"$f":"SUM(AG2510:AG2511)","v":0},{"$f":"SUM(AH2510:AH2511)","v":0},{"$f":"SUM(AI2510:AI2511)","v":0},{"$f":"SUM(AJ2510:AJ2511)","v":0},{"$f":"SUM(AK2510:AK2511)","v":0},{"$f":"SUM(AL2510:AL2511)","v":0},{"$f":"SUM(AM2510:AM2511)","v":0},{"$f":"SUM(AN2510:AN2511)","v":0},0,{"$f":"SUM(AP2510:AP2511)","v":0},{"$f":"SUM(AQ2510:AQ2511)","v":0},{"$f":"SUM(AR2510:AR2511)","v":0},{"$f":"SUM(AS2510:AS2511)","v":0},{"$f":"SUM(AT2510:AT2511)","v":0},{"$f":"SUM(AU2510:AU2511)","v":0}]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2510,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2510,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015054"},{"$f":"C2486","v":"Military Veterans Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2510-S2510","v":0},0,null,null,{"$f":"SUM(V2510:W2510)","v":0},{"$f":"U2510+X2510","v":0},null,null,{"$f":"U2510+X2510+Z2510+AA2510","v":0},{"$f":"AB2510-U2510","v":0},0,null,null,{"$f":"SUM(AE2510:AF2510)","v":0},{"$f":"AD2510+AG2510","v":0},null,null,{"$f":"AD2510+AG2510+AI2510+AJ2510","v":0},{"$f":"AK2510-AD2510","v":0},0,null,null,{"$f":"SUM(AN2510:AO2510)","v":0},{"$f":"AM2510+AP2510","v":0},null,null,{"$f":"AM2510+AP2510+AR2510+AS2510","v":0},{"$f":"AT2510-AM2510","v":0}]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2511,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2511,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R2511-S2511","v":0},0,null,null,{"$f":"SUM(V2511:W2511)","v":0},{"$f":"U2511+X2511","v":0},null,null,{"$f":"U2511+X2511+Z2511+AA2511","v":0},{"$f":"AB2511-U2511","v":0},0,null,null,{"$f":"SUM(AE2511:AF2511)","v":0},{"$f":"AD2511+AG2511","v":0},null,null,{"$f":"AD2511+AG2511+AI2511+AJ2511","v":0},{"$f":"AK2511-AD2511","v":0},0,null,null,{"$f":"SUM(AN2511:AO2511)","v":0},{"$f":"AM2511+AP2511","v":0},null,null,{"$f":"AM2511+AP2511+AR2511+AS2511","v":0},{"$f":"AT2511-AM2511","v":0}]
[0,null,{"$f":"C2486","v":"Military Veterans Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I2513:I2514)","v":0},0,0,0,0,{"$f":"SUM(N2513:N2514)","v":0},0,0,0,{"$f":"SUM(M2512:Q2512)","v":0},{"$f":"SUM(S2513:S2514)","v":0},{"$f":"SUM(T2513:T2514)","v":0},0,0,0,0,0,{"$f":"SUM(Z2513:Z2514)","v":0},{"$f":"SUM(AA2513:AA2514)","v":0},0,0,0,0,0,{"$f":"SUM(AG2513:AG2514)","v":0},{"$f":"SUM(AH2513:AH2514)","v":0},0,{"$f":"SUM(AJ2513:AJ2514)","v":0},{"$f":"SUM(AK2513:AK2514)","v":0},{"$f":"SUM(AL2513:AL2514)","v":0},{"$f":"SUM(AM2513:AM2514)","v":0},{"$f":"SUM(AN2513:AN2514)","v":0},0,{"$f":"SUM(AP2513:AP2514)","v":0},{"$f":"SUM(AQ2513:AQ2514)","v":0},0,{"$f":"SUM(AS2513:AS2514)","v":0},{"$f":"SUM(AT2513:AT2514)","v":0},{"$f":"SUM(AU2513:AU2514)","v":0}]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2513,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2513,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M2513:Q2513)","v":0},null,{"$f":"R2513-S2513","v":0},0,null,null,{"$f":"SUM(V2513:W2513)","v":0},{"$f":"U2513+X2513","v":0},null,null,{"$f":"U2513+X2513+Z2513+AA2513","v":0},{"$f":"AB2513-U2513","v":0},0,null,null,{"$f":"SUM(AE2513:AF2513)","v":0},{"$f":"AD2513+AG2513","v":0},null,null,{"$f":"AD2513+AG2513+AI2513+AJ2513","v":0},{"$f":"AK2513-AD2513","v":0},0,null,null,{"$f":"SUM(AN2513:AO2513)","v":0},{"$f":"AM2513+AP2513","v":0},null,null,{"$f":"AM2513+AP2513+AR2513+AS2513","v":0},{"$f":"AT2513-AM2513","v":0}]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2514,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2514,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015057"},{"$f":"C2486","v":"Military Veterans Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2515,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2515,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2516,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2516,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2517,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2517,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2518,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2518,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B2426&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F2519,Cover!$EM$4:$EM$4930,0)),0)","v":"019001015062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G2401,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I2438,I2484,I2508,I2520)","v":351431},{"$f":"SUM(J2438,J2484,J2508,J2520)","v":504160},{"$f":"SUM(K2438,K2484,K2508,K2520)","v":582201},582201,597607,0,0,0,0,597607,0,597607,634720,0,0,0,634720,0,0,634720,0,673360,0,0,0,673360,0,0,673360,0,713513.16,0,0,0,713513.16,0,0,713513.16,{"$f":"SUM(AU2438,AU2484,AU2508,AU2520)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I2522-I2436","v":0},{"$f":"J2522-J2436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(L2410:L2419,\"=0\")+COUNTBLANK(L2410:L2419))=10))),1,0)","v":1},{"$f":"IF(AND(J2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(M2410:M2419,\"=0\")+COUNTBLANK(M2410:M2419))=10))),1,0)","v":1},{"$f":"IF(AND(K2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(N2410:N2419,\"=0\")+COUNTBLANK(N2410:N2419))=10))),1,0)","v":1},1,{"$f":"IF(AND(M2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(P2410:P2419,\"=0\")+COUNTBLANK(P2410:P2419))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(S2410:S2419,\"=0\")+COUNTBLANK(S2410:S2419))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(Y2410:Y2419,\"=0\")+COUNTBLANK(Y2410:Y2419))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ2436>0,(OR((COUNTIF($F2410:$F2419,\"=0\")+COUNTBLANK($F2410:$F2419))=10,(COUNTIF($G2410:$G2419,\"=0\")+COUNTBLANK($G2410:$G2419))=10,(COUNTIF($I2410:$I2419,\"=0\")+COUNTBLANK($I2410:$I2419))=10,(COUNTIF(AH2410:AH2419,\"=0\")+COUNTBLANK(AH2410:AH2419))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I2509","v":0},{"$f":"+J2509","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M2529:Q2529)","v":0},{"$f":"+S2509","v":0},{"$f":"SUM(T2530:T2531)","v":0},{"$f":"+U2509","v":0},{"$f":"+V2509","v":0},{"$f":"+W2509","v":0},0,0,0,0,0,0,{"$f":"+AD2509","v":0},{"$f":"+AE2509","v":0},{"$f":"+AF2509","v":0},{"$f":"SUM(AG2530:AG2531)","v":0},{"$f":"SUM(AH2530:AH2531)","v":0},0,{"$f":"SUM(AJ2530:AJ2531)","v":0},{"$f":"SUM(AK2530:AK2531)","v":0},{"$f":"SUM(AL2530:AL2531)","v":0},{"$f":"+AM2509","v":0},{"$f":"+AN2509","v":0},{"$f":"+AO2509","v":0},{"$f":"SUM(AP2530:AP2531)","v":0},{"$f":"SUM(AQ2530:AQ2531)","v":0},0,{"$f":"SUM(AS2530:AS2531)","v":0},{"$f":"SUM(AT2530:AT2531)","v":0},{"$f":"SUM(AU2530:AU2531)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2531:Q2531)","v":0},null,{"$f":"R2531-S2531","v":0},null,null,null,{"$f":"SUM(V2531:W2531)","v":0},{"$f":"U2531+X2531","v":0},null,null,{"$f":"U2531+X2531+Z2531+AA2531","v":0},{"$f":"AB2531-U2531","v":0},null,null,null,{"$f":"SUM(AE2531:AF2531)","v":0},{"$f":"AD2531+AG2531","v":0},null,null,{"$f":"AD2531+AG2531+AI2531+AJ2531","v":0},{"$f":"AK2531-AD2531","v":0},null,null,null,{"$f":"SUM(AN2531:AO2531)","v":0},{"$f":"AM2531+AP2531","v":0},null,null,{"$f":"AM2531+AP2531+AR2531+AS2531","v":0},{"$f":"AT2531-AM2531","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2532:Q2532)","v":0},null,{"$f":"R2532-S2532","v":0},null,null,null,{"$f":"SUM(V2532:W2532)","v":0},{"$f":"U2532+X2532","v":0},null,null,{"$f":"U2532+X2532+Z2532+AA2532","v":0},{"$f":"AB2532-U2532","v":0},null,null,null,{"$f":"SUM(AE2532:AF2532)","v":0},{"$f":"AD2532+AG2532","v":0},null,null,{"$f":"AD2532+AG2532+AI2532+AJ2532","v":0},{"$f":"AK2532-AD2532","v":0},null,null,null,{"$f":"SUM(AN2532:AO2532)","v":0},{"$f":"AM2532+AP2532","v":0},null,null,{"$f":"AM2532+AP2532+AR2532+AS2532","v":0},{"$f":"AT2532-AM2532","v":0}]

{"sheet":"2","index":5,"n_rows":1032,"n_cols":56,"rows_kept":1032,"cut":false,"hidden":false,"merged":[[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,45,175,45],[173,46,175,46],[173,47,175,47],[174,21,174,22],[174,23,175,23],[174,30,174,31],[174,32,175,32],[174,39,174,40],[174,41,175,41],[173,37,175,37],[173,38,175,38],[173,39,173,41],[173,42,175,42],[173,43,175,43],[173,44,175,44],[173,29,175,29],[173,30,173,32],[173,33,175,33],[173,34,175,34],[173,35,175,35],[173,36,175,36],[173,21,173,23],[173,24,175,24],[173,25,175,25],[173,26,175,26],[173,27,175,27],[173,28,175,28],[173,5,173,6],[173,13,173,16],[173,17,175,17],[173,18,175,18],[173,19,175,19],[173,20,175,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[42,26,44,26],[42,27,44,27],[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4050)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",2,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Force Employment"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide and employ defence capabilities, including an operational capability, to successfully conduct all operations as well as joint, interdepartmental, interagency and multinational military exercises.\n\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,96,98,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,79,79,1,0,1,null,1,1,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,"83(5)","140(7)",1,1,1,null,1,1,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,"100\n(4)","100\n(4)",1,1,1,null,1,1,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,5,5,5,0,4,null,4,4,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,13,13,13,13,15,null,15,15,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,77,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,76,78,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,83,79,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Strategic Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":119771},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":125918},170760,170760,186949,0,0,0,0,186949,0,186949,163700,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":163700},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,163700,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":193042},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":193042},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,193042,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":205905.85563410461},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":205905.85563410461},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,205905.85563410461,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Operational Direction",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":253043},257001,299887,299887,307758,0,0,0,0,307758,0,307758,319158,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,319158,0,0,319158,0,335044,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":335044},0,0,335044,0,358907.57909104193,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,358907.57909104193,0,0,358907.57909104193,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Special Operations",null,null,666472,708723,754388,754388,813440,0,0,0,0,813440,0,813440,815050,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,815050,0,0,815050,0,793393,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,793393,0,0,793393,0,847161.546336008,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,847161.546336008,0,0,847161.546336008,0]
[1,4,1,null,4,"Regional Security",null,null,1608559,1638636,1599262,1599262,1484658,0,0,-227000,0,1257658,0,1257658,1495361,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1495361,0,0,1495361,0,1517330,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1517330,0,0,1517330,0,1615347.7376751085,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1615347.7376751085,0,0,1615347.7376751085,0]
[1,5,1,null,5,"Support to the People",null,null,698810,901163,989012,989012,1106830,0,0,0,0,1106830,0,1106830,1152281,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1152281,0,0,1152281,0,1200823,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1200823,0,0,1200823,0,1280962.113702521,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1280962.113702521,0,0,1280962.113702521,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":3346655},3631441,3813309,3813309,3899635,0,0,-227000,0,3672635,0,{"$f":"SUM(T47:T71)","v":3672635},3945550,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,3945550,{"$f":"SUM(Z47:Z71)","v":0},0,3945550,{"$f":"SUM(AC47:AC71)","v":0},4039632,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},4039632,{"$f":"SUM(AI47:AI71)","v":0},0,4039632,0,4308284.8324387837,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},4308284.8324387837,0,0,4308284.8324387837,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4050,$F74,I$300:I$4050)","v":2938725},3053107,3267506,3267506,3550880,0,0,-227000,0,3323880,0,3323880,3519463,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":3519463},{"$f":"SUMIF($F$300:$F$4050,$F74,Z$300:Z$4050)","v":0},0,3519463,0,3604684,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":3604684},{"$f":"SUMIF($F$300:$F$4050,$F74,AI$300:AI$4050)","v":0},0,3604684,0,3848979.7364387838,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":3848979.7364387838},{"$f":"SUMIF($F$300:$F$4050,$F74,AR$300:AR$4050)","v":0},0,3848979.7364387838,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Force EmploymentCompensation of employees"},null,"Compensation of employees",null,null,1590158,1854548,1864170,1864170,2170263,0,0,-227000,0,1943263,0,1943263,2107120,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,2107120,0,0,2107120,0,2121672,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,2121672,0,0,2121672,0,2282919.0644387836,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,2282919.0644387836,0,0,2282919.0644387836,0]
[1,null,null,null,null,"Salaries and wages",null,null,1523064,1781595,1796565,1796565,2095154,0,0,-227000,0,1868154,0,1868154,2031731,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,2031731,0,0,2031731,0,2046275,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,2046275,0,0,2046275,0,2201791.8927074834,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,2201791.8927074834,0,0,2201791.8927074834,0]
[1,null,null,null,null,"Social contributions",null,null,67094,72953,67605,67605,75109,0,0,0,0,75109,0,75109,75389,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,75389,0,0,75389,0,75397,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,75397,0,0,75397,0,81127.171731300114,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,81127.171731300114,0,0,81127.171731300114,0]
[1,null,null,{"$f":"$G$8&F78","v":"Force EmploymentGoods and services"},null,"Goods and services",null,null,1348567,1198559,1403336,1403336,1380617,0,0,0,0,1380617,0,1380617,1412343,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,1412343,0,0,1412343,0,1483012,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,1483012,0,0,1483012,0,1566060.6720000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,1566060.6720000003,0,0,1566060.6720000003,0]
[1,null,null,null,null,"Administrative fees",null,null,165,84,133,133,159,0,0,0,0,159,0,159,165,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,165,0,0,165,0,171,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,171,0,0,171,0,180.57599999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,180.57599999999999,0,0,180.57599999999999,0]
[1,null,null,null,null,"Advertising",null,null,354,339,385,385,502,0,0,0,0,502,0,502,550,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,550,0,0,550,0,581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,581,0,0,581,0,613.53599999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,613.53599999999994,0,0,613.53599999999994,0]
[1,null,null,null,null,"Minor Assets",null,null,15383,18087,24686,24686,70366,0,0,0,0,70366,0,70366,84705,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,84705,0,0,84705,0,63825,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,63825,0,0,63825,0,67399.200000000012,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,67399.200000000012,0,0,67399.200000000012,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4050,$F84,I$300:I$4050)","v":2822},3802,2322,2322,3336,0,0,0,0,3336,0,3336,3664,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,3664,{"$f":"SUMIF($F$300:$F$4050,$F84,Z$300:Z$4050)","v":0},0,3664,0,3369,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,3369,{"$f":"SUMIF($F$300:$F$4050,$F84,AI$300:AI$4050)","v":0},0,3369,0,3557.6640000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,3557.6640000000002,0,0,3557.6640000000002,0]
[1,null,null,null,null,"Communication (G&S)",null,null,16068,16611,22388,22388,16449,0,0,0,0,16449,0,16449,18504,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,18504,0,0,18504,0,21098,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":21098},0,0,21098,0,22279.487999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,22279.487999999998,0,0,22279.487999999998,0]
[1,null,null,null,null,"Computer services",null,null,14135,17091,7184,7184,14167,0,0,0,0,14167,0,14167,15227,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,15227,0,0,15227,0,16392,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,16392,0,0,16392,0,17309.952000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,17309.952000000001,0,0,17309.952000000001,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,665,415,4383,4383,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,60,1018,1161,1161,1232,0,0,0,0,1232,0,1232,1309,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,1309,0,0,1309,0,1374,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,1374,0,0,1374,0,1450.9440000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,1450.9440000000002,0,0,1450.9440000000002,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Science and technological services",null,null,8271,13448,0,0,7221,0,0,0,0,7221,0,7221,7512,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,7512,0,0,7512,0,7828,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,7828,0,0,7828,0,8266.3680000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,8266.3680000000004,0,0,8266.3680000000004,0]
[1,null,null,null,null,"Contractors",null,null,138834,427309,369295,369295,411315,0,0,0,0,411315,0,411315,377940,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,377940,0,0,377940,0,393234,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,393234,0,0,393234,0,415255.10400000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,415255.10400000005,0,0,415255.10400000005,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,5782,5840,5630,5630,3813,0,0,0,0,3813,0,3813,3701,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,3701,0,0,3701,0,4256,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,4256,0,0,4256,0,4494.3360000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,4494.3360000000002,0,0,4494.3360000000002,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4050,$F94,I$300:I$4050)","v":95},38,179,179,118,0,0,0,0,118,0,118,124,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,124,{"$f":"SUMIF($F$300:$F$4050,$F94,Z$300:Z$4050)","v":0},0,124,0,130,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,130,{"$f":"SUMIF($F$300:$F$4050,$F94,AI$300:AI$4050)","v":0},0,130,0,137.28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,137.28,{"$f":"SUMIF($F$300:$F$4050,$F94,AR$300:AR$4050)","v":0},0,137.28,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,33560,34413,38094,38094,33321,0,0,0,0,33321,0,33321,34005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,34005,0,0,34005,0,35430,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,35430,0,0,35430,0,37414.080000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,37414.080000000002,0,0,37414.080000000002,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,4599,10417,10417,7794,0,0,0,0,7794,0,7794,10476,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,10476,0,0,10476,0,10952,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,10952,0,0,10952,0,11565.312000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,11565.312000000002,0,0,11565.312000000002,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,171,2517,2517,1043,0,0,0,0,1043,0,1043,1098,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,1098,0,0,1098,0,1141,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,1141,0,0,1141,0,1204.896,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,1204.896,0,0,1204.896,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,118475,108473,120175,120175,143233,0,0,0,0,143233,0,143233,151898,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,151898,0,0,151898,0,159964,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,159964,0,0,159964,0,168921.984,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,168921.984,0,0,168921.984,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,66322,50229,50995,50995,69601,0,0,0,0,69601,0,69601,75629,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,75629,0,0,75629,0,82255,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,82255,0,0,82255,0,86861.28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,86861.28,0,0,86861.28,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,390401,84749,178426,178426,12718,0,0,0,0,12718,0,12718,13101,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,13101,0,0,13101,0,12974,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,12974,0,0,12974,0,13700.544000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,13700.544000000002,0,0,13700.544000000002,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,265,97,2155,2155,1280,0,0,0,0,1280,0,1280,1221,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,1221,0,0,1221,0,1366,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,1366,0,0,1366,0,1442.4959999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,1442.4959999999999,0,0,1442.4959999999999,0]
[1,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4050,$F104,I$300:I$4050)","v":2772},1607,10025,10025,8310,0,0,0,0,8310,0,8310,9133,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,9133,{"$f":"SUMIF($F$300:$F$4050,$F104,Z$300:Z$4050)","v":0},0,9133,0,10289,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},{"$f":"SUM(AE104:AF104)","v":0},10289,{"$f":"SUMIF($F$300:$F$4050,$F104,AI$300:AI$4050)","v":0},0,10289,0,10865.183999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,10865.183999999999,0,0,10865.183999999999,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,670,655,408,408,381,0,0,0,0,381,0,381,353,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,353,0,0,353,0,355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,355,0,0,355,0,374.88,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,374.88,0,0,374.88,0]
[1,null,null,null,null,"Consumable supplies",null,null,19252,18239,30885,30885,18775,0,0,0,0,18775,0,18775,19822,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,19822,0,0,19822,0,21613,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,21613,0,0,21613,0,22823.328000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,22823.328000000001,0,0,22823.328000000001,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,8782,4218,6103,6103,6019,0,0,0,0,6019,0,6019,6435,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,6435,0,0,6435,0,7053,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,7053,0,0,7053,0,7447.9680000000008,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,7447.9680000000008,0,0,7447.9680000000008,0]
[1,null,null,null,null,"Operating leases",null,null,21081,26355,25822,25822,1181,0,0,0,0,1181,0,1181,1369,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,1369,0,0,1369,0,1680,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,1680,0,0,1680,0,1774.08,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,1774.08,0,0,1774.08,0]
[1,null,null,null,null,"Rental and hiring",null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,18457,21246,22663,22663,20919,0,0,0,0,20919,0,20919,27193,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,27193,0,0,27193,0,57581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,57581,0,0,57581,0,60805.536000000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,60805.536000000007,0,0,60805.536000000007,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,200218,221351,207492,207492,232782,0,0,0,0,232782,0,232782,238524,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,238524,0,0,238524,0,245600,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,245600,0,0,245600,0,259353.60000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,259353.60000000001,0,0,259353.60000000001,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4050,$F114,I$300:I$4050)","v":2405},2295,4651,4651,8074,0,0,0,0,8074,0,8074,8997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,8997,{"$f":"SUMIF($F$300:$F$4050,$F114,Z$300:Z$4050)","v":0},0,8997,0,9926,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,9926,{"$f":"SUMIF($F$300:$F$4050,$F114,AI$300:AI$4050)","v":0},0,9926,0,10481.856,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,10481.856,{"$f":"SUMIF($F$300:$F$4050,$F114,AR$300:AR$4050)","v":0},0,10481.856,0]
[1,null,null,null,null,"Operating payments",null,null,262079,114102,252266,252266,283949,0,0,0,0,283949,0,283949,296732,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,296732,0,0,296732,0,309127,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,309127,0,0,309127,0,326438.11200000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,326438.11200000002,0,0,326438.11200000002,0]
[1,null,null,null,null,"Venues and facilities",null,null,1191,1678,2496,2496,2559,0,0,0,0,2559,0,2559,2956,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,2956,0,0,2956,0,3448,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,3448,0,0,3448,0,3641.0880000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,3641.0880000000002,0,0,3641.0880000000002,0]
[0,null,null,{"$f":"$G$8&F117","v":"Force EmploymentInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,163638,288037,277854,277854,254543,0,0,0,0,254543,0,254543,257141,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,257141,0,0,257141,0,225982,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,225982,0,0,225982,0,238637,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,238637,0,0,238637,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Force EmploymentProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4050,$F124,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Force EmploymentDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,149131,276855,256402,256402,241405,0,0,0,0,241405,0,241405,242898,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,242898,0,0,242898,0,212062,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,212062,0,0,212062,0,223936,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,223936,0,0,223936,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,149131,276855,256402,256402,241405,0,0,0,0,241405,0,241405,242898,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,242898,0,0,242898,0,212062,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,212062,0,0,212062,0,223936,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,223936,0,0,223936,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Force EmploymentHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Foreign governments and international organisations",1,"Force EmploymentForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,5805,5805,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Force EmploymentPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,9037,8086,11994,11994,8424,0,0,0,0,8424,0,8424,8870,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,8870,0,0,8870,0,9296,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,9296,0,0,9296,0,9817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":9817},0,0,9817,0]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4050,$F134,I$300:I$4050)","v":9037},8000,11994,11994,8424,0,0,0,0,8424,0,8424,8870,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,8870,{"$f":"SUMIF($F$300:$F$4050,$F134,Z$300:Z$4050)","v":0},0,8870,0,9296,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,9296,{"$f":"SUMIF($F$300:$F$4050,$F134,AI$300:AI$4050)","v":0},0,9296,0,9817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,9817,{"$f":"SUMIF($F$300:$F$4050,$F134,AR$300:AR$4050)","v":0},0,9817,0]
[1,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,9037,8000,11994,11994,8424,0,0,0,0,8424,0,8424,8870,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,8870,0,0,8870,0,9296,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,9296,0,0,9296,0,9817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,9817,0,0,9817,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,86,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,86,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Force EmploymentNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Force EmploymentHouseholds"},null,"Households",null,null,5470,3096,3653,3653,4714,0,0,0,0,4714,0,4714,5373,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,5373,0,0,5373,0,4624,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,4624,0,0,4624,0,4884,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,4884,0,0,4884,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,5470,3083,3653,3653,4714,0,0,0,0,4714,0,4714,5373,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,5373,0,0,5373,0,4624,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,4624,0,0,4624,0,4884,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,4884,0,0,4884,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4050,$F144,I$300:I$4050)","v":244214},290252,267949,267949,94212,0,0,0,0,94212,0,94212,168946,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,168946,{"$f":"SUMIF($F$300:$F$4050,$F144,Z$300:Z$4050)","v":0},0,168946,0,208966,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,208966,{"$f":"SUMIF($F$300:$F$4050,$F144,AI$300:AI$4050)","v":0},0,208966,0,220668.09600000002,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,220668.09600000002,0,0,220668.09600000002,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Force EmploymentBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,23442,982,9800,9800,2320,0,0,0,0,2320,0,1160,820,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,820,0,0,410,0,820,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,820,0,0,410,0,865.92000000000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,865.92000000000007,0,0,432.96000000000004,0]
[1,null,null,null,null,"Buildings",null,null,11721,491,4900,4900,1160,0,0,0,0,1160,0,1160,410,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,410,0,0,410,0,410,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,410,0,0,410,0,432.96000000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,432.96000000000004,0,0,432.96000000000004,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Force EmploymentMachinery and equipment"},null,"Machinery and equipment",null,null,232449,289761,262056,262056,92059,0,0,0,0,92059,0,92059,167543,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,167543,0,0,167543,0,207563,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,207563,0,0,207563,0,219186.52799999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,219186.52799999999,0,0,219186.52799999999,0]
[1,null,null,null,null,"Transport equipment",null,null,101257,141258,154804,154804,44089,0,0,0,0,44089,0,44089,120667,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,120667,0,0,120667,0,151243,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,151243,0,0,151243,0,159712.60800000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,159712.60800000001,0,0,159712.60800000001,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,131192,148503,107252,107252,47970,0,0,0,0,47970,0,47970,46876,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,46876,0,0,46876,0,56320,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,56320,0,0,56320,0,59473.920000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,59473.920000000006,0,0,59473.920000000006,0]
[0,null,null,{"$f":"$G$8&F151","v":"Force EmploymentHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Force EmploymentSpecialised military assets",null,"Specialised military assets",null,null,0,0,993,993,993,0,0,0,0,993,0,993,993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,993,0,0,993,0,993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,993,0,0,993,0,1048.6079999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,1048.6079999999999,0,0,1048.6079999999999,0]
[0,null,null,"Force EmploymentBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Force EmploymentLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Force EmploymentSoftware and other intangible assets",null,"Software and other intangible assets",null,null,44,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Force EmploymentPayments for financial assets",null,"Payments for financial assets",null,null,78,45,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":3346655},3631441,3813309,3813309,3899635,0,0,-227000,0,3672635,0,3672635,3945550,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},3945550,0,0,3945550,0,4039632,0,0,0,4039632,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,4039632,0,4308284.8324387837,0,0,0,4308284.8324387837,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,4308284.8324387837,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,1460,1262,517,517,2339,0,0,0,0,{"$f":"SUM(M177:Q177)","v":2339},null,{"$f":"R177-S177","v":2339},1900,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":1900},null,null,{"$f":"Y177+Z177+AA177","v":1900},{"$f":"AB177-U177","v":0},2063,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":2063},null,null,{"$f":"AH177+AI177+AJ177","v":2063},{"$f":"AK177-AD177","v":0},2179,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":2179},null,null,{"$f":"AQ177+AR177+AS177","v":2179},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Operational Direction",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,2190,1718,1526,1526,588,0,0,0,0,588,null,{"$f":"R178-S178","v":588},1612,null,null,0,1612,null,null,1612,0,1027,null,null,0,1027,null,null,{"$f":"AH178+AI178+AJ178","v":1027},0,1085,null,null,0,1085,null,null,{"$f":"AQ178+AR178+AS178","v":1085},0,null,"Social benefits","Current","Special Operations",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,3,"Employee social benefits",null,null,1820,103,1610,1610,1787,0,0,0,0,1787,null,1787,1861,null,null,0,1861,null,null,1861,0,1534,null,null,0,1534,null,null,1534,0,1620,null,null,0,1620,null,null,1620,0,null,"Social benefits","Current","Strategic Direction",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,4,"Armaments Corporation of South Africa",null,null,9037,8000,11994,11994,8424,0,0,0,0,8424,null,8424,8870,null,null,0,8870,null,null,8870,0,9296,null,null,0,9296,null,null,9296,0,9817,null,null,0,9817,null,null,9817,0,null,"Subsidies on products and production (pc)","Current","Strategic Direction",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,5,"Special defence account",null,null,149131,168412,180159,180159,191302,0,0,0,0,191302,null,191302,192788,null,null,0,192788,null,null,192788,0,161933,null,null,0,161933,null,null,161933,0,171001,null,null,{"$f":"SUM(AN181:AO181)","v":0},171001,null,null,171001,{"$f":"AT181-AM181","v":0},null,"Departmental agencies (non-business entities)","Current","Special Operations",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,6,"Special defence account",null,null,0,108440,76230,76230,50000,0,0,0,0,50000,null,50000,50000,null,null,0,50000,null,null,50000,0,50000,null,null,0,{"$f":"AD182+AG182","v":50000},null,null,50000,0,52800,null,null,0,52800,null,null,52800,0,null,"Departmental agencies (non-business entities)","Current","Regional Security",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,7,"Communication",null,null,0,2,13,13,41,0,0,0,0,41,null,41,45,null,null,0,45,null,null,45,0,61,null,null,0,61,null,null,61,0,64,null,null,0,64,null,null,64,0,null,"Departmental agencies (non-business entities)","Current","Operational Direction",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,8,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Regional Security",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,9,"Communication",null,null,0,1,0,0,7,0,0,0,0,7,null,7,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,null,"Departmental agencies (non-business entities)","Current","Support to the People",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,10,"Communication",null,null,0,0,0,0,55,0,0,0,0,55,null,55,58,null,null,0,58,null,null,58,0,61,null,null,0,61,null,null,61,0,64,null,null,0,64,null,null,64,0,null,"Departmental agencies (non-business entities)","Current","Strategic Direction",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,11,"Vehicle licences",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Strategic Direction",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,12,"Claims against the state",null,null,0,60,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Operational Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,13,"Claims against the state",null,null,0,13,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Operational Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,14,"Claims against the state",null,null,0,26,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Special Operations",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,15,"South African Development Community",null,null,0,0,5805,5805,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Foreign governments and international organisations","Current","Strategic Direction",0,"Other","South Africa's contribution towards the hosting of Ops ARMANI Afirca","South Africa's contribution towards the hosting of Ops ARMANI Afirca",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":163638},288037,277854,277854,254543,0,0,0,0,254543,0,254543,257141,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":257141},0,0,257141,0,225982,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":225982},0,0,225982,0,238637,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":238637},0,0,238637,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,57,15,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Operational Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,21,9,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Special Operations",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,0,18,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Strategic Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,0,3,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Support to the People",null,"Thefts and losses","Thefts and losses",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Force Employment"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Force Employment"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Strategic Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:"," Chief of Staff Joint Operations Division"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019002001"},null,null,1,"Strategic Direction",0,null,119771,125918,170760,170760,186949,0,0,0,0,{"$f":"SUM(M326:Q326)","v":186949},null,{"$f":"R326-S326","v":186949},163700,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":163700},null,null,{"$f":"U326+X326+Z326+AA326","v":163700},{"$f":"AB326-U326","v":0},193042,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":193042},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":193042},{"$f":"AK326-AD326","v":0},205905.85563410461,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":205905.85563410461},null,null,{"$f":"AM326+AP326+AR326+AS326","v":205905.85563410461},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":119771},125918,170760,170760,186949,0,0,0,0,186949,0,186949,163700,0,0,0,163700,0,0,163700,0,193042,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":193042},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":193042},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":205905.85563410461},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":205905.85563410461},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":205905.85563410461},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":103111},113299,146334,146334,175437,0,0,0,0,175437,0,175437,147491,0,0,0,{"$f":"U338+X338","v":147491},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":147491},0,176572,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":176572},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":176572},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":188513.43163410461},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":188513.43163410461},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":188513.43163410461},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":84123},92046,98661,98661,110229,0,0,0,0,110229,0,110229,104816,0,0,0,{"$f":"U339+X339","v":104816},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":104816},0,102670,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":102670},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":102670},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":110472.91963410459},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":110472.91963410459},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":110472.91963410459},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019002001001"},null,null,null,"Salaries and wages",null,null,75856,82925,90279,90279,101040,0,0,0,0,{"$f":"SUM(M340:Q340)","v":101040},null,{"$f":"R340-S340","v":101040},95722,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":95722},null,null,{"$f":"U340+X340+Z340+AA340","v":95722},{"$f":"AB340-U340","v":0},93631,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":93631},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":93631},{"$f":"AK340-AD340","v":0},100746.95566631778,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":100746.95566631778},null,null,{"$f":"AM340+AP340+AR340+AS340","v":100746.95566631778},{"$f":"AT340-AM340","v":0}]
[1,"019002001001",null,null,null,"Social contributions",null,null,8267,9121,8382,8382,9189,0,0,0,0,{"$f":"SUM(M341:Q341)","v":9189},null,{"$f":"R341-S341","v":9189},9094,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":9094},null,null,{"$f":"U341+X341+Z341+AA341","v":9094},{"$f":"AB341-U341","v":0},9039,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":9039},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":9039},{"$f":"AK341-AD341","v":0},9725.9639677868054,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":9725.9639677868054},null,null,{"$f":"AM341+AP341+AR341+AS341","v":9725.9639677868054},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":18988},21253,47673,47673,65208,0,0,0,0,65208,0,65208,42675,0,0,0,42675,{"$f":"SUM(Z343:Z380)","v":0},0,42675,0,73902,0,0,0,{"$f":"SUM(AH343:AH380)","v":73902},0,0,{"$f":"SUM(AK343:AK380)","v":73902},0,78040.512000000017,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":78040.512000000017},0,0,{"$f":"SUM(AT343:AT380)","v":78040.512000000017},0]
[1,{"$f":"B342","v":"019002001002"},null,null,null,"Administrative fees",null,null,3,2,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019002001002",null,null,null,"Advertising",null,null,177,190,106,106,239,0,0,0,0,239,null,239,251,null,null,0,251,null,null,251,0,263,null,null,0,263,null,null,263,0,277.72800000000001,null,null,0,277.72800000000001,null,null,277.72800000000001,0]
[1,"019002001002",null,null,null,"Minor Assets",null,null,213,704,949,949,526,0,0,0,0,526,null,526,751,null,null,0,751,null,null,751,0,785,null,null,0,785,null,null,785,0,828.95999999999992,null,null,0,828.95999999999992,null,null,828.95999999999992,0]
[0,"019002001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Catering: Departmental activities",null,null,566,1579,602,602,1994,0,0,0,0,1994,null,1994,2102,null,null,0,2102,null,null,2102,0,1575,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":1575},null,null,1575,0,1663.2000000000003,null,null,0,1663.2000000000003,null,null,1663.2000000000003,0]
[1,"019002001002",null,null,null,"Communication (G&S)",null,null,709,596,788,788,597,0,0,0,0,597,null,597,629,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":629},null,null,629,0,659,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":659},null,null,659,0,695.904,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":695.904},null,null,695.904,0]
[1,"019002001002",null,null,null,"Computer services",null,null,199,32,220,220,164,0,0,0,0,164,null,164,174,null,null,0,174,null,null,174,0,184,null,null,0,184,null,null,184,0,194.304,null,null,0,194.304,null,null,194.304,0]
[1,"019002001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,852,852,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Science and technological services",null,null,0,0,0,0,3423,0,0,0,0,3423,null,3423,3714,null,null,0,3714,null,null,3714,0,4030,null,null,0,4030,null,null,4030,0,4255.68,null,null,0,4255.68,null,null,4255.68,0]
[1,"019002001002",null,null,null,"Contractors",null,null,868,931,21105,21105,31272,0,0,0,0,31272,null,31272,1349,null,null,0,1349,null,null,1349,0,1425,null,null,0,1425,null,null,1425,0,1504.8000000000002,null,null,0,1504.8000000000002,null,null,1504.8000000000002,0]
[1,"019002001002",null,null,null,"Agency and support/outsourced services",null,null,1433,980,655,655,433,0,0,0,0,433,null,433,456,null,null,0,456,null,null,456,0,478,null,null,0,478,null,null,478,0,504.76800000000003,null,null,0,504.76800000000003,null,null,504.76800000000003,0]
[1,"019002001002",null,null,null,"Entertainment",null,null,95,38,179,179,118,0,0,0,0,118,null,118,124,null,null,0,124,null,null,124,0,130,null,null,0,130,null,null,130,0,137.28,null,null,0,137.28,null,null,137.28,0]
[1,"019002001002",null,null,null,"Fleet services (including government motor transport)",null,null,30,46,121,121,96,0,0,0,0,96,null,96,101,null,null,0,101,null,null,101,0,106,null,null,0,106,null,null,106,0,111.93599999999999,null,null,0,111.93599999999999,null,null,111.93599999999999,0]
[0,"019002001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,27,39,39,39,0,0,0,0,{"$f":"SUM(M361:Q361)","v":39},null,39,41,null,null,0,41,null,null,41,0,43,null,null,0,43,null,null,43,0,45.408000000000001,null,null,0,45.408000000000001,null,null,45.408000000000001,0]
[0,"019002001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Inventory: Food and food supplies",null,null,112,148,170,170,207,0,0,0,0,207,null,207,218,null,null,0,218,null,null,218,0,228,null,null,0,228,null,null,228,0,240.768,null,null,0,240.768,null,null,240.768,0]
[1,"019002001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,1303,798,680,680,1093,0,0,0,0,1093,null,1093,1175,null,null,0,1175,null,null,1175,0,1207,null,null,0,1207,null,null,1207,0,1274.5920000000001,null,null,0,1274.5920000000001,null,null,1274.5920000000001,0]
[0,"019002001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Inventory: Materials and supplies",null,null,194,58,94,94,230,0,0,0,0,230,null,230,242,null,null,0,242,null,null,242,0,254,null,null,0,254,null,null,254,0,268.22399999999999,null,null,0,268.22399999999999,null,null,268.22399999999999,0]
[0,"019002001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Consumable supplies",null,null,281,965,965,965,1060,0,0,0,0,1060,null,1060,1118,null,null,0,1118,null,null,1118,0,1173,null,null,0,1173,null,null,1173,0,1238.6880000000001,null,null,0,1238.6880000000001,null,null,1238.6880000000001,0]
[1,"019002001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1204,355,815,815,813,0,0,0,0,813,null,813,856,null,null,0,856,null,null,856,0,902,null,null,0,902,null,null,902,0,952.51200000000006,null,null,0,952.51200000000006,null,null,952.51200000000006,0]
[1,"019002001002",null,null,null,"Operating leases",null,null,33,0,188,188,312,0,0,0,0,312,null,312,336,null,null,0,336,null,null,336,0,360,null,null,0,360,null,null,360,0,380.16,null,null,0,380.16,null,null,380.16,0]
[0,"019002001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Property payments",null,null,1234,1544,3000,3000,615,0,0,0,0,615,null,615,5689,null,null,0,5689,null,null,5689,0,35357,null,null,0,35357,null,null,35357,0,37336.992000000006,null,null,0,37336.992000000006,null,null,37336.992000000006,0]
[0,"019002001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002001002",null,null,null,"Travel and subsistence",null,null,8170,9466,12441,12441,14246,0,0,0,0,14246,null,14246,15070,null,null,0,15070,null,null,15070,0,15925,null,null,0,15925,null,null,15925,0,16816.8,null,null,0,16816.8,null,null,16816.8,0]
[1,"019002001002",null,null,null,"Training and development",null,null,690,710,1462,1462,5098,0,0,0,0,5098,null,5098,5445,null,null,0,5445,null,null,5445,0,5794,null,null,0,5794,null,null,5794,0,6118.4639999999999,null,null,0,6118.4639999999999,null,null,6118.4639999999999,0]
[1,"019002001002",null,null,null,"Operating payments",null,null,990,1732,1561,1561,1314,0,0,0,0,1314,null,1314,1432,null,null,0,1432,null,null,1432,0,1535,null,null,0,1535,null,null,1535,0,1620.9600000000003,null,null,0,1620.9600000000003,null,null,1620.9600000000003,0]
[1,"019002001002",null,null,null,"Venues and facilities",null,null,484,352,681,681,1319,0,0,0,0,1319,null,1319,1402,null,null,0,1402,null,null,1402,0,1489,null,null,0,1489,null,null,1489,0,1572.3840000000002,null,null,0,1572.3840000000002,null,null,1572.3840000000002,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019002001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019002001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":10857},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":8103},19409,19409,10266,0,0,0,0,10266,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},10266,10789,0,0,0,10789,0,0,10789,0,10891,0,0,0,10891,0,0,10891,0,11501,0,0,0,11501,0,0,11501,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Strategic Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},0,0,55,0,0,0,0,55,{"$f":"SUM(S393:S394)","v":0},55,58,0,0,0,58,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":58},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":61},0,0,0,61,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":61},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":64},{"$f":"SUM(AN393:AN394)","v":0},0,0,64,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":64},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,0,0,55,0,0,0,0,55,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":55},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":58},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":58},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":58},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":61},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":61},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":61},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":64},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":64},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":64},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,5805,5805,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":9037},{"$f":"SUM(J398,J401)","v":8000},11994,11994,8424,0,0,0,0,8424,{"$f":"SUM(S398,S401)","v":0},8424,8870,0,0,0,8870,0,0,8870,0,9296,0,0,0,9296,0,0,9296,0,9817,0,0,0,9817,0,0,9817,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":9037},{"$f":"SUM(J399:J400)","v":8000},11994,11994,8424,0,0,0,0,8424,{"$f":"SUM(S399:S400)","v":0},8424,8870,0,0,0,8870,0,0,8870,0,9296,0,0,0,9296,0,0,9296,0,9817,0,0,0,9817,0,0,9817,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":9037},8000,11994,11994,8424,0,0,0,0,8424,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":8424},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":8870},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":8870},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":8870},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":9296},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":9296},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":9296},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":9817},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":9817},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":9817},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":1820},{"$f":"SUM(J406:J407)","v":103},1610,1610,1787,0,0,0,0,1787,{"$f":"SUM(S406:S407)","v":0},1787,1861,0,0,0,1861,0,0,1861,0,1534,0,0,0,1534,0,0,1534,0,1620,0,0,0,1620,0,0,1620,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":1820},103,1610,1610,1787,0,0,0,0,1787,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":1787},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":1861},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":1861},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":1861},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":1534},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":1534},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":1534},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":1620},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":1620},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":1620},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":5803},4498,5017,5017,1246,0,0,0,0,1246,{"$f":"SUM(S409,S412,S415:S419)","v":0},1246,5420,0,0,0,5420,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},5420,0,5579,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":5579},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":5579},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":5891.4240000000009},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":5891.4240000000009},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":5891.4240000000009},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001054"},{"$f":"C386","v":"Strategic Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":5803},4498,5017,5017,1246,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":1246},{"$f":"SUM(S413:S414)","v":0},1246,5420,0,0,0,5420,{"$f":"SUM(Z413:Z414)","v":0},0,5420,0,5579,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":5579},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":5579},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":5891.4240000000009},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":5891.4240000000009},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":5891.4240000000009},{"$f":"SUM(AU413:AU414)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001056"},43,41,null,"Transport equipment",null,null,4571,3220,3685,3685,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},4356,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":4356},null,null,{"$f":"U413+X413+Z413+AA413","v":4356},{"$f":"AB413-U413","v":0},4565,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":4565},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":4565},{"$f":"AK413-AD413","v":0},4820.6400000000003,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":4820.6400000000003},null,null,{"$f":"AM413+AP413+AR413+AS413","v":4820.6400000000003},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001057"},{"$f":"C386","v":"Strategic Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,1232,1278,1332,1332,1246,0,0,0,0,1246,null,1246,1064,null,null,0,1064,null,null,1064,0,1014,null,null,0,1014,null,null,1014,0,1070.7840000000001,null,null,0,1070.7840000000001,null,null,1070.7840000000001,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019002001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":0},18,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":119771},{"$f":"SUM(J338,J384,J408,J420)","v":125918},{"$f":"SUM(K338,K384,K408,K420)","v":170760},170760,186949,0,0,0,0,186949,0,186949,163700,0,0,0,163700,0,0,163700,0,193042,0,0,0,193042,0,0,193042,0,205905.85563410461,0,0,0,205905.85563410461,0,0,205905.85563410461,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Force Employment"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Operational Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Joint Operational Headquarters"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019002002"},null,null,1,"Operational Direction",0,null,253043,257001,299887,299887,307758,0,0,0,0,{"$f":"SUM(M476:Q476)","v":307758},null,{"$f":"R476-S476","v":307758},319158,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":319158},null,null,{"$f":"U476+X476+Z476+AA476","v":319158},{"$f":"AB476-U476","v":0},335044,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":335044},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":335044},{"$f":"AK476-AD476","v":0},358907.57909104193,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":358907.57909104193},null,null,{"$f":"AM476+AP476+AR476+AS476","v":358907.57909104193},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":253043},257001,299887,299887,307758,0,0,0,0,307758,0,307758,319158,0,0,0,319158,0,0,319158,0,335044,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":335044},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":335044},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":358907.57909104193},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":358907.57909104193},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":358907.57909104193},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":231694},240448,296911,296911,302058,0,0,0,0,302058,0,302058,303622,0,0,0,{"$f":"U488+X488","v":303622},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":303622},{"$f":"SUM(AC489,AC492,AC531)","v":0},319170,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":319170},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":319170},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":342144.57909104193},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":342144.57909104193},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":342144.57909104193},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":200890},207700,258905,258905,259519,0,0,0,0,259519,0,259519,252308,0,0,0,{"$f":"U489+X489","v":252308},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":252308},{"$f":"SUM(AC490:AC491)","v":0},255053,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":255053},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":255053},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":274437.02709104191},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":274437.02709104191},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":274437.02709104191},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019002002001"},null,null,null,"Salaries and wages",null,null,180208,185803,237081,237081,235035,0,0,0,0,{"$f":"SUM(M490:Q490)","v":235035},null,{"$f":"R490-S490","v":235035},227837,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":227837},null,null,{"$f":"U490+X490+Z490+AA490","v":227837},{"$f":"AB490-U490","v":0},230608,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":230608},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":230608},{"$f":"AK490-AD490","v":0},248134.20717815903,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":248134.20717815903},null,null,{"$f":"AM490+AP490+AR490+AS490","v":248134.20717815903},{"$f":"AT490-AM490","v":0}]
[1,"019002002001",null,null,null,"Social contributions",null,null,20682,21897,21824,21824,24484,0,0,0,0,{"$f":"SUM(M491:Q491)","v":24484},null,{"$f":"R491-S491","v":24484},24471,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":24471},null,null,{"$f":"U491+X491+Z491+AA491","v":24471},{"$f":"AB491-U491","v":0},24445,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":24445},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":24445},{"$f":"AK491-AD491","v":0},26302.819912882889,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":26302.819912882889},null,null,{"$f":"AM491+AP491+AR491+AS491","v":26302.819912882889},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":30804},32748,38006,38006,42539,0,0,0,0,42539,0,42539,51314,0,0,0,51314,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},51314,0,64117,0,0,0,{"$f":"SUM(AH493:AH530)","v":64117},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":64117},{"$f":"SUM(AL493:AL530)","v":0},67707.551999999996,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":67707.551999999996},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":67707.551999999996},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019002002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[1,"019002002002",null,null,null,"Advertising",null,null,6,17,0,0,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4479999999999986,null,null,0,8.4479999999999986,null,null,8.4479999999999986,0]
[1,"019002002002",null,null,null,"Minor Assets",null,null,523,868,1578,1578,1679,0,0,0,0,1679,null,1679,1611,null,null,0,1611,null,null,1611,0,1951,null,null,0,1951,null,null,1951,0,2060.2559999999999,null,null,0,2060.2559999999999,null,null,2060.2559999999999,0]
[0,"019002002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Catering: Departmental activities",null,null,653,133,692,692,440,0,0,0,0,440,null,440,585,null,null,0,585,null,null,585,0,783,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":783},null,null,783,0,826.84799999999996,null,null,0,826.84799999999996,null,null,826.84799999999996,0]
[1,"019002002002",null,null,null,"Communication (G&S)",null,null,3942,3557,4143,4143,4057,0,0,0,0,4057,null,4057,5561,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":5561},null,null,5561,0,7622,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":7622},null,null,7622,0,8048.8319999999994,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":8048.8319999999994},null,null,8048.8319999999994,0]
[1,"019002002002",null,null,null,"Computer services",null,null,96,139,212,212,153,0,0,0,0,153,null,153,201,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":201},null,null,201,0,267,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":267},null,null,267,0,281.952,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":281.952},null,null,281.952,0]
[0,"019002002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Contractors",null,null,1607,1532,2471,2471,3010,0,0,0,0,3010,null,3010,3335,null,null,0,3335,null,null,3335,0,3727,null,null,0,3727,null,null,3727,0,3935.7119999999995,null,null,0,3935.7119999999995,null,null,3935.7119999999995,0]
[1,"019002002002",null,null,null,"Agency and support/outsourced services",null,null,569,823,876,876,1194,0,0,0,0,1194,null,1194,1538,null,null,0,1538,null,null,1538,0,2000,null,null,0,2000,null,null,2000,0,2112,null,null,0,2112,null,null,2112,0]
[0,"019002002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Fleet services (including government motor transport)",null,null,74,363,653,653,851,0,0,0,0,851,null,851,733,null,null,0,733,null,null,733,0,843,null,null,0,843,null,null,843,0,890.20799999999997,null,null,0,890.20799999999997,null,null,890.20799999999997,0]
[0,"019002002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,74,84,84,87,0,0,0,0,{"$f":"SUM(M511:Q511)","v":87},null,87,97,null,null,0,97,null,null,97,0,112,null,null,0,112,null,null,112,0,118.27199999999999,null,null,0,118.27199999999999,null,null,118.27199999999999,0]
[1,"019002002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,1,1,1,0,0,0,0,1,null,1,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1119999999999997,null,null,0,2.1119999999999997,null,null,2.1119999999999997,0]
[1,"019002002002",null,null,null,"Inventory: Food and food supplies",null,null,85,102,201,201,78,0,0,0,0,{"$f":"SUM(M513:Q513)","v":78},null,78,84,null,null,0,84,null,null,84,0,106,null,null,0,106,null,null,106,0,111.93599999999999,null,null,0,111.93599999999999,null,null,111.93599999999999,0]
[1,"019002002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,704,1183,3085,3085,3446,0,0,0,0,3446,null,3446,4212,null,null,0,4212,null,null,4212,0,5243,null,null,0,5243,null,null,5243,0,5536.6079999999993,null,null,0,5536.6079999999993,null,null,5536.6079999999993,0]
[0,"019002002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Inventory: Materials and supplies",null,null,815,418,518,518,562,0,0,0,0,562,null,562,579,null,null,0,579,null,null,579,0,655,null,null,0,655,null,null,655,0,691.68,null,null,0,691.68,null,null,691.68,0]
[1,"019002002002",null,null,null,"Inventory: Medical supplies",null,null,0,13,5,5,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Consumable supplies",null,null,988,2980,2652,2652,3423,0,0,0,0,3423,null,3423,3872,null,null,0,3872,null,null,3872,0,4703,null,null,0,4703,null,null,4703,0,4966.3679999999995,null,null,0,4966.3679999999995,null,null,4966.3679999999995,0]
[1,"019002002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2054,1190,1223,1223,1270,0,0,0,0,1270,null,1270,1530,null,null,0,1530,null,null,1530,0,1873,null,null,0,1873,null,null,1873,0,1977.8879999999999,null,null,0,1977.8879999999999,null,null,1977.8879999999999,0]
[1,"019002002002",null,null,null,"Operating leases",null,null,0,0,929,929,445,0,0,0,0,445,null,445,649,null,null,0,649,null,null,649,0,944,null,null,0,944,null,null,944,0,996.86399999999992,null,null,0,996.86399999999992,null,null,996.86399999999992,0]
[0,"019002002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Property payments",null,null,1122,3008,2737,2737,3949,0,0,0,0,3949,null,3949,4542,null,null,0,4542,null,null,4542,0,5299,null,null,0,5299,null,null,5299,0,5595.7439999999997,null,null,0,5595.7439999999997,null,null,5595.7439999999997,0]
[0,"019002002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002002002",null,null,null,"Travel and subsistence",null,null,14920,13733,11997,11997,13834,0,0,0,0,13834,null,13834,17169,null,null,0,17169,null,null,17169,0,21683,null,null,0,21683,null,null,21683,0,22897.248,null,null,0,22897.248,null,null,22897.248,0]
[1,"019002002002",null,null,null,"Training and development",null,null,689,815,1582,1582,1607,0,0,0,0,1607,null,1607,2029,null,null,0,2029,null,null,2029,0,2612,null,null,0,2612,null,null,2612,0,2758.2719999999999,null,null,0,2758.2719999999999,null,null,2758.2719999999999,0]
[1,"019002002002",null,null,null,"Operating payments",null,null,1492,1034,1242,1242,1483,0,0,0,0,1483,null,1483,1723,null,null,0,1723,null,null,1723,0,2037,null,null,0,2037,null,null,2037,0,2151.0719999999997,null,null,0,2151.0719999999997,null,null,2151.0719999999997,0]
[1,"019002002002",null,null,null,"Venues and facilities",null,null,465,766,1125,1125,962,0,0,0,0,962,null,962,1254,null,null,0,1254,null,null,1254,0,1647,null,null,0,1647,null,null,1647,0,1739.2319999999997,null,null,0,1739.2319999999997,null,null,1739.2319999999997,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019002002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019002002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":1460},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":1337},530,530,2380,0,0,0,0,2380,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},2380,1945,0,0,0,1945,0,0,1945,0,2124,0,0,0,2124,0,0,2124,0,2243,0,0,0,2243,0,0,2243,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Operational Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Operational Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":0},{"$f":"SUM(J543:J544)","v":2},13,13,41,0,0,0,0,41,{"$f":"SUM(S543:S544)","v":0},41,45,0,0,0,45,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":45},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":61},0,0,0,61,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":61},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":64},{"$f":"SUM(AN543:AN544)","v":0},0,0,64,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":64},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Operational Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":0},2,13,13,41,0,0,0,0,41,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":41},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":45},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":45},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":45},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":61},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":61},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":61},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":64},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":64},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":64},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":60},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":60},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},60,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":1460},{"$f":"SUM(J556:J557)","v":1275},517,517,2339,0,0,0,0,2339,{"$f":"SUM(S556:S557)","v":0},2339,1900,0,0,0,1900,0,0,1900,0,2063,0,0,0,2063,0,0,2063,0,2179,0,0,0,2179,0,0,2179,0]
[1,null,{"$f":"C536","v":"Operational Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":1460},1262,517,517,2339,0,0,0,0,2339,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":2339},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":1900},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":1900},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":1900},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":2063},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":2063},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":2063},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":2179},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":2179},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":2179},{"$f":"AT556-AM556","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},13,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Operational Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":19832},15201,2446,2446,3320,0,0,0,0,3320,{"$f":"SUM(S559,S562,S565:S569)","v":0},3320,13591,0,0,0,13591,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":13591},0,13750,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":13750},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":13750},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":14520},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":14520},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":14520},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B559","v":"019002002000"},{"$f":"C536","v":"Operational Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,"019002002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002000"},{"$f":"C536","v":"Operational Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":19832},15201,2446,2446,3320,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":3320},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":3320},13591,0,0,0,13591,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},13591,0,13750,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":13750},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":13750},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":14520},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":14520},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":14520},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002056"},43,41,null,"Transport equipment",null,null,15797,13169,34,34,28,0,0,0,0,{"$f":"SUM(M563:Q563)","v":28},null,{"$f":"R563-S563","v":28},9766,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":9766},null,null,{"$f":"U563+X563+Z563+AA563","v":9766},{"$f":"AB563-U563","v":0},8666,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":8666},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":8666},{"$f":"AK563-AD563","v":0},9151.2960000000003,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":9151.2960000000003},null,null,{"$f":"AM563+AP563+AR563+AS563","v":9151.2960000000003},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002057"},{"$f":"C536","v":"Operational Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,4035,2032,2412,2412,3292,0,0,0,0,3292,null,3292,3825,null,null,0,3825,null,null,3825,0,5084,null,null,0,5084,null,null,5084,0,5368.7040000000006,null,null,0,5368.7040000000006,null,null,5368.7040000000006,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019002002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":57},15,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":253043},{"$f":"SUM(J488,J534,J558,J570)","v":257001},{"$f":"SUM(K488,K534,K558,K570)","v":299887},299887,307758,0,0,0,0,307758,0,307758,319158,0,0,0,319158,0,0,319158,0,335044,0,0,0,335044,0,0,335044,0,358907.57909104193,0,0,0,358907.57909104193,0,0,358907.57909104193,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Force Employment"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Special Operations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Joint Operational Headquarters"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019002003"},null,null,1,"Special Operations",0,null,666472,708723,754388,754388,813440,0,0,0,0,{"$f":"SUM(M626:Q626)","v":813440},null,{"$f":"R626-S626","v":813440},815050,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":815050},null,null,{"$f":"U626+X626+Z626+AA626","v":815050},{"$f":"AB626-U626","v":0},793393,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":793393},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":793393},{"$f":"AK626-AD626","v":0},847161.546336008,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":847161.546336008},null,null,{"$f":"AM626+AP626+AR626+AS626","v":847161.546336008},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":666472},708723,754388,754388,813440,0,0,0,0,813440,0,813440,815050,0,0,0,815050,0,0,815050,0,793393,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":793393},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":793393},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":847161.546336008},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":847161.546336008},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":847161.546336008},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":472887},514635,555480,555480,608292,0,0,0,0,608292,0,608292,603126,0,0,0,{"$f":"U638+X638","v":603126},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":603126},{"$f":"SUM(AC639,AC642,AC681)","v":0},615419,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":615419},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":615419},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":659220.76233600802},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":659220.76233600802},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":659220.76233600802},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":379343},415843,425985,425985,470845,0,0,0,0,470845,0,470845,461171,0,0,0,{"$f":"U639+X639","v":461171},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":461171},{"$f":"SUM(AC640:AC641)","v":0},466915,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":466915},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":466915},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":502400.53833600797},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":502400.53833600797},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":502400.53833600797},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019002003001"},null,null,null,"Salaries and wages",null,null,341198,373908,388591,388591,429415,0,0,0,0,{"$f":"SUM(M640:Q640)","v":429415},null,{"$f":"R640-S640","v":429415},419353,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":419353},null,null,{"$f":"U640+X640+Z640+AA640","v":419353},{"$f":"AB640-U640","v":0},425008,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":425008},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":425008},{"$f":"AK640-AD640","v":0},457308.60648535617,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":457308.60648535617},null,null,{"$f":"AM640+AP640+AR640+AS640","v":457308.60648535617},{"$f":"AT640-AM640","v":0}]
[1,"019002003001",null,null,null,"Social contributions",null,null,38145,41935,37394,37394,41430,0,0,0,0,{"$f":"SUM(M641:Q641)","v":41430},null,{"$f":"R641-S641","v":41430},41818,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":41818},null,null,{"$f":"U641+X641+Z641+AA641","v":41818},{"$f":"AB641-U641","v":0},41907,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":41907},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":41907},{"$f":"AK641-AD641","v":0},45091.931850651803,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":45091.931850651803},null,null,{"$f":"AM641+AP641+AR641+AS641","v":45091.931850651803},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":93544},98792,129495,129495,137447,0,0,0,0,137447,0,137447,141955,0,0,0,141955,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},141955,0,148504,0,0,0,{"$f":"SUM(AH643:AH680)","v":148504},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":148504},{"$f":"SUM(AL643:AL680)","v":0},156820.22400000002,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":156820.22400000002},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":156820.22400000002},{"$f":"SUM(AU643:AU680)","v":0}]
[1,{"$f":"B642","v":"019002003002"},null,null,null,"Administrative fees",null,null,1,4,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019002003002",null,null,null,"Advertising",null,null,104,95,182,182,195,0,0,0,0,195,null,195,228,null,null,0,228,null,null,228,0,244,null,null,0,244,null,null,244,0,257.66400000000004,null,null,0,257.66400000000004,null,null,257.66400000000004,0]
[1,"019002003002",null,null,null,"Minor Assets",null,null,2473,1367,8367,8367,8009,0,0,0,0,8009,null,8009,6635,null,null,0,6635,null,null,6635,0,6727,null,null,0,6727,null,null,6727,0,7103.7120000000004,null,null,0,7103.7120000000004,null,null,7103.7120000000004,0]
[0,"019002003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Catering: Departmental activities",null,null,398,204,364,364,435,0,0,0,0,435,null,435,488,null,null,0,488,null,null,488,0,500,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":500},null,null,500,0,528.00000000000011,null,null,0,528.00000000000011,null,null,528.00000000000011,0]
[1,"019002003002",null,null,null,"Communication (G&S)",null,null,529,553,1859,1859,1867,0,0,0,0,1867,null,1867,1916,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":1916},null,null,1916,0,1966,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":1966},null,null,1966,0,2076.096,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":2076.096},null,null,2076.096,0]
[1,"019002003002",null,null,null,"Computer services",null,null,6083,2257,3813,3813,3637,0,0,0,0,3637,null,3637,3694,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":3694},null,null,3694,0,3748,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":3748},null,null,3748,0,3957.8880000000004,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":3957.8880000000004},null,null,3957.8880000000004,0]
[1,"019002003002",null,null,null,"Consultants: Business and advisory services",null,null,400,0,3408,3408,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Infrastructure and planning services",null,null,60,1018,1161,1161,1232,0,0,0,0,1232,null,1232,1309,null,null,0,1309,null,null,1309,0,1374,null,null,0,1374,null,null,1374,0,1450.9440000000002,null,null,0,1450.9440000000002,null,null,1450.9440000000002,0]
[0,"019002003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Science and technological services",null,null,7000,8795,0,0,3798,0,0,0,0,{"$f":"SUM(M655:Q655)","v":3798},null,3798,3798,null,null,0,3798,null,null,3798,0,3798,null,null,0,3798,null,null,3798,0,4010.6880000000006,null,null,0,4010.6880000000006,null,null,4010.6880000000006,0]
[1,"019002003002",null,null,null,"Contractors",null,null,15858,16095,26925,26925,25859,0,0,0,0,25859,null,25859,25903,null,null,0,25903,null,null,25903,0,25884,null,null,0,25884,null,null,25884,0,27333.504000000004,null,null,0,27333.504000000004,null,null,27333.504000000004,0]
[1,"019002003002",null,null,null,"Agency and support/outsourced services",null,null,589,767,683,683,972,0,0,0,0,972,null,972,1010,null,null,0,1010,null,null,1010,0,1052,null,null,0,1052,null,null,1052,0,1110.912,null,null,0,1110.912,null,null,1110.912,0]
[0,"019002003002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Fleet services (including government motor transport)",null,null,1775,3242,3446,3446,3538,0,0,0,0,3538,null,3538,3043,null,null,0,3043,null,null,3043,0,3119,null,null,0,3119,null,null,3119,0,3293.6640000000002,null,null,0,3293.6640000000002,null,null,3293.6640000000002,0]
[0,"019002003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,1379,6200,6200,5629,0,0,0,0,{"$f":"SUM(M661:Q661)","v":5629},null,5629,5744,null,null,0,5744,null,null,5744,0,5891,null,null,0,5891,null,null,5891,0,6220.8960000000006,null,null,0,6220.8960000000006,null,null,6220.8960000000006,0]
[1,"019002003002",null,null,null,"Inventory: Farming supplies",null,null,0,69,101,101,95,0,0,0,0,95,null,95,103,null,null,0,103,null,null,103,0,100,null,null,0,100,null,null,100,0,105.60000000000001,null,null,0,105.60000000000001,null,null,105.60000000000001,0]
[1,"019002003002",null,null,null,"Inventory: Food and food supplies",null,null,12161,15292,15204,15204,15799,0,0,0,0,{"$f":"SUM(M663:Q663)","v":15799},null,15799,17734,null,null,0,17734,null,null,17734,0,19905,null,null,0,19905,null,null,19905,0,21019.680000000004,null,null,0,21019.680000000004,null,null,21019.680000000004,0]
[1,"019002003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,13918,13636,16060,16060,19709,0,0,0,0,19709,null,19709,22678,null,null,0,22678,null,null,22678,0,26079,null,null,0,26079,null,null,26079,0,27539.424000000006,null,null,0,27539.424000000006,null,null,27539.424000000006,0]
[0,"019002003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Inventory: Materials and supplies",null,null,-1072,1984,7142,7142,7855,0,0,0,0,7855,null,7855,7921,null,null,0,7921,null,null,7921,0,7848,null,null,0,7848,null,null,7848,0,8287.4880000000012,null,null,0,8287.4880000000012,null,null,8287.4880000000012,0]
[1,"019002003002",null,null,null,"Inventory: Medical supplies",null,null,10,15,68,68,57,0,0,0,0,57,null,57,32,null,null,0,32,null,null,32,0,38,null,null,0,38,null,null,38,0,40.128000000000007,null,null,0,40.128000000000007,null,null,40.128000000000007,0]
[0,"019002003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Inventory: Other supplies",null,null,669,642,408,408,381,0,0,0,0,381,null,381,353,null,null,0,353,null,null,353,0,355,null,null,0,355,null,null,355,0,374.88,null,null,0,374.88,null,null,374.88,0]
[1,"019002003002",null,null,null,"Consumable supplies",null,null,4213,2962,9792,9792,3715,0,0,0,0,3715,null,3715,3733,null,null,0,3733,null,null,3733,0,3773,null,null,0,3773,null,null,3773,0,3984.2880000000005,null,null,0,3984.2880000000005,null,null,3984.2880000000005,0]
[1,"019002003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2258,1196,1669,1669,1735,0,0,0,0,1735,null,1735,1737,null,null,0,1737,null,null,1737,0,1805,null,null,0,1805,null,null,1805,0,1906.0800000000004,null,null,0,1906.0800000000004,null,null,1906.0800000000004,0]
[1,"019002003002",null,null,null,"Operating leases",null,null,10,9,636,636,194,0,0,0,0,194,null,194,156,null,null,0,156,null,null,156,0,163,null,null,0,163,null,null,163,0,172.12800000000001,null,null,0,172.12800000000001,null,null,172.12800000000001,0]
[0,"019002003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Property payments",null,null,8700,8390,6342,6342,11093,0,0,0,0,11093,null,11093,11442,null,null,0,11442,null,null,11442,0,11160,null,null,0,11160,null,null,11160,0,11784.960000000003,null,null,0,11784.960000000003,null,null,11784.960000000003,0]
[0,"019002003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002003002",null,null,null,"Travel and subsistence",null,null,15587,16591,13102,13102,19549,0,0,0,0,19549,null,19549,20020,null,null,0,20020,null,null,20020,0,20673,null,null,0,20673,null,null,20673,0,21830.688000000006,null,null,0,21830.688000000006,null,null,21830.688000000006,0]
[1,"019002003002",null,null,null,"Training and development",null,null,1008,743,1521,1521,1279,0,0,0,0,1279,null,1279,1429,null,null,0,1429,null,null,1429,0,1422,null,null,0,1422,null,null,1422,0,1501.6320000000001,null,null,0,1501.6320000000001,null,null,1501.6320000000001,0]
[1,"019002003002",null,null,null,"Operating payments",null,null,603,927,608,608,537,0,0,0,0,537,null,537,549,null,null,0,549,null,null,549,0,568,null,null,0,568,null,null,568,0,599.80800000000011,null,null,0,599.80800000000011,null,null,599.80800000000011,0]
[1,"019002003002",null,null,null,"Venues and facilities",null,null,209,560,434,434,278,0,0,0,0,278,null,278,300,null,null,0,300,null,null,300,0,312,null,null,0,312,null,null,312,0,329.47200000000009,null,null,0,329.47200000000009,null,null,329.47200000000009,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019002003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019002003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":151321},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":170156},181685,181685,191890,0,0,0,0,191890,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},191890,194400,0,0,0,194400,0,0,194400,0,162960,0,0,0,162960,0,0,162960,0,172086,0,0,0,172086,0,0,172086,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Special Operations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Special Operations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Special Operations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[1,null,{"$f":"C686","v":"Special Operations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":149131},{"$f":"SUM(J693:J694)","v":168412},180159,180159,191302,0,0,0,0,191302,{"$f":"SUM(S693:S694)","v":0},191302,192788,0,0,0,192788,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":192788},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":161933},0,0,0,161933,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":161933},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":171001},{"$f":"SUM(AN693:AN694)","v":0},0,0,171001,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":171001},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[1,null,{"$f":"C686","v":"Special Operations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":149131},168412,180159,180159,191302,0,0,0,0,191302,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":191302},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":192788},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":192788},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":192788},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":161933},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":161933},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":161933},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":171001},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":171001},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":171001},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Special Operations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":26},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Special Operations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Special Operations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":26},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Special Operations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},26,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Special Operations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":2190},{"$f":"SUM(J706:J707)","v":1718},1526,1526,588,0,0,0,0,588,{"$f":"SUM(S706:S707)","v":0},588,1612,0,0,0,1612,0,0,1612,0,1027,0,0,0,1027,0,0,1027,0,1085,0,0,0,1085,0,0,1085,0]
[1,null,{"$f":"C686","v":"Special Operations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":2190},1718,1526,1526,588,0,0,0,0,588,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":588},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":1612},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":1612},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":1612},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":1027},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":1027},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":1027},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":1085},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":1085},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":1085},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Special Operations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":42243},23923,17223,17223,13258,0,0,0,0,13258,{"$f":"SUM(S709,S712,S715:S719)","v":0},13258,17524,0,0,0,17524,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":17524},0,15014,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":15014},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":15014},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":15854.784000000003},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":15854.784000000003},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":15854.784000000003},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":743},491,400,400,400,0,0,0,0,400,{"$f":"SUM(S710:S711)","v":0},400,410,0,0,0,410,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":410},0,410,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":410},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":410},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":432.96000000000004},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":432.96000000000004},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":432.96000000000004},{"$f":"SUM(AU710:AU711)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003054"},{"$f":"C686","v":"Special Operations"},"Non-profit institutions",null,"Buildings",null,null,743,491,400,400,400,0,0,0,0,400,null,{"$f":"R710-S710","v":400},410,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":410},null,null,{"$f":"U710+X710+Z710+AA710","v":410},{"$f":"AB710-U710","v":0},410,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":410},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":410},{"$f":"AK710-AD710","v":0},432.96000000000004,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":432.96000000000004},null,null,{"$f":"AM710+AP710+AR710+AS710","v":432.96000000000004},{"$f":"AT710-AM710","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003000"},{"$f":"C686","v":"Special Operations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":41456},23432,15830,15830,11865,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":11865},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":11865},16121,0,0,0,16121,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},16121,0,13611,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":13611},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":13611},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":14373.216000000002},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":14373.216000000002},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":14373.216000000002},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003056"},43,41,null,"Transport equipment",null,null,19869,10553,3129,3129,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},3758,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":3758},null,null,{"$f":"U713+X713+Z713+AA713","v":3758},{"$f":"AB713-U713","v":0},590,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":590},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":590},{"$f":"AK713-AD713","v":0},623.04000000000008,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":623.04000000000008},null,null,{"$f":"AM713+AP713+AR713+AS713","v":623.04000000000008},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003057"},{"$f":"C686","v":"Special Operations"},"Other transfers to households",null,"Other machinery and equipment",null,null,21587,12879,12701,12701,11865,0,0,0,0,11865,null,11865,12363,null,null,0,12363,null,null,12363,0,13021,null,null,0,13021,null,null,13021,0,13750.176000000001,null,null,0,13750.176000000001,null,null,13750.176000000001,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003059"},null,null,null,"Specialised military assets",null,null,0,0,993,993,993,0,0,0,0,993,null,993,993,null,null,0,993,null,null,993,0,993,null,null,0,993,null,null,993,0,1048.6079999999999,null,null,0,1048.6079999999999,null,null,1048.6079999999999,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019002003062"},null,null,null,"Software and other intangible assets",null,null,44,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":21},9,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":666472},{"$f":"SUM(J638,J684,J708,J720)","v":708723},{"$f":"SUM(K638,K684,K708,K720)","v":754388},754388,813440,0,0,0,0,813440,0,813440,815050,0,0,0,815050,0,0,815050,0,793393,0,0,0,793393,0,0,793393,0,847161.546336008,0,0,0,847161.546336008,0,0,847161.546336008,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":743},{"$f":"+J709","v":491},400,400,400,0,0,0,0,{"$f":"SUM(M729:Q729)","v":400},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":410},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":410},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":432.96000000000004},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Force Employment"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Regional Security"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Joint Operational Headquarters"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019002004"},null,null,1,"Regional Security",0,null,1608559,1638636,1599262,1599262,1484658,0,0,-227000,0,{"$f":"SUM(M776:Q776)","v":1257658},null,{"$f":"R776-S776","v":1257658},1495361,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":1495361},null,null,{"$f":"U776+X776+Z776+AA776","v":1495361},{"$f":"AB776-U776","v":0},1517330,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":1517330},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":1517330},{"$f":"AK776-AD776","v":0},1615347.7376751085,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":1615347.7376751085},null,null,{"$f":"AM776+AP776+AR776+AS776","v":1615347.7376751085},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":1608559},1638636,1599262,1599262,1484658,0,0,-227000,0,1257658,0,1257658,1495361,0,0,0,1495361,0,0,1495361,0,1517330,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":1517330},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":1517330},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":1615347.7376751085},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":1615347.7376751085},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":1615347.7376751085},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":1544796},1389879,1458111,1458111,1385354,0,0,-227000,0,1158354,0,1158354,1390757,0,0,0,{"$f":"U788+X788","v":1390757},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":1390757},{"$f":"SUM(AC789,AC792,AC831)","v":0},1414573,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":1414573},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":1414573},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":1506836.3456751085},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":1506836.3456751085},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":1506836.3456751085},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":529879},592694,618033,618033,676745,0,0,-227000,0,449745,0,449745,651940,0,0,0,{"$f":"U789+X789","v":651940},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":651940},{"$f":"SUM(AC790:AC791)","v":0},652363,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":652363},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":652363},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":701942.58567510825},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":701942.58567510825},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":701942.58567510825},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019002004001"},null,null,null,"Salaries and wages",null,null,529879,592694,618033,618033,676745,0,0,-227000,0,{"$f":"SUM(M790:Q790)","v":449745},null,{"$f":"R790-S790","v":449745},651940,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":651940},null,null,{"$f":"U790+X790+Z790+AA790","v":651940},{"$f":"AB790-U790","v":0},652363,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":652363},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":652363},{"$f":"AK790-AD790","v":0},701942.58567510825,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":701942.58567510825},null,null,{"$f":"AM790+AP790+AR790+AS790","v":701942.58567510825},{"$f":"AT790-AM790","v":0}]
[0,"019002004001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M791:Q791)","v":0},null,{"$f":"R791-S791","v":0},0,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":0},null,null,{"$f":"U791+X791+Z791+AA791","v":0},{"$f":"AB791-U791","v":0},0,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":0},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":0},{"$f":"AK791-AD791","v":0},0,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":0},null,null,{"$f":"AM791+AP791+AR791+AS791","v":0},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":1014917},797185,840078,840078,708609,0,0,0,0,708609,0,708609,738817,0,0,0,738817,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},738817,0,762210,0,0,0,{"$f":"SUM(AH793:AH830)","v":762210},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":762210},{"$f":"SUM(AL793:AL830)","v":0},804893.76000000013,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":804893.76000000013},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":804893.76000000013},{"$f":"SUM(AU793:AU830)","v":0}]
[1,{"$f":"B792","v":"019002004002"},null,null,null,"Administrative fees",null,null,155,73,133,133,159,0,0,0,0,{"$f":"SUM(M793:Q793)","v":159},null,{"$f":"R793-S793","v":159},165,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":165},null,null,{"$f":"U793+X793+Z793+AA793","v":165},{"$f":"AB793-U793","v":0},171,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":171},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":171},{"$f":"AK793-AD793","v":0},180.57599999999999,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":180.57599999999999},null,null,{"$f":"AM793+AP793+AR793+AS793","v":180.57599999999999},{"$f":"AT793-AM793","v":0}]
[1,"019002004002",null,null,null,"Advertising",null,null,55,32,27,27,30,0,0,0,0,30,null,30,31,null,null,0,31,null,null,31,0,33,null,null,0,33,null,null,33,0,34.847999999999999,null,null,0,34.847999999999999,null,null,34.847999999999999,0]
[1,"019002004002",null,null,null,"Minor Assets",null,null,6255,9729,7122,7122,8577,0,0,0,0,8577,null,8577,11280,null,null,0,11280,null,null,11280,0,10111,null,null,0,10111,null,null,10111,0,10677.216,null,null,0,10677.216,null,null,10677.216,0]
[0,"019002004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Catering: Departmental activities",null,null,963,1792,449,449,340,0,0,0,0,340,null,340,356,null,null,0,356,null,null,356,0,372,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":372},null,null,372,0,392.83199999999999,null,null,0,392.83199999999999,null,null,392.83199999999999,0]
[1,"019002004002",null,null,null,"Communication (G&S)",null,null,9725,10934,13004,13004,4889,0,0,0,0,4889,null,4889,5123,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":5123},null,null,5123,0,5344,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":5344},null,null,5344,0,5643.2640000000001,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":5643.2640000000001},null,null,5643.2640000000001,0]
[1,"019002004002",null,null,null,"Computer services",null,null,2522,2838,2718,2718,2870,0,0,0,0,2870,null,2870,3008,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":3008},null,null,3008,0,3137,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":3137},null,null,3137,0,3312.672,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":3312.672},null,null,3312.672,0]
[1,"019002004002",null,null,null,"Consultants: Business and advisory services",null,null,265,415,123,123,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Contractors",null,null,66085,307303,113594,113594,200209,0,0,0,0,200209,null,200209,208981,null,null,0,208981,null,null,208981,0,217993,null,null,0,217993,null,null,217993,0,230200.60800000001,null,null,0,230200.60800000001,null,null,230200.60800000001,0]
[1,"019002004002",null,null,null,"Agency and support/outsourced services",null,null,3175,3167,2799,2799,611,0,0,0,0,611,null,611,640,null,null,0,640,null,null,640,0,667,null,null,0,667,null,null,667,0,704.35200000000009,null,null,0,704.35200000000009,null,null,704.35200000000009,0]
[0,"019002004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Fleet services (including government motor transport)",null,null,27469,27458,29909,29909,21953,0,0,0,0,21953,null,21953,23007,null,null,0,23007,null,null,23007,0,23918,null,null,0,23918,null,null,23918,0,25257.407999999999,null,null,0,25257.407999999999,null,null,25257.407999999999,0]
[0,"019002004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,3045,2683,2683,1534,0,0,0,0,{"$f":"SUM(M811:Q811)","v":1534},null,1534,4181,null,null,0,4181,null,null,4181,0,4360,null,null,0,4360,null,null,4360,0,4604.16,null,null,0,4604.16,null,null,4604.16,0]
[0,"019002004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Inventory: Food and food supplies",null,null,30727,25479,20331,20331,2431,0,0,0,0,{"$f":"SUM(M813:Q813)","v":2431},null,2431,3130,null,null,0,3130,null,null,3130,0,3267,null,null,0,3267,null,null,3267,0,3449.9520000000002,null,null,0,3449.9520000000002,null,null,3449.9520000000002,0]
[1,"019002004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,37298,8123,12705,12705,2559,0,0,0,0,2559,null,2559,2683,null,null,0,2683,null,null,2683,0,2798,null,null,0,2798,null,null,2798,0,2954.6880000000001,null,null,0,2954.6880000000001,null,null,2954.6880000000001,0]
[0,"019002004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Inventory: Materials and supplies",null,null,383793,75603,169726,169726,2947,0,0,0,0,2947,null,2947,3149,null,null,0,3149,null,null,3149,0,2983,null,null,0,2983,null,null,2983,0,3150.0479999999998,null,null,0,3150.0479999999998,null,null,3150.0479999999998,0]
[1,"019002004002",null,null,null,"Inventory: Medical supplies",null,null,251,68,2076,2076,1204,0,0,0,0,1204,null,1204,1189,null,null,0,1189,null,null,1189,0,1328,null,null,0,1328,null,null,1328,0,1402.3679999999999,null,null,0,1402.3679999999999,null,null,1402.3679999999999,0]
[1,"019002004002",null,null,null,"Inventory: Medicine",null,null,2772,1607,10025,10025,8310,0,0,0,0,8310,null,8310,9133,null,null,0,9133,null,null,9133,0,10289,null,null,0,10289,null,null,10289,0,10865.183999999999,null,null,0,10865.183999999999,null,null,10865.183999999999,0]
[0,"019002004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Inventory: Other supplies",null,null,1,13,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Consumable supplies",null,null,10618,7213,13438,13438,5460,0,0,0,0,5460,null,5460,5729,null,null,0,5729,null,null,5729,0,6364,null,null,0,6364,null,null,6364,0,6720.3840000000009,null,null,0,6720.3840000000009,null,null,6720.3840000000009,0]
[1,"019002004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2161,918,1532,1532,1339,0,0,0,0,1339,null,1339,1408,null,null,0,1408,null,null,1408,0,1469,null,null,0,1469,null,null,1469,0,1551.2640000000001,null,null,0,1551.2640000000001,null,null,1551.2640000000001,0]
[1,"019002004002",null,null,null,"Operating leases",null,null,21033,26346,23691,23691,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Rental and hiring",null,null,3,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Property payments",null,null,4221,5691,5011,5011,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002004002",null,null,null,"Travel and subsistence",null,null,146383,168930,160067,160067,162488,0,0,0,0,162488,null,162488,162509,null,null,0,162509,null,null,162509,0,162528,null,null,0,162528,null,null,162528,0,171629.568,null,null,0,171629.568,null,null,171629.568,0]
[1,"019002004002",null,null,null,"Training and development",null,null,6,2,86,86,90,0,0,0,0,90,null,90,94,null,null,0,94,null,null,94,0,98,null,null,0,98,null,null,98,0,103.488,null,null,0,103.488,null,null,103.488,0]
[1,"019002004002",null,null,null,"Operating payments",null,null,258981,110406,248829,248829,280609,0,0,0,0,280609,null,280609,293021,null,null,0,293021,null,null,293021,0,304980,null,null,0,304980,null,null,304980,0,322058.88,null,null,0,322058.88,null,null,322058.88,0]
[0,"019002004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019002004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019002004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":0},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":108440},76230,76230,50000,0,0,0,0,50000,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},50000,50000,0,0,0,50000,0,0,50000,0,50000,0,0,0,50000,0,0,50000,0,52800,0,0,0,52800,0,0,52800,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Regional Security"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Regional Security"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Regional Security"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[1,null,{"$f":"C836","v":"Regional Security"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":0},{"$f":"SUM(J843:J844)","v":108440},76230,76230,50000,0,0,0,0,50000,{"$f":"SUM(S843:S844)","v":0},50000,50000,0,0,0,50000,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":50000},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":50000},0,0,0,50000,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":50000},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":52800},{"$f":"SUM(AN843:AN844)","v":0},0,0,52800,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":52800},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[1,null,{"$f":"C836","v":"Regional Security"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":0},108440,76230,76230,50000,0,0,0,0,50000,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":50000},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":50000},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":50000},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":50000},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":50000},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":50000},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":50000},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":52800},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":52800},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":52800},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Regional Security"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Regional Security"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Regional Security"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Regional Security"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Regional Security"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":0},{"$f":"SUM(J856:J857)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S856:S857)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Regional Security"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":0},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":0},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":0},{"$f":"AT856-AM856","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Regional Security"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":63763},140317,64921,64921,49304,0,0,0,0,49304,{"$f":"SUM(S859,S862,S865:S869)","v":0},49304,54604,0,0,0,54604,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":54604},0,52757,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":52757},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":52757},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":55711.392000000007},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":55711.392000000007},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":55711.392000000007},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B859","v":"019002004000"},{"$f":"C836","v":"Regional Security"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,"019002004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004000"},{"$f":"C836","v":"Regional Security"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":63763},140317,64921,64921,49304,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":49304},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":49304},54604,0,0,0,54604,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},54604,0,52757,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":52757},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":52757},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":55711.392000000007},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":55711.392000000007},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":55711.392000000007},{"$f":"SUM(AU863:AU864)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004056"},43,41,null,"Transport equipment",null,null,22614,17271,37885,37885,26986,0,0,0,0,{"$f":"SUM(M863:Q863)","v":26986},null,{"$f":"R863-S863","v":26986},30869,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":30869},null,null,{"$f":"U863+X863+Z863+AA863","v":30869},{"$f":"AB863-U863","v":0},24709,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":24709},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":24709},{"$f":"AK863-AD863","v":0},26092.704000000002,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":26092.704000000002},null,null,{"$f":"AM863+AP863+AR863+AS863","v":26092.704000000002},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004057"},{"$f":"C836","v":"Regional Security"},"Other transfers to households",null,"Other machinery and equipment",null,null,41149,123046,27036,27036,22318,0,0,0,0,22318,null,22318,23735,null,null,0,23735,null,null,23735,0,28048,null,null,0,28048,null,null,28048,0,29618.688000000002,null,null,0,29618.688000000002,null,null,29618.688000000002,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019002004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":1608559},{"$f":"SUM(J788,J834,J858,J870)","v":1638636},{"$f":"SUM(K788,K834,K858,K870)","v":1599262},1599262,1484658,0,0,-227000,0,1257658,0,1257658,1495361,0,0,0,1495361,0,0,1495361,0,1517330,0,0,0,1517330,0,0,1517330,0,1615347.7376751085,0,0,0,1615347.7376751085,0,0,1615347.7376751085,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Force Employment"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Support to the People"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Joint Operational Headquarters"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019002005"},null,null,1,"Support to the People",0,null,698810,901163,989012,989012,1106830,0,0,0,0,{"$f":"SUM(M926:Q926)","v":1106830},null,{"$f":"R926-S926","v":1106830},1152281,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":1152281},null,null,{"$f":"U926+X926+Z926+AA926","v":1152281},{"$f":"AB926-U926","v":0},1200823,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":1200823},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":1200823},{"$f":"AK926-AD926","v":0},1280962.113702521,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":1280962.113702521},null,null,{"$f":"AM926+AP926+AR926+AS926","v":1280962.113702521},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":698810},901163,989012,989012,1106830,0,0,0,0,1106830,0,1106830,1152281,0,0,0,1152281,0,0,1152281,0,1200823,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":1200823},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":1200823},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":1280962.113702521},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":1280962.113702521},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":1280962.113702521},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":586237},794846,810670,810670,1079739,0,0,0,0,1079739,0,1079739,1074467,0,0,0,{"$f":"U938+X938","v":1074467},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":1074467},{"$f":"SUM(AC939,AC942,AC981)","v":0},1078950,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":1078950},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":1078950},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":1152264.6177025209},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":1152264.6177025209},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":1152264.6177025209},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":395923},546265,462586,462586,652925,0,0,0,0,652925,0,652925,636885,0,0,0,{"$f":"U939+X939","v":636885},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":636885},{"$f":"SUM(AC940:AC941)","v":0},644671,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":644671},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":644671},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":693665.99370252097},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":693665.99370252097},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":693665.99370252097},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019002005001"},null,null,null,"Salaries and wages",null,null,395923,546265,462581,462581,652919,0,0,0,0,{"$f":"SUM(M940:Q940)","v":652919},null,{"$f":"R940-S940","v":652919},636879,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":636879},null,null,{"$f":"U940+X940+Z940+AA940","v":636879},{"$f":"AB940-U940","v":0},644665,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":644665},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":644665},{"$f":"AK940-AD940","v":0},693659.53770254238,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":693659.53770254238},null,null,{"$f":"AM940+AP940+AR940+AS940","v":693659.53770254238},{"$f":"AT940-AM940","v":0}]
[1,"019002005001",null,null,null,"Social contributions",null,null,0,0,5,5,6,0,0,0,0,{"$f":"SUM(M941:Q941)","v":6},null,{"$f":"R941-S941","v":6},6,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":6},null,null,{"$f":"U941+X941+Z941+AA941","v":6},{"$f":"AB941-U941","v":0},6,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":6},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":6},{"$f":"AK941-AD941","v":0},6.4559999786171947,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":6.4559999786171947},null,null,{"$f":"AM941+AP941+AR941+AS941","v":6.4559999786171947},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":190314},248581,348084,348084,426814,0,0,0,0,426814,0,426814,437582,0,0,0,437582,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},437582,0,434279,0,0,0,{"$f":"SUM(AH943:AH980)","v":434279},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":434279},{"$f":"SUM(AL943:AL980)","v":0},458598.62399999995,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":458598.62399999995},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":458598.62399999995},{"$f":"SUM(AU943:AU980)","v":0}]
[1,{"$f":"B942","v":"019002005002"},null,null,null,"Administrative fees",null,null,6,5,0,0,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[1,"019002005002",null,null,null,"Advertising",null,null,12,5,70,70,30,0,0,0,0,30,null,30,32,null,null,0,32,null,null,32,0,33,null,null,0,33,null,null,33,0,34.847999999999999,null,null,0,34.847999999999999,null,null,34.847999999999999,0]
[1,"019002005002",null,null,null,"Minor Assets",null,null,5919,5419,6670,6670,51575,0,0,0,0,51575,null,51575,64428,null,null,0,64428,null,null,64428,0,44251,null,null,0,44251,null,null,44251,0,46729.056000000004,null,null,0,46729.056000000004,null,null,46729.056000000004,0]
[0,"019002005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Catering: Departmental activities",null,null,242,94,215,215,127,0,0,0,0,127,null,127,133,null,null,0,133,null,null,133,0,139,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":139},null,null,139,0,146.78399999999999,null,null,0,146.78399999999999,null,null,146.78399999999999,0]
[1,"019002005002",null,null,null,"Communication (G&S)",null,null,1163,971,2594,2594,5039,0,0,0,0,5039,null,5039,5275,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":5275},null,null,5275,0,5507,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":5507},null,null,5507,0,5815.3919999999998,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":5815.3919999999998},null,null,5815.3919999999998,0]
[1,"019002005002",null,null,null,"Computer services",null,null,5235,11825,221,221,7343,0,0,0,0,7343,null,7343,8150,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":8150},null,null,8150,0,9056,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":9056},null,null,9056,0,9563.1360000000004,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":9563.1360000000004},null,null,9563.1360000000004,0]
[0,"019002005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Science and technological services",null,null,1271,4653,0,0,0,0,0,0,0,{"$f":"SUM(M955:Q955)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Contractors",null,null,54416,101448,205200,205200,150965,0,0,0,0,150965,null,150965,138372,null,null,0,138372,null,null,138372,0,144205,null,null,0,144205,null,null,144205,0,152280.48000000001,null,null,0,152280.48000000001,null,null,152280.48000000001,0]
[1,"019002005002",null,null,null,"Agency and support/outsourced services",null,null,16,103,617,617,603,0,0,0,0,603,null,603,57,null,null,0,57,null,null,57,0,59,null,null,0,59,null,null,59,0,62.303999999999995,null,null,0,62.303999999999995,null,null,62.303999999999995,0]
[0,"019002005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Fleet services (including government motor transport)",null,null,4212,3304,3965,3965,6883,0,0,0,0,6883,null,6883,7121,null,null,0,7121,null,null,7121,0,7444,null,null,0,7444,null,null,7444,0,7860.8640000000005,null,null,0,7860.8640000000005,null,null,7860.8640000000005,0]
[0,"019002005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,74,1411,1411,505,0,0,0,0,{"$f":"SUM(M961:Q961)","v":505},null,505,413,null,null,0,413,null,null,413,0,546,null,null,0,546,null,null,546,0,576.57600000000002,null,null,0,576.57600000000002,null,null,576.57600000000002,0]
[1,"019002005002",null,null,null,"Inventory: Farming supplies",null,null,0,102,2415,2415,947,0,0,0,0,947,null,947,993,null,null,0,993,null,null,993,0,1039,null,null,0,1039,null,null,1039,0,1097.184,null,null,0,1097.184,null,null,1097.184,0]
[1,"019002005002",null,null,null,"Inventory: Food and food supplies",null,null,75390,67452,84269,84269,124718,0,0,0,0,{"$f":"SUM(M963:Q963)","v":124718},null,124718,130732,null,null,0,130732,null,null,130732,0,136458,null,null,0,136458,null,null,136458,0,144099.64799999999,null,null,0,144099.64799999999,null,null,144099.64799999999,0]
[1,"019002005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,13099,26489,18465,18465,42794,0,0,0,0,42794,null,42794,44881,null,null,0,44881,null,null,44881,0,46928,null,null,0,46928,null,null,46928,0,49555.968000000001,null,null,0,49555.968000000001,null,null,49555.968000000001,0]
[0,"019002005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Inventory: Materials and supplies",null,null,6671,6686,946,946,1124,0,0,0,0,1124,null,1124,1210,null,null,0,1210,null,null,1210,0,1234,null,null,0,1234,null,null,1234,0,1303.104,null,null,0,1303.104,null,null,1303.104,0]
[1,"019002005002",null,null,null,"Inventory: Medical supplies",null,null,4,1,6,6,19,0,0,0,0,19,null,19,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019002005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Consumable supplies",null,null,3152,4119,4038,4038,5117,0,0,0,0,5117,null,5117,5370,null,null,0,5370,null,null,5370,0,5600,null,null,0,5600,null,null,5600,0,5913.6,null,null,0,5913.6,null,null,5913.6,0]
[1,"019002005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1105,559,864,864,862,0,0,0,0,862,null,862,904,null,null,0,904,null,null,904,0,1004,null,null,0,1004,null,null,1004,0,1060.2240000000002,null,null,0,1060.2240000000002,null,null,1060.2240000000002,0]
[1,"019002005002",null,null,null,"Operating leases",null,null,5,0,378,378,230,0,0,0,0,230,null,230,228,null,null,0,228,null,null,228,0,213,null,null,0,213,null,null,213,0,224.928,null,null,0,224.928,null,null,224.928,0]
[0,"019002005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Property payments",null,null,3180,2613,5573,5573,5262,0,0,0,0,5262,null,5262,5520,null,null,0,5520,null,null,5520,0,5765,null,null,0,5765,null,null,5765,0,6087.84,null,null,0,6087.84,null,null,6087.84,0]
[0,"019002005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Travel and subsistence",null,null,15158,12631,9885,9885,22665,0,0,0,0,22665,null,22665,23756,null,null,0,23756,null,null,23756,0,24791,null,null,0,24791,null,null,24791,0,26179.296000000002,null,null,0,26179.296000000002,null,null,26179.296000000002,0]
[1,"019002005002",null,null,null,"Training and development",null,null,12,25,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019002005002",null,null,null,"Operating payments",null,null,13,3,26,26,6,0,0,0,0,6,null,6,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[1,"019002005002",null,null,null,"Venues and facilities",null,null,33,0,256,256,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019002005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019002005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":0},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":1},0,0,7,0,0,0,0,7,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},7,7,0,0,0,7,0,0,7,0,7,0,0,0,7,0,0,7,0,7,0,0,0,7,0,0,7,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Support to the People"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Support to the People"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Support to the People"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[1,null,{"$f":"C986","v":"Support to the People"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":0},{"$f":"SUM(J993:J994)","v":1},0,0,7,0,0,0,0,7,{"$f":"SUM(S993:S994)","v":0},7,7,0,0,0,7,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":7},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":7},0,0,0,7,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":7},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":7},{"$f":"SUM(AN993:AN994)","v":0},0,0,7,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":7},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[1,null,{"$f":"C986","v":"Support to the People"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":0},1,0,0,7,0,0,0,0,7,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":7},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":7},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":7},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":7},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":7},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":7},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":7},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":7},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":7},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":7},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Support to the People"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Support to the People"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Support to the People"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Support to the People"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Support to the People"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":0},{"$f":"SUM(J1006:J1007)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1006:S1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Support to the People"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":0},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":0},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":0},{"$f":"AT1006-AM1006","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Support to the People"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":112573},106313,178342,178342,27084,0,0,0,0,27084,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},27084,77807,0,0,0,77807,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":77807},0,121866,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":121866},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":121866},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":128690.496},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":128690.496},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":128690.496},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":10978},0,4500,4500,760,0,0,0,0,760,{"$f":"SUM(S1010:S1011)","v":0},760,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[1,{"$f":"B1009","v":"019002005000"},{"$f":"C986","v":"Support to the People"},"Non-profit institutions",null,"Buildings",null,null,10978,0,4500,4500,760,0,0,0,0,760,null,{"$f":"R1010-S1010","v":760},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,"019002005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005000"},{"$f":"C986","v":"Support to the People"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":101595},106313,173842,173842,26324,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":26324},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":26324},77807,0,0,0,77807,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},77807,0,121866,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":121866},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":121866},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":128690.496},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":128690.496},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":128690.496},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005056"},43,41,null,"Transport equipment",null,null,38406,97045,110071,110071,17075,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":17075},null,{"$f":"R1013-S1013","v":17075},71918,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":71918},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":71918},{"$f":"AB1013-U1013","v":0},112713,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":112713},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":112713},{"$f":"AK1013-AD1013","v":0},119024.928,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":119024.928},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":119024.928},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005057"},{"$f":"C986","v":"Support to the People"},"Other transfers to households",null,"Other machinery and equipment",null,null,63189,9268,63771,63771,9249,0,0,0,0,9249,null,9249,5889,null,null,0,5889,null,null,5889,0,9153,null,null,0,9153,null,null,9153,0,9665.5680000000011,null,null,0,9665.5680000000011,null,null,9665.5680000000011,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019002005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":0},3,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":698810},{"$f":"SUM(J938,J984,J1008,J1020)","v":901163},{"$f":"SUM(K938,K984,K1008,K1020)","v":989012},989012,1106830,0,0,0,0,1106830,0,1106830,1152281,0,0,0,1152281,0,0,1152281,0,1200823,0,0,0,1200823,0,0,1200823,0,1280962.113702521,0,0,0,1280962.113702521,0,0,1280962.113702521,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":10978},{"$f":"+J1009","v":0},4500,4500,760,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":760},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]

{"sheet":"3","index":6,"n_rows":1932,"n_cols":56,"rows_kept":1932,"cut":false,"hidden":false,"merged":[[1821,45,1823,45],[1821,46,1823,46],[1821,47,1823,47],[1822,21,1822,22],[1822,23,1823,23],[1822,30,1822,31],[1822,32,1823,32],[1822,39,1822,40],[1822,41,1823,41],[1821,37,1823,37],[1821,38,1823,38],[1821,39,1821,41],[1821,42,1823,42],[1821,43,1823,43],[1821,44,1823,44],[1821,29,1823,29],[1821,30,1821,32],[1821,33,1823,33],[1821,34,1823,34],[1821,35,1823,35],[1821,36,1823,36],[1821,21,1821,23],[1821,24,1823,24],[1821,25,1823,25],[1821,26,1823,26],[1821,27,1823,27],[1821,28,1823,28],[1818,8,1818,10],[1818,19,1818,21],[1818,28,1818,30],[1818,37,1818,39],[1821,5,1821,6],[1821,13,1821,16],[1821,17,1823,17],[1821,18,1823,18],[1821,19,1823,19],[1821,20,1823,20],[1816,8,1816,10],[1816,19,1816,21],[1816,28,1816,30],[1816,37,1816,39],[1817,8,1817,10],[1817,19,1817,21],[1817,28,1817,30],[1817,37,1817,39],[1814,8,1814,10],[1814,19,1814,21],[1814,28,1814,30],[1814,37,1814,39],[1815,8,1815,10],[1815,19,1815,21],[1815,28,1815,30],[1815,37,1815,39],[1812,8,1812,10],[1812,19,1812,21],[1812,28,1812,30],[1812,37,1812,39],[1813,8,1813,10],[1813,19,1813,21],[1813,28,1813,30],[1813,37,1813,39],[1810,8,1810,10],[1810,19,1810,21],[1810,28,1810,30],[1810,37,1810,39],[1811,8,1811,10],[1811,19,1811,21],[1811,28,1811,30],[1811,37,1811,39],[1808,28,1808,30],[1808,37,1808,39],[1809,8,1809,10],[1809,19,1809,21],[1809,28,1809,30],[1809,37,1809,39],[1801,10,1801,12],[1804,5,1804,19],[1807,5,1808,5],[1807,6,1808,6],[1807,7,1808,10],[1807,13,1807,14],[1808,19,1808,21],[1671,45,1673,45],[1671,46,1673,46],[1671,47,1673,47],[1672,21,1672,22],[1672,23,1673,23],[1672,30,1672,31],[1672,32,1673,32],[1672,39,1672,40],[1672,41,1673,41],[1671,37,1673,37],[1671,38,1673,38],[1671,39,1671,41],[1671,42,1673,42],[1671,43,1673,43],[1671,44,1673,44],[1671,29,1673,29],[1671,30,1671,32],[1671,33,1673,33],[1671,34,1673,34],[1671,35,1673,35],[1671,36,1673,36],[1671,21,1671,23],[1671,24,1673,24],[1671,25,1673,25],[1671,26,1673,26],[1671,27,1673,27],[1671,28,1673,28],[1668,8,1668,10],[1668,19,1668,21],[1668,28,1668,30],[1668,37,1668,39],[1671,5,1671,6],[1671,13,1671,16],[1671,17,1673,17],[1671,18,1673,18],[1671,19,1673,19],[1671,20,1673,20],[1666,8,1666,10],[1666,19,1666,21],[1666,28,1666,30],[1666,37,1666,39],[1667,8,1667,10],[1667,19,1667,21],[1667,28,1667,30],[1667,37,1667,39],[1664,8,1664,10],[1664,19,1664,21],[1664,28,1664,30],[1664,37,1664,39],[1665,8,1665,10],[1665,19,1665,21],[1665,28,1665,30],[1665,37,1665,39],[1662,8,1662,10],[1662,19,1662,21],[1662,28,1662,30],[1662,37,1662,39],[1663,8,1663,10],[1663,19,1663,21],[1663,28,1663,30],[1663,37,1663,39],[1660,8,1660,10],[1660,19,1660,21],[1660,28,1660,30],[1660,37,1660,39],[1661,8,1661,10],[1661,19,1661,21],[1661,28,1661,30],[1661,37,1661,39],[1658,28,1658,30],[1658,37,1658,39],[1659,8,1659,10],[1659,19,1659,21],[1659,28,1659,30],[1659,37,1659,39],[1651,10,1651,12],[1654,5,1654,19],[1657,5,1658,5],[1657,6,1658,6],[1657,7,1658,10],[1657,13,1657,14],[1658,19,1658,21],[1521,45,1523,45],[1521,46,1523,46],[1521,47,1523,47],[1522,21,1522,22],[1522,23,1523,23],[1522,30,1522,31],[1522,32,1523,32],[1522,39,1522,40],[1522,41,1523,41],[1521,37,1523,37],[1521,38,1523,38],[1521,39,1521,41],[1521,42,1523,42],[1521,43,1523,43],[1521,44,1523,44],[1521,29,1523,29],[1521,30,1521,32],[1521,33,1523,33],[1521,34,1523,34],[1521,35,1523,35],[1521,36,1523,36],[1521,21,1521,23],[1521,24,1523,24],[1521,25,1523,25],[1521,26,1523,26],[1521,27,1523,27],[1521,28,1523,28],[1518,8,1518,10],[1518,19,1518,21],[1518,28,1518,30],[1518,37,1518,39],[1521,5,1521,6],[1521,13,1521,16],[1521,17,1523,17],[1521,18,1523,18],[1521,19,1523,19],[1521,20,1523,20],[1516,8,1516,10],[1516,19,1516,21],[1516,28,1516,30],[1516,37,1516,39],[1517,8,1517,10],[1517,19,1517,21],[1517,28,1517,30],[1517,37,1517,39],[1514,8,1514,10],[1514,19,1514,21],[1514,28,1514,30],[1514,37,1514,39],[1515,8,1515,10],[1515,19,1515,21],[1515,28,1515,30],[1515,37,1515,39],[1512,8,1512,10],[1512,19,1512,21],[1512,28,1512,30],[1512,37,1512,39],[1513,8,1513,10],[1513,19,1513,21],[1513,28,1513,30],[1513,37,1513,39],[1510,8,1510,10],[1510,19,1510,21],[1510,28,1510,30],[1510,37,1510,39],[1511,8,1511,10],[1511,19,1511,21],[1511,28,1511,30],[1511,37,1511,39],[1508,28,1508,30],[1508,37,1508,39],[1509,8,1509,10],[1509,19,1509,21],[1509,28,1509,30],[1509,37,1509,39],[1501,10,1501,12],[1504,5,1504,19],[1507,5,1508,5],[1507,6,1508,6],[1507,7,1508,10],[1507,13,1507,14],[1508,19,1508,21],[1371,45,1373,45],[1371,46,1373,46],[1371,47,1373,47],[1372,21,1372,22],[1372,23,1373,23],[1372,30,1372,31],[1372,32,1373,32],[1372,39,1372,40],[1372,41,1373,41],[1371,37,1373,37],[1371,38,1373,38],[1371,39,1371,41],[1371,42,1373,42],[1371,43,1373,43],[1371,44,1373,44],[1371,29,1373,29],[1371,30,1371,32],[1371,33,1373,33],[1371,34,1373,34],[1371,35,1373,35],[1371,36,1373,36],[1371,21,1371,23],[1371,24,1373,24],[1371,25,1373,25],[1371,26,1373,26],[1371,27,1373,27],[1371,28,1373,28],[1368,8,1368,10],[1368,19,1368,21],[1368,28,1368,30],[1368,37,1368,39],[1371,5,1371,6],[1371,13,1371,16],[1371,17,1373,17],[1371,18,1373,18],[1371,19,1373,19],[1371,20,1373,20],[1366,8,1366,10],[1366,19,1366,21],[1366,28,1366,30],[1366,37,1366,39],[1367,8,1367,10],[1367,19,1367,21],[1367,28,1367,30],[1367,37,1367,39],[1364,8,1364,10],[1364,19,1364,21],[1364,28,1364,30],[1364,37,1364,39],[1365,8,1365,10],[1365,19,1365,21],[1365,28,1365,30],[1365,37,1365,39],[1362,8,1362,10],[1362,19,1362,21],[1362,28,1362,30],[1362,37,1362,39],[1363,8,1363,10],[1363,19,1363,21],[1363,28,1363,30],[1363,37,1363,39],[1360,8,1360,10],[1360,19,1360,21],[1360,28,1360,30],[1360,37,1360,39],[1361,8,1361,10],[1361,19,1361,21],[1361,28,1361,30],[1361,37,1361,39],[1358,28,1358,30],[1358,37,1358,39],[1359,8,1359,10],[1359,19,1359,21],[1359,28,1359,30],[1359,37,1359,39],[1351,10,1351,12],[1354,5,1354,19],[1357,5,1358,5],[1357,6,1358,6],[1357,7,1358,10],[1357,13,1357,14],[1358,19,1358,21],[1221,45,1223,45],[1221,46,1223,46],[1221,47,1223,47],[1222,21,1222,22],[1222,23,1223,23],[1222,30,1222,31],[1222,32,1223,32],[1222,39,1222,40],[1222,41,1223,41],[1221,37,1223,37],[1221,38,1223,38],[1221,39,1221,41],[1221,42,1223,42],[1221,43,1223,43],[1221,44,1223,44],[1221,29,1223,29],[1221,30,1221,32],[1221,33,1223,33],[1221,34,1223,34],[1221,35,1223,35],[1221,36,1223,36],[1221,21,1221,23],[1221,24,1223,24],[1221,25,1223,25],[1221,26,1223,26],[1221,27,1223,27],[1221,28,1223,28],[1218,8,1218,10],[1218,19,1218,21],[1218,28,1218,30],[1218,37,1218,39],[1221,5,1221,6],[1221,13,1221,16],[1221,17,1223,17],[1221,18,1223,18],[1221,19,1223,19],[1221,20,1223,20],[1216,8,1216,10],[1216,19,1216,21],[1216,28,1216,30],[1216,37,1216,39],[1217,8,1217,10],[1217,19,1217,21],[1217,28,1217,30],[1217,37,1217,39],[1214,8,1214,10],[1214,19,1214,21],[1214,28,1214,30],[1214,37,1214,39],[1215,8,1215,10],[1215,19,1215,21],[1215,28,1215,30],[1215,37,1215,39],[1212,8,1212,10],[1212,19,1212,21],[1212,28,1212,30],[1212,37,1212,39],[1213,8,1213,10],[1213,19,1213,21],[1213,28,1213,30],[1213,37,1213,39],[1210,8,1210,10],[1210,19,1210,21],[1210,28,1210,30],[1210,37,1210,39],[1211,8,1211,10],[1211,19,1211,21],[1211,28,1211,30],[1211,37,1211,39],[1208,28,1208,30],[1208,37,1208,39],[1209,8,1209,10],[1209,19,1209,21],[1209,28,1209,30],[1209,37,1209,39],[1201,10,1201,12],[1204,5,1204,19],[1207,5,1208,5],[1207,6,1208,6],[1207,7,1208,10],[1207,13,1207,14],[1208,19,1208,21],[1071,45,1073,45],[1071,46,1073,46],[1071,47,1073,47],[1072,21,1072,22],[1072,23,1073,23],[1072,30,1072,31],[1072,32,1073,32],[1072,39,1072,40],[1072,41,1073,41],[1071,37,1073,37],[1071,38,1073,38],[1071,39,1071,41],[1071,42,1073,42],[1071,43,1073,43],[1071,44,1073,44],[1071,29,1073,29],[1071,30,1071,32],[1071,33,1073,33],[1071,34,1073,34],[1071,35,1073,35],[1071,36,1073,36],[1071,21,1071,23],[1071,24,1073,24],[1071,25,1073,25],[1071,26,1073,26],[1071,27,1073,27],[1071,28,1073,28],[1068,8,1068,10],[1068,19,1068,21],[1068,28,1068,30],[1068,37,1068,39],[1071,5,1071,6],[1071,13,1071,16],[1071,17,1073,17],[1071,18,1073,18],[1071,19,1073,19],[1071,20,1073,20],[1066,8,1066,10],[1066,19,1066,21],[1066,28,1066,30],[1066,37,1066,39],[1067,8,1067,10],[1067,19,1067,21],[1067,28,1067,30],[1067,37,1067,39],[1064,8,1064,10],[1064,19,1064,21],[1064,28,1064,30],[1064,37,1064,39],[1065,8,1065,10],[1065,19,1065,21],[1065,28,1065,30],[1065,37,1065,39],[1062,8,1062,10],[1062,19,1062,21],[1062,28,1062,30],[1062,37,1062,39],[1063,8,1063,10],[1063,19,1063,21],[1063,28,1063,30],[1063,37,1063,39],[1060,8,1060,10],[1060,19,1060,21],[1060,28,1060,30],[1060,37,1060,39],[1061,8,1061,10],[1061,19,1061,21],[1061,28,1061,30],[1061,37,1061,39],[1058,28,1058,30],[1058,37,1058,39],[1059,8,1059,10],[1059,19,1059,21],[1059,28,1059,30],[1059,37,1059,39],[1051,10,1051,12],[1054,5,1054,19],[1057,5,1058,5],[1057,6,1058,6],[1057,7,1058,10],[1057,13,1057,14],[1058,19,1058,21],[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6]],"merged_total":1145,"flags":["merged_cut"]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4050)","v":11}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":11}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",3,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Landward Defence"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide prepared and supported landward defence capabilities for the defence and protection of South Africa.\n\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,"75% (3232)","80% (3146)","40.89% (1608)","80% (2214)",null,"80% (2362)","80% (2146)",null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\"",0]
[1,null,null,null,null,0,0,null,100,100,100,100,100,null,100,100,null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage compliance with number of ordered commitments (external operations)\"",0]
[1,null,null,null,null,0,0,null,"-",0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Strategic Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":420388},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":418972},361408,361408,510163,0,0,-39605,0,470558,0,470558,462119,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":462119},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,462119,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":436043},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":436043},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,436043,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":466435.63893540011},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":466435.63893540011},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,466435.63893540011,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Infantry Capability",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":4759699},5403955,6118704,6118704,6208726,0,0,-89610,66720,6185836,0,6185836,7292650,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,7292650,0,0,7292650,0,7906796,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":7906796},0,0,7906796,0,8450045.4220973831,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,8450045.4220973831,0,0,8450045.4220973831,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Armour Capability",null,null,356755,374685,398611,398611,444191,0,0,1282,0,445473,0,445473,449396,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,449396,0,0,449396,0,467383,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,467383,0,0,467383,0,502552.63839685993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,502552.63839685993,0,0,502552.63839685993,0]
[1,4,1,null,4,"Artillery Capability",null,null,383202,425602,527491,527491,463044,0,0,6435,0,469479,0,469479,500883,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,500883,0,0,500883,0,564060,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,564060,0,0,564060,0,604369.59444572311,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,604369.59444572311,0,0,604369.59444572311,0]
[1,5,1,null,5,"Air Defence Artillery Capability",null,null,425105,478055,580453,580453,588879,0,0,0,0,588879,0,588879,846774,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,846774,0,0,846774,0,996312,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,996312,0,0,996312,0,1059211.2027337637,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1059211.2027337637,0,0,1059211.2027337637,0]
[1,6,1,null,6,"Engineering Capability",null,null,587191,623073,742997,742997,708687,0,0,3565,0,712252,0,712252,716180,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,716180,0,0,716180,0,748268,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,748268,0,0,748268,0,804450.76945545,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,804450.76945545,0,0,804450.76945545,0]
[1,7,1,null,7,"Operational Intelligence",null,null,176843,188262,218656,218656,252520,0,0,0,0,252520,0,252520,266488,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,266488,0,0,266488,0,289581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,289581,0,0,289581,0,311411.55899967678,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,311411.55899967678,0,0,311411.55899967678,0]
[1,8,1,null,8,"Command and Control Capability",null,null,168679,177810,198063,198063,202683,0,0,509,0,203192,0,203192,195788,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,195788,0,0,195788,0,196222,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,196222,0,0,196222,0,210729.30337293501,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,210729.30337293501,0,0,210729.30337293501,0]
[1,9,1,null,9,"Support Capability",null,null,4858211,4428168,4414588,4414588,4424147,0,0,14035,0,4438182,0,4438182,4283292,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,4283292,0,0,4283292,0,4261112,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,4261112,0,0,4261112,0,4548810.5032551093,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,4548810.5032551093,0,0,4548810.5032551093,0]
[1,10,1,null,10,"General Training Capability",null,null,390971,411522,504674,504674,585823,0,0,0,0,585823,0,585823,576510,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,576510,0,0,576510,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},578909,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,578909,0,0,578909,0,620888.07429642137,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,620888.07429642137,0,0,620888.07429642137,0]
[1,11,1,null,11,"Signal Capability",null,null,1072079,1119012,1136731,1136731,1262575,0,0,12506,0,1275081,0,1275081,1248657,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,1248657,0,0,1248657,0,1269852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,1269852,0,0,1269852,0,1364578.5117920528,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,1364578.5117920528,0,0,1364578.5117920528,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":13599123},14049116,15202376,15202376,15651438,0,0,-90883,66720,15627275,0,{"$f":"SUM(T47:T71)","v":15627275},16838737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,16838737,{"$f":"SUM(Z47:Z71)","v":0},0,16838737,{"$f":"SUM(AC47:AC71)","v":0},17714538,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},17714538,{"$f":"SUM(AI47:AI71)","v":0},0,17714538,0,18943483.217780776,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},18943483.217780776,0,0,18943483.217780776,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4050,$F74,I$300:I$4050)","v":10809538},11652112,12614857,12614857,13167574,0,0,119117,0,13286691,0,13286691,13306291,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":13306291},{"$f":"SUMIF($F$300:$F$4050,$F74,Z$300:Z$4050)","v":0},0,13306291,0,13783720,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":13783720},{"$f":"SUMIF($F$300:$F$4050,$F74,AI$300:AI$4050)","v":0},0,13783720,0,14792541.977780774,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":14792541.977780774},{"$f":"SUMIF($F$300:$F$4050,$F74,AR$300:AR$4050)","v":0},0,14792541.977780774,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Landward DefenceCompensation of employees"},null,"Compensation of employees",null,null,9164762,9795641,10648208,10648208,11295190,0,0,149816,0,11445006,0,11445006,11340926,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,11340926,0,0,11340926,0,11846685,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,11846685,0,0,11846685,0,12747033.017780775,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,12747033.017780775,0,0,12747033.017780775,0]
[1,null,null,null,null,"Salaries and wages",null,null,8152990,8700909,9625011,9625011,10169386,0,0,149816,0,10319202,0,10319202,10207154,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,10207154,0,0,10207154,0,10703342,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,10703342,0,0,10703342,0,11516795.953855423,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,11516795.953855423,0,0,11516795.953855423,0]
[1,null,null,null,null,"Social contributions",null,null,1011772,1094732,1023197,1023197,1125804,0,0,0,0,1125804,0,1125804,1133772,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,1133772,0,0,1133772,0,1143343,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,1143343,0,0,1143343,0,1230237.0639253533,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,1230237.0639253533,0,0,1230237.0639253533,0]
[1,null,null,{"$f":"$G$8&F78","v":"Landward DefenceGoods and services"},null,"Goods and services",null,null,1644776,1856471,1966649,1966649,1872384,0,0,-30699,0,1841685,0,1841685,1965365,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,1965365,0,0,1965365,0,1937035,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,1937035,0,0,1937035,0,2045508.96,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,2045508.96,0,0,2045508.96,0]
[1,null,null,null,null,"Administrative fees",null,null,10,3,0,0,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,3,0,0,3,0,3.1680000000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,3.1680000000000006,0,0,3.1680000000000006,0]
[1,null,null,null,null,"Advertising",null,null,1441,1121,1129,1129,1203,0,0,0,0,1203,0,1203,1230,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,1230,0,0,1230,0,1195,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,1195,0,0,1195,0,1261.92,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,1261.92,0,0,1261.92,0]
[1,null,null,null,null,"Minor Assets",null,null,64157,59467,65191,65191,41388,0,0,0,0,41388,0,41388,53650,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,53650,0,0,53650,0,31612,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,31612,0,0,31612,0,33382.272000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,33382.272000000004,0,0,33382.272000000004,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4050,$F84,I$300:I$4050)","v":5375},2802,2961,2961,2635,0,0,0,0,2635,0,2635,2426,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,2426,{"$f":"SUMIF($F$300:$F$4050,$F84,Z$300:Z$4050)","v":0},0,2426,0,2448,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,2448,{"$f":"SUMIF($F$300:$F$4050,$F84,AI$300:AI$4050)","v":0},0,2448,0,2585.0880000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,2585.0880000000002,0,0,2585.0880000000002,0]
[1,null,null,null,null,"Communication (G&S)",null,null,33027,22905,34514,34514,27978,0,0,0,0,27978,0,27978,28185,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,28185,0,0,28185,0,28291,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":28291},0,0,28291,0,29875.296000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,29875.296000000002,0,0,29875.296000000002,0]
[1,null,null,null,null,"Computer services",null,null,71074,81649,77595,77595,77629,0,0,0,0,77629,0,77629,77400,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,77400,0,0,77400,0,77431,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,77431,0,0,77431,0,81767.136000000013,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,81767.136000000013,0,0,81767.136000000013,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,6914,6699,5406,5406,3000,0,0,0,0,3000,0,3000,3000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,3000,0,0,3000,0,3000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,3000,0,0,3000,0,3168,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,3168,0,0,3168,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,186,11346,25944,25944,14948,0,0,0,0,14948,0,14948,12783,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,12783,0,0,12783,0,10616,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,10616,0,0,10616,0,11210.496000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,11210.496000000001,0,0,11210.496000000001,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,57,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Science and technological services",null,null,1681,800,0,0,798,0,0,0,0,798,0,798,521,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,521,0,0,521,0,756,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,756,0,0,756,0,798.3359999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,798.3359999999999,0,0,798.3359999999999,0]
[1,null,null,null,null,"Contractors",null,null,232914,352503,542554,542554,335467,0,0,0,0,335467,0,335467,282415,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,282415,0,0,282415,0,311508,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,311508,0,0,311508,0,328952.44800000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,328952.44800000003,0,0,328952.44800000003,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,11001,8740,11906,11906,71127,0,0,-35791,0,35336,0,35336,36043,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,36043,0,0,36043,0,11047,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,11047,0,0,11047,0,11665.632000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,11665.632000000001,0,0,11665.632000000001,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4050,$F94,I$300:I$4050)","v":3216},109,286,286,255,0,0,0,0,255,0,255,255,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,255,{"$f":"SUMIF($F$300:$F$4050,$F94,Z$300:Z$4050)","v":0},0,255,0,256,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,256,{"$f":"SUMIF($F$300:$F$4050,$F94,AI$300:AI$4050)","v":0},0,256,0,270.33600000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,270.33600000000001,{"$f":"SUMIF($F$300:$F$4050,$F94,AR$300:AR$4050)","v":0},0,270.33600000000001,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,1836,48491,66646,66646,43312,0,0,0,0,43312,0,43312,47328,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,47328,0,0,47328,0,28537,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,28537,0,0,28537,0,30135.072,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,30135.072,0,0,30135.072,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,148071,116310,116310,72002,0,0,0,0,72002,0,72002,124107,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,124107,0,0,124107,0,85344,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,85344,0,0,85344,0,90123.263999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,90123.263999999996,0,0,90123.263999999996,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,4411,3643,3643,1010,0,0,0,0,1010,0,1010,153,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,153,0,0,153,0,155,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,155,0,0,155,0,163.68,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,163.68,0,0,163.68,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,481412,473441,402386,402386,472882,0,0,0,0,472882,0,472882,473865,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,473865,0,0,473865,0,480861,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,480861,0,0,480861,0,507789.21600000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,507789.21600000007,0,0,507789.21600000007,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,193558,152000,198556,198556,231009,0,0,0,0,231009,0,231009,252922,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,252922,0,0,252922,0,278466,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,278466,0,0,278466,0,294060.09599999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,294060.09599999996,0,0,294060.09599999996,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,61166,50977,32992,32992,26540,0,0,0,0,26540,0,26540,14881,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,14881,0,0,14881,0,12810,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,12810,0,0,12810,0,13527.36,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,13527.36,0,0,13527.36,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,68,17,26,26,216,0,0,0,0,216,0,216,227,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,227,0,0,227,0,250,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,250,0,0,250,0,264,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,264,0,0,264,0]
[1,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4050,$F104,I$300:I$4050)","v":10},2,5,5,10,0,0,0,0,10,0,10,10,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,10,{"$f":"SUMIF($F$300:$F$4050,$F104,Z$300:Z$4050)","v":0},0,10,0,5,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},{"$f":"SUM(AE104:AF104)","v":0},5,{"$f":"SUMIF($F$300:$F$4050,$F104,AI$300:AI$4050)","v":0},0,5,0,5.28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,5.28,0,0,5.28,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,47,5638,2928,2928,40,0,0,0,0,40,0,40,40993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,40993,0,0,40993,0,63387,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,63387,0,0,63387,0,66936.672000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,66936.672000000006,0,0,66936.672000000006,0]
[1,null,null,null,null,"Consumable supplies",null,null,51876,39734,35910,35910,35861,0,0,0,0,35861,0,35861,36549,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,36549,0,0,36549,0,36125,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,36125,0,0,36125,0,38148,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,38148,0,0,38148,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,29145,16026,22903,22903,19918,0,0,0,0,19918,0,19918,19089,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,19089,0,0,19089,0,17431,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,17431,0,0,17431,0,18407.135999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,18407.135999999999,0,0,18407.135999999999,0]
[1,null,null,null,null,"Operating leases",null,null,2265,3511,19609,19609,18101,0,0,0,0,18101,0,18101,16779,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,16779,0,0,16779,0,16392,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,16392,0,0,16392,0,17309.952000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,17309.952000000001,0,0,17309.952000000001,0]
[1,null,null,null,null,"Rental and hiring",null,null,16,60,19,19,10,0,0,0,0,10,0,10,10,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,10,0,0,10,0,10,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,10,0,0,10,0,10.559999999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,10.559999999999999,0,0,10.559999999999999,0]
[1,null,null,null,null,"Property payments",null,null,85979,62636,57794,57794,63778,0,0,0,0,63778,0,63778,63885,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,63885,0,0,63885,0,63194,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,63194,0,0,63194,0,66732.864000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,66732.864000000001,0,0,66732.864000000001,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,278665,251414,177604,177604,206994,0,0,11092,0,218086,0,218086,270260,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,270260,0,0,270260,0,270328,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,270328,0,0,270328,0,285466.36800000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,285466.36800000007,0,0,285466.36800000007,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4050,$F114,I$300:I$4050)","v":39156},49130,37513,37513,80029,0,0,-6000,0,74029,0,74029,81409,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,81409,{"$f":"SUMIF($F$300:$F$4050,$F114,Z$300:Z$4050)","v":0},0,81409,0,83306,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,83306,{"$f":"SUMIF($F$300:$F$4050,$F114,AI$300:AI$4050)","v":0},0,83306,0,87971.135999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,87971.135999999999,{"$f":"SUMIF($F$300:$F$4050,$F114,AR$300:AR$4050)","v":0},0,87971.135999999999,0]
[1,null,null,null,null,"Operating payments",null,null,-16957,-1863,20037,20037,20248,0,0,0,0,20248,0,20248,21019,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,21019,0,0,21019,0,18228,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,18228,0,0,18228,0,19248.768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,19248.768,0,0,19248.768,0]
[1,null,null,null,null,"Venues and facilities",null,null,5481,4631,4282,4282,3993,0,0,0,0,3993,0,3993,3968,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,3968,0,0,3968,0,4043,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,4043,0,0,4043,0,4269.4079999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,4269.4079999999994,0,0,4269.4079999999994,0]
[0,null,null,{"$f":"$G$8&F117","v":"Landward DefenceInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,2473968,2251766,2549032,2549032,2457933,0,0,-210000,66720,2314653,0,2314653,3512536,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,3512536,0,0,3512536,0,3915403,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,3915403,0,0,3915403,0,4134663,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,4134663,0,0,4134663,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Landward DefenceProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,2,5,5,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,3,0,0,3,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4050,$F124,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,0,2,5,5,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,3,0,0,3,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,2,5,5,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,3,0,0,3,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Landward DefenceDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,2391470,2158389,2481195,2481195,2379140,0,0,-210000,66720,2235860,0,2235860,3446963,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,3446963,0,0,3446963,0,3858440,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,3858440,0,0,3858440,0,4074512,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,4074512,0,0,4074512,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,2391470,2158389,2481195,2481195,2379140,0,0,-210000,66720,2235860,0,2235860,3446963,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,3446963,0,0,3446963,0,3858440,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,3858440,0,0,3858440,0,4074512,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,4074512,0,0,4074512,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Landward DefenceHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Landward DefenceForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Landward DefencePublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,54509,50185,33117,33117,38400,0,0,0,0,38400,0,38400,26000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,26000,0,0,26000,0,11000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,11000,0,0,11000,0,11616,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":11616},0,0,11616,0]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4050,$F134,I$300:I$4050)","v":54446},49728,33117,33117,38400,0,0,0,0,38400,0,38400,26000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,26000,{"$f":"SUMIF($F$300:$F$4050,$F134,Z$300:Z$4050)","v":0},0,26000,0,11000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,11000,{"$f":"SUMIF($F$300:$F$4050,$F134,AI$300:AI$4050)","v":0},0,11000,0,11616,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,11616,{"$f":"SUMIF($F$300:$F$4050,$F134,AR$300:AR$4050)","v":0},0,11616,0]
[1,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,54446,49728,33117,33117,38400,0,0,0,0,38400,0,38400,26000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,26000,0,0,26000,0,11000,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,11000,0,0,11000,0,11616,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,11616,0,0,11616,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,63,457,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,63,457,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Landward DefenceNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Landward DefenceHouseholds"},null,"Households",null,null,27989,43190,34715,34715,40390,0,0,0,0,40390,0,40390,39570,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,39570,0,0,39570,0,45960,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,45960,0,0,45960,0,48532,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,48532,0,0,48532,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,24282,29509,34715,34715,40390,0,0,0,0,40390,0,40390,39570,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,39570,0,0,39570,0,45960,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,45960,0,0,45960,0,48532,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,48532,0,0,48532,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,3707,13681,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4050,$F144,I$300:I$4050)","v":312092},144478,38487,38487,25931,0,0,0,0,25931,0,25931,19910,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,19910,{"$f":"SUMIF($F$300:$F$4050,$F144,Z$300:Z$4050)","v":0},0,19910,0,15415,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,15415,{"$f":"SUMIF($F$300:$F$4050,$F144,AI$300:AI$4050)","v":0},0,15415,0,16278.24,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,16278.24,0,0,16278.24,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Landward DefenceBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,668,1850,200,200,264,0,0,0,0,264,0,132,200,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,200,0,0,100,0,200,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,200,0,0,100,0,211.20000000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,211.20000000000002,0,0,105.60000000000001,0]
[1,null,null,null,null,"Buildings",null,null,334,925,100,100,132,0,0,0,0,132,0,132,100,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,100,0,0,100,0,100,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,100,0,0,100,0,105.60000000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,105.60000000000001,0,0,105.60000000000001,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Landward DefenceMachinery and equipment"},null,"Machinery and equipment",null,null,310513,143547,34621,34621,25779,0,0,0,0,25779,0,25779,19810,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,19810,0,0,19810,0,15315,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,15315,0,0,15315,0,16172.640000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,16172.640000000001,0,0,16172.640000000001,0]
[1,null,null,null,null,"Transport equipment",null,null,144875,52553,2785,2785,1907,0,0,0,0,1907,0,1907,3737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,3737,0,0,3737,0,655,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,655,0,0,655,0,691.68000000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,691.68000000000006,0,0,691.68000000000006,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,165638,90994,31836,31836,23872,0,0,0,0,23872,0,23872,16073,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,16073,0,0,16073,0,14660,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,14660,0,0,14660,0,15480.960000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,15480.960000000001,0,0,15480.960000000001,0]
[0,null,null,{"$f":"$G$8&F151","v":"Landward DefenceHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Landward DefenceSpecialised military assets",null,"Specialised military assets",null,null,0,0,3766,3766,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Landward DefenceBiological assets",null,"Biological assets",null,null,1245,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Landward DefenceLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Landward DefenceSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,6,0,0,20,0,0,0,0,20,0,20,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Landward DefencePayments for financial assets",null,"Payments for financial assets",null,null,3525,760,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":13599123},14049116,15202376,15202376,15651438,0,0,-90883,66720,15627275,0,15627275,16838737,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},16838737,0,0,16838737,0,17714538,0,0,0,17714538,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,17714538,0,18943483.217780773,0,0,0,18943483.217780773,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,18943483.217780773,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,4363,4003,5565,5565,6999,0,0,0,0,{"$f":"SUM(M177:Q177)","v":6999},null,{"$f":"R177-S177","v":6999},7118,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":7118},null,null,{"$f":"Y177+Z177+AA177","v":7118},{"$f":"AB177-U177","v":0},7521,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":7521},null,null,{"$f":"AH177+AI177+AJ177","v":7521},{"$f":"AK177-AD177","v":0},7942,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":7942},null,null,{"$f":"AQ177+AR177+AS177","v":7942},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Strategic Direction",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,6520,7353,10013,10013,9444,0,0,0,0,9444,null,{"$f":"R178-S178","v":9444},10386,null,null,0,10386,null,null,10386,0,10687,null,null,0,10687,null,null,{"$f":"AH178+AI178+AJ178","v":10687},0,11285,null,null,0,11285,null,null,{"$f":"AQ178+AR178+AS178","v":11285},0,null,"Social benefits","Current","Infantry Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,3,"Employee social benefits",null,null,344,352,105,105,1147,0,0,0,0,1147,null,1147,1218,null,null,0,1218,null,null,1218,0,1668,null,null,0,1668,null,null,1668,0,1761,null,null,0,1761,null,null,1761,0,null,"Social benefits","Current","Armour Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,4,"Employee social benefits",null,null,110,280,355,355,456,0,0,0,0,456,null,456,583,null,null,0,583,null,null,583,0,740,null,null,0,740,null,null,740,0,781,null,null,0,781,null,null,781,0,null,"Social benefits","Current","Artillery Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,5,"Employee social benefits",null,null,141,1642,83,83,985,0,0,0,0,985,null,985,79,null,null,0,79,null,null,79,0,767,null,null,0,767,null,null,767,0,810,null,null,{"$f":"SUM(AN181:AO181)","v":0},810,null,null,810,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Air Defence Artillery Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Employee social benefits",null,null,1090,1948,2316,2316,2943,0,0,0,0,2943,null,2943,2579,null,null,0,2579,null,null,2579,0,2486,null,null,0,{"$f":"AD182+AG182","v":2486},null,null,2486,0,2625,null,null,0,2625,null,null,2625,0,null,"Social benefits","Current","Engineering Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,7,"Employee social benefits",null,null,291,492,662,662,394,0,0,0,0,394,null,394,465,null,null,0,465,null,null,465,0,484,null,null,0,484,null,null,484,0,511,null,null,0,511,null,null,511,0,null,"Social benefits","Current","Operational Intelligence",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Employee social benefits",null,null,592,37,363,363,2619,0,0,0,0,2619,null,2619,2199,null,null,0,2199,null,null,2199,0,3842,null,null,0,3842,null,null,3842,0,4057,null,null,0,4057,null,null,4057,0,null,"Social benefits","Current","Command and Control Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,9,"Armaments Corporation of South Africa",null,null,48752,49728,33117,33117,38400,0,0,0,0,38400,null,38400,26000,null,null,0,26000,null,null,26000,0,11000,null,null,0,11000,null,null,11000,0,11616,null,null,0,11616,null,null,11616,0,null,"Subsidies on products and production (pc)","Current","Support Capability",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,10,"Employee social benefits",null,null,9089,8982,11405,11405,10035,0,0,0,0,10035,null,10035,9288,null,null,0,9288,null,null,9288,0,13072,null,null,0,13072,null,null,13072,0,13804,null,null,0,13804,null,null,13804,0,null,"Social benefits","Current","Support Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,11,"Employee social benefits",null,null,837,1321,228,228,2105,0,0,0,0,2105,null,2105,1996,null,null,0,1996,null,null,1996,0,2267,null,null,0,2267,null,null,2267,0,2394,null,null,0,2394,null,null,2394,0,null,"Social benefits","Current","General Training Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,12,"Employee social benefits",null,null,905,3099,3620,3620,3263,0,0,0,0,3263,null,3263,3659,null,null,0,3659,null,null,3659,0,2426,null,null,0,2426,null,null,2426,0,2562,null,null,0,2562,null,null,2562,0,null,"Social benefits","Current","Signal Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,13,"Special defence account",null,null,907662,1231661,1597704,1597704,1488485,0,0,-210000,66720,1345205,null,1345205,2414402,null,null,0,2414402,null,null,2414402,0,2714838,null,null,0,2714838,null,null,2714838,0,2866869,null,null,0,2866869,null,null,2866869,0,null,"Departmental agencies (non-business entities)","Current","Infantry Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,14,"Special defence account",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,1200,null,null,0,1200,null,null,1200,0,1267,null,null,0,1267,null,null,1267,0,null,"Departmental agencies (non-business entities)","Current","Armour Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,15,"Special defence account",null,null,36728,52999,121641,121641,24418,0,0,0,0,24418,null,24418,60402,null,null,0,60402,null,null,60402,0,109659,null,null,0,109659,null,null,109659,0,115800,null,null,0,115800,null,null,115800,0,null,"Departmental agencies (non-business entities)","Current","Artillery Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,16,"Special defence account",null,null,164521,203010,256189,256189,238779,0,0,0,0,238779,null,238779,490220,null,null,0,490220,null,null,490220,0,622436,null,null,0,622436,null,null,622436,0,657292,null,null,0,657292,null,null,657292,0,null,"Departmental agencies (non-business entities)","Current","Air Defence Artillery Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,17,"Special defence account",null,null,7080,2842,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Operational Intelligence",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,18,"Special defence account",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Command and Control Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,19,"Special defence account",null,null,1275479,667869,505571,505571,627364,0,0,0,0,627364,null,627364,481841,null,null,0,481841,null,null,481841,0,410213,null,null,0,410213,null,null,410213,0,433185,null,null,0,433185,null,null,433185,0,null,"Departmental agencies (non-business entities)","Current","Support Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,20,"Communication",null,null,0,0,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,null,"Departmental agencies (non-business entities)","Current","Strategic Direction",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,21,"Communication",null,null,0,0,71,71,71,0,0,0,0,71,null,71,71,null,null,0,71,null,null,71,0,71,null,null,0,71,null,null,71,0,75,null,null,0,75,null,null,75,0,null,"Departmental agencies (non-business entities)","Current","Infantry Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,22,"Communication",null,null,0,0,1,1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Artillery Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,23,"Communication",null,null,0,0,2,2,1,0,0,0,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Engineering Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,24,"Vehicle licences",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Engineering Capability",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,25,"Communication",null,null,0,0,0,0,10,0,0,0,0,10,null,10,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,null,"Departmental agencies (non-business entities)","Current","Operational Intelligence",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,26,"Armaments Corporation of South Africa",null,null,5694,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Subsidies on products and production (pc)","Current","Strategic Direction",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,27,"Communication",null,null,0,0,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,null,"Departmental agencies (non-business entities)","Current","Command and Control Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,28,"Communication",null,null,0,0,3,3,0,0,0,0,0,0,null,0,5,null,null,0,5,null,null,5,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Support Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,29,"Communication",null,null,0,0,8,8,7,0,0,0,0,7,null,7,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,null,"Departmental agencies (non-business entities)","Current","General Training Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,30,"Communication",null,null,0,8,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,null,"Departmental agencies (non-business entities)","Current","Signal Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,31,"Vehicle licences",null,null,0,2,3,3,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,null,"Municipal bank accounts","Current","Signal Capability",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,32,"Vehicle licences",null,null,0,0,4,4,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Air Defence Artillery Capability",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,33,"Vehicle licences",null,null,0,0,2,2,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,"Municipal bank accounts","Current","Artillery Capability",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,34,"Claims against the state",null,null,3336,9251,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Infantry Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,35,"Claims against the state",null,null,63,213,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Support Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,36,"Claims against the state",null,null,290,619,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Support Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,37,"Claims against the State",null,null,81,3770,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","General Training Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,38,"Claims against the state",null,null,0,200,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Strategic Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,39,"Claims against the state",null,null,0,44,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Infantry Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,40,"Claims against the state",null,null,0,10,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Engineering Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,41,"Claims against the state",null,null,0,31,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Signal Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":2473968},2251766,2549032,2549032,2457933,0,0,-210000,66720,2314653,0,2314653,3512536,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":3512536},0,0,3512536,0,3915403,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":3915403},0,0,3915403,0,4134663,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":4134663},0,0,4134663,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,16,20,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Strategic Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,1549,195,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Infantry Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,4,49,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Armour Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,204,40,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Artillery Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,5,"Thefts and losses",null,null,69,5,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Air Defence Artillery Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,6,"Thefts and losses",null,null,472,8,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Engineering Capability",null,0,"Thefts and losses",""]
[1,null,null,null,7,"Thefts and losses",null,null,23,8,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Operational Intelligence",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,8,"Thefts and losses",null,null,78,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Command and Control Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,9,"Thefts and losses",null,null,846,287,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Support Capability",null,"Thefts and losses","Thefts and losses",""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":1},null,null,null,10,"Thefts and losses",null,null,7,91,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,"General Training Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,11,"Thefts and losses",null,null,257,57,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Signal Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Landward Defence"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Strategic Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Deputy Chief SA Army"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019003001"},null,null,1,"Strategic Direction",0,null,420388,418972,361408,361408,510163,0,0,-39605,0,{"$f":"SUM(M326:Q326)","v":470558},null,{"$f":"R326-S326","v":470558},462119,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":462119},null,null,{"$f":"U326+X326+Z326+AA326","v":462119},{"$f":"AB326-U326","v":0},436043,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":436043},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":436043},{"$f":"AK326-AD326","v":0},466435.63893540011,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":466435.63893540011},null,null,{"$f":"AM326+AP326+AR326+AS326","v":466435.63893540011},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":420388},418972,361408,361408,510163,0,0,-39605,0,470558,0,470558,462119,0,0,0,462119,0,0,462119,0,436043,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":436043},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":436043},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":466435.63893540011},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":466435.63893540011},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":466435.63893540011},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":408262},413117,355843,355843,503059,0,0,-39605,0,463454,0,463454,454891,0,0,0,{"$f":"U338+X338","v":454891},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":454891},0,428412,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":428412},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":428412},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":458377.59093540011},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":458377.59093540011},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":458377.59093540011},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":333369},333394,290447,290447,319904,0,0,2186,0,322090,0,322090,302455,0,0,0,{"$f":"U339+X339","v":302455},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":302455},0,298726,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":298726},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":298726},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":321429.17493540008},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":321429.17493540008},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":321429.17493540008},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019003001001"},null,null,null,"Salaries and wages",null,null,299959,299996,259229,259229,288672,0,0,2186,0,{"$f":"SUM(M340:Q340)","v":290858},null,{"$f":"R340-S340","v":290858},272851,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":272851},null,null,{"$f":"U340+X340+Z340+AA340","v":272851},{"$f":"AB340-U340","v":0},270901,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":270901},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":270901},{"$f":"AK340-AD340","v":0},291489.47503456281,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":291489.47503456281},null,null,{"$f":"AM340+AP340+AR340+AS340","v":291489.47503456281},{"$f":"AT340-AM340","v":0}]
[1,"019003001001",null,null,null,"Social contributions",null,null,33410,33398,31218,31218,31232,0,0,0,0,{"$f":"SUM(M341:Q341)","v":31232},null,{"$f":"R341-S341","v":31232},29604,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":29604},null,null,{"$f":"U341+X341+Z341+AA341","v":29604},{"$f":"AB341-U341","v":0},27825,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":27825},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":27825},{"$f":"AK341-AD341","v":0},29939.699900837248,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":29939.699900837248},null,null,{"$f":"AM341+AP341+AR341+AS341","v":29939.699900837248},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":74893},79723,65396,65396,183155,0,0,-41791,0,141364,0,141364,152436,0,0,0,152436,{"$f":"SUM(Z343:Z380)","v":0},0,152436,0,129686,0,0,0,{"$f":"SUM(AH343:AH380)","v":129686},0,0,{"$f":"SUM(AK343:AK380)","v":129686},0,136948.416,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":136948.416},0,0,{"$f":"SUM(AT343:AT380)","v":136948.416},0]
[0,{"$f":"B342","v":"019003001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019003001002",null,null,null,"Advertising",null,null,420,185,198,198,265,0,0,0,0,265,null,265,270,null,null,0,270,null,null,270,0,256,null,null,0,256,null,null,256,0,270.33600000000001,null,null,0,270.33600000000001,null,null,270.33600000000001,0]
[1,"019003001002",null,null,null,"Minor Assets",null,null,991,938,877,877,510,0,0,0,0,510,null,510,424,null,null,0,424,null,null,424,0,331,null,null,0,331,null,null,331,0,349.536,null,null,0,349.536,null,null,349.536,0]
[0,"019003001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Catering: Departmental activities",null,null,35,1111,994,994,999,0,0,0,0,999,null,999,777,null,null,0,777,null,null,777,0,795,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":795},null,null,795,0,839.52,null,null,0,839.52,null,null,839.52,0]
[1,"019003001002",null,null,null,"Communication (G&S)",null,null,3598,2923,3513,3513,5070,0,0,0,0,5070,null,5070,5071,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":5071},null,null,5071,0,5072,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":5072},null,null,5072,0,5356.0320000000002,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":5356.0320000000002},null,null,5356.0320000000002,0]
[1,"019003001002",null,null,null,"Computer services",null,null,169,323,269,269,320,0,0,0,0,320,null,320,333,null,null,0,333,null,null,333,0,346,null,null,0,346,null,null,346,0,365.37599999999998,null,null,0,365.37599999999998,null,null,365.37599999999998,0]
[1,"019003001002",null,null,null,"Consultants: Business and advisory services",null,null,0,55,925,925,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Infrastructure and planning services",null,null,0,0,4400,4400,3600,0,0,0,0,3600,null,3600,3600,null,null,0,3600,null,null,3600,0,3600,null,null,0,3600,null,null,3600,0,3801.6,null,null,0,3801.6,null,null,3801.6,0]
[0,"019003001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Science and technological services",null,null,1671,800,0,0,537,0,0,0,0,537,null,537,260,null,null,0,260,null,null,260,0,707,null,null,0,707,null,null,707,0,746.59199999999998,null,null,0,746.59199999999998,null,null,746.59199999999998,0]
[1,"019003001002",null,null,null,"Contractors",null,null,1015,2854,4336,4336,8162,0,0,0,0,8162,null,8162,8145,null,null,0,8145,null,null,8145,0,8164,null,null,0,8164,null,null,8164,0,8621.1839999999993,null,null,0,8621.1839999999993,null,null,8621.1839999999993,0]
[1,"019003001002",null,null,null,"Agency and support/outsourced services",null,null,1251,1098,1163,1163,60833,0,0,-35791,0,25042,null,25042,25765,null,null,0,25765,null,null,25765,0,1223,null,null,0,1223,null,null,1223,0,1291.4880000000001,null,null,0,1291.4880000000001,null,null,1291.4880000000001,0]
[1,"019003001002",null,null,null,"Entertainment",null,null,1499,94,32,32,194,0,0,0,0,194,null,194,194,null,null,0,194,null,null,194,0,195,null,null,0,195,null,null,195,0,205.92000000000002,null,null,0,205.92000000000002,null,null,205.92000000000002,0]
[1,"019003001002",null,null,null,"Fleet services (including government motor transport)",null,null,32,195,154,154,175,0,0,0,0,175,null,175,178,null,null,0,178,null,null,178,0,198,null,null,0,198,null,null,198,0,209.08800000000002,null,null,0,209.08800000000002,null,null,209.08800000000002,0]
[0,"019003001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,197,100,100,86,0,0,0,0,{"$f":"SUM(M361:Q361)","v":86},null,86,66,null,null,0,66,null,null,66,0,67,null,null,0,67,null,null,67,0,70.75200000000001,null,null,0,70.75200000000001,null,null,70.75200000000001,0]
[0,"019003001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Inventory: Food and food supplies",null,null,77,6,50,50,23,0,0,0,0,23,null,23,25,null,null,0,25,null,null,25,0,28,null,null,0,28,null,null,28,0,29.567999999999998,null,null,0,29.567999999999998,null,null,29.567999999999998,0]
[1,"019003001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,302,369,233,233,278,0,0,0,0,278,null,278,283,null,null,0,283,null,null,283,0,296,null,null,0,296,null,null,296,0,312.57599999999996,null,null,0,312.57599999999996,null,null,312.57599999999996,0]
[0,"019003001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Inventory: Materials and supplies",null,null,282,228,140,140,117,0,0,0,0,117,null,117,117,null,null,0,117,null,null,117,0,132,null,null,0,132,null,null,132,0,139.392,null,null,0,139.392,null,null,139.392,0]
[1,"019003001002",null,null,null,"Inventory: Medical supplies",null,null,6,6,0,0,171,0,0,0,0,171,null,171,180,null,null,0,180,null,null,180,0,205,null,null,0,205,null,null,205,0,216.48,null,null,0,216.48,null,null,216.48,0]
[0,"019003001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Consumable supplies",null,null,1168,2339,1770,1770,1597,0,0,0,0,1597,null,1597,1572,null,null,0,1572,null,null,1572,0,1576,null,null,0,1576,null,null,1576,0,1664.2559999999999,null,null,0,1664.2559999999999,null,null,1664.2559999999999,0]
[1,"019003001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2939,973,945,945,1012,0,0,0,0,1012,null,1012,915,null,null,0,915,null,null,915,0,933,null,null,0,933,null,null,933,0,985.24800000000005,null,null,0,985.24800000000005,null,null,985.24800000000005,0]
[1,"019003001002",null,null,null,"Operating leases",null,null,8,6,1108,1108,592,0,0,0,0,592,null,592,615,null,null,0,615,null,null,615,0,621,null,null,0,621,null,null,621,0,655.77599999999995,null,null,0,655.77599999999995,null,null,655.77599999999995,0]
[1,"019003001002",null,null,null,"Rental and hiring",null,null,9,39,10,10,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.559999999999999,null,null,0,10.559999999999999,null,null,10.559999999999999,0]
[1,"019003001002",null,null,null,"Property payments",null,null,1217,976,1412,1412,830,0,0,0,0,830,null,830,738,null,null,0,738,null,null,738,0,705,null,null,0,705,null,null,705,0,744.48,null,null,0,744.48,null,null,744.48,0]
[0,"019003001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003001002",null,null,null,"Travel and subsistence",null,null,23921,21889,13029,13029,26598,0,0,0,0,26598,null,26598,29940,null,null,0,29940,null,null,29940,0,29933,null,null,0,29933,null,null,29933,0,31609.248,null,null,0,31609.248,null,null,31609.248,0]
[1,"019003001002",null,null,null,"Training and development",null,null,30740,40403,27676,27676,69551,0,0,-6000,0,63551,null,63551,71125,null,null,0,71125,null,null,71125,0,72959,null,null,0,72959,null,null,72959,0,77044.703999999998,null,null,0,77044.703999999998,null,null,77044.703999999998,0]
[1,"019003001002",null,null,null,"Operating payments",null,null,829,557,753,753,753,0,0,0,0,753,null,753,1027,null,null,0,1027,null,null,1027,0,554,null,null,0,554,null,null,554,0,585.024,null,null,0,585.024,null,null,585.024,0]
[1,"019003001002",null,null,null,"Venues and facilities",null,null,2714,1159,1309,1309,872,0,0,0,0,872,null,872,806,null,null,0,806,null,null,806,0,780,null,null,0,780,null,null,780,0,823.68000000000006,null,null,0,823.68000000000006,null,null,823.68000000000006,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019003001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019003001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":10057},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":4203},5565,5565,7001,0,0,0,0,7001,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},7001,7120,0,0,0,7120,0,0,7120,0,7523,0,0,0,7523,0,0,7523,0,7944,0,0,0,7944,0,0,7944,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Strategic Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},0,0,2,0,0,0,0,2,{"$f":"SUM(S393:S394)","v":0},2,2,0,0,0,2,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":2},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":2},0,0,0,2,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":2},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":2},{"$f":"SUM(AN393:AN394)","v":0},0,0,2,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":2},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,0,0,2,0,0,0,0,2,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":2},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":2},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":2},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":2},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":2},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":2},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":2},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":2},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":2},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":2},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":5694},{"$f":"SUM(J398,J401)","v":200},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":5694},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":5694},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":200},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},200,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":4363},{"$f":"SUM(J406:J407)","v":4003},5565,5565,6999,0,0,0,0,6999,{"$f":"SUM(S406:S407)","v":0},6999,7118,0,0,0,7118,0,0,7118,0,7521,0,0,0,7521,0,0,7521,0,7942,0,0,0,7942,0,0,7942,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":4363},4003,5565,5565,6999,0,0,0,0,6999,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":6999},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":7118},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":7118},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":7118},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":7521},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":7521},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":7521},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":7942},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":7942},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":7942},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":2053},1632,0,0,103,0,0,0,0,103,{"$f":"SUM(S409,S412,S415:S419)","v":0},103,108,0,0,0,108,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},108,0,108,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":108},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":108},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":114.048},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":114.048},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":114.048},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001054"},{"$f":"C386","v":"Strategic Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":2053},1632,0,0,103,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":103},{"$f":"SUM(S413:S414)","v":0},103,108,0,0,0,108,{"$f":"SUM(Z413:Z414)","v":0},0,108,0,108,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":108},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":108},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":114.048},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":114.048},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":114.048},{"$f":"SUM(AU413:AU414)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},0,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001057"},{"$f":"C386","v":"Strategic Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,2053,1632,0,0,103,0,0,0,0,103,null,103,108,null,null,0,108,null,null,108,0,108,null,null,0,108,null,null,108,0,114.048,null,null,0,114.048,null,null,114.048,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019003001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":16},20,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":420388},{"$f":"SUM(J338,J384,J408,J420)","v":418972},{"$f":"SUM(K338,K384,K408,K420)","v":361408},361408,510163,0,0,-39605,0,470558,0,470558,462119,0,0,0,462119,0,0,462119,0,436043,0,0,0,436043,0,0,436043,0,466435.63893540011,0,0,0,466435.63893540011,0,0,466435.63893540011,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Infantry Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Infantry Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019003002"},null,null,1,"Infantry Capability",0,null,4759699,5403955,6118704,6118704,6208726,0,0,-89610,66720,{"$f":"SUM(M476:Q476)","v":6185836},null,{"$f":"R476-S476","v":6185836},7292650,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":7292650},null,null,{"$f":"U476+X476+Z476+AA476","v":7292650},{"$f":"AB476-U476","v":0},7906796,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":7906796},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":7906796},{"$f":"AK476-AD476","v":0},8450045.4220973831,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":8450045.4220973831},null,null,{"$f":"AM476+AP476+AR476+AS476","v":8450045.4220973831},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":4759699},5403955,6118704,6118704,6208726,0,0,-89610,66720,6185836,0,6185836,7292650,0,0,0,7292650,0,0,7292650,0,7906796,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":7906796},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":7906796},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":8450045.4220973831},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":8450045.4220973831},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":8450045.4220973831},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":3826057},4145098,4509464,4509464,4709297,0,0,120390,0,4829687,0,4829687,4866411,0,0,0,{"$f":"U488+X488","v":4866411},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":4866411},{"$f":"SUM(AC489,AC492,AC531)","v":0},5179820,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":5179820},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":5179820},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":5570359.1420973828},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":5570359.1420973828},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":5570359.1420973828},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":3655677},3978251,4370371,4370371,4582343,0,0,109298,0,4691641,0,4691641,4710113,0,0,0,{"$f":"U489+X489","v":4710113},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":4710113},{"$f":"SUM(AC490:AC491)","v":0},5023462,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":5023462},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":5023462},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":5405245.0940973824},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":5405245.0940973824},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":5405245.0940973824},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019003002001"},null,null,null,"Salaries and wages",null,null,3266865,3552804,3970752,3970752,4143775,0,0,109298,0,{"$f":"SUM(M490:Q490)","v":4253073},null,{"$f":"R490-S490","v":4253073},4268385,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":4268385},null,null,{"$f":"U490+X490+Z490+AA490","v":4268385},{"$f":"AB490-U490","v":0},4577873,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":4577873},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":4577873},{"$f":"AK490-AD490","v":0},4925791.3316853726,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":4925791.3316853726},null,null,{"$f":"AM490+AP490+AR490+AS490","v":4925791.3316853726},{"$f":"AT490-AM490","v":0}]
[1,"019003002001",null,null,null,"Social contributions",null,null,388812,425447,399619,399619,438568,0,0,0,0,{"$f":"SUM(M491:Q491)","v":438568},null,{"$f":"R491-S491","v":438568},441728,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":441728},null,null,{"$f":"U491+X491+Z491+AA491","v":441728},{"$f":"AB491-U491","v":0},445589,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":445589},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":445589},{"$f":"AK491-AD491","v":0},479453.76241200959,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":479453.76241200959},null,null,{"$f":"AM491+AP491+AR491+AS491","v":479453.76241200959},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":170380},166847,139093,139093,126954,0,0,11092,0,138046,0,138046,156298,0,0,0,156298,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},156298,0,156358,0,0,0,{"$f":"SUM(AH493:AH530)","v":156358},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":156358},{"$f":"SUM(AL493:AL530)","v":0},165114.04800000004,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":165114.04800000004},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":165114.04800000004},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019003002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[1,"019003002002",null,null,null,"Advertising",null,null,48,63,131,131,131,0,0,0,0,131,null,131,131,null,null,0,131,null,null,131,0,131,null,null,0,131,null,null,131,0,138.33600000000001,null,null,0,138.33600000000001,null,null,138.33600000000001,0]
[1,"019003002002",null,null,null,"Minor Assets",null,null,5084,3950,4340,4340,4342,0,0,0,0,4342,null,4342,4341,null,null,0,4341,null,null,4341,0,4340,null,null,0,4340,null,null,4340,0,4583.04,null,null,0,4583.04,null,null,4583.04,0]
[0,"019003002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Catering: Departmental activities",null,null,37,180,160,160,160,0,0,0,0,160,null,160,160,null,null,0,160,null,null,160,0,160,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":160},null,null,160,0,168.96000000000004,null,null,0,168.96000000000004,null,null,168.96000000000004,0]
[1,"019003002002",null,null,null,"Communication (G&S)",null,null,5911,3881,4531,4531,4531,0,0,0,0,4531,null,4531,4531,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":4531},null,null,4531,0,4531,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":4531},null,null,4531,0,4784.7360000000008,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":4784.7360000000008},null,null,4784.7360000000008,0]
[1,"019003002002",null,null,null,"Computer services",null,null,108,105,147,147,147,0,0,0,0,147,null,147,147,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":147},null,null,147,0,147,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":147},null,null,147,0,155.232,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":155.232},null,null,155.232,0]
[0,"019003002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Infrastructure and planning services",null,null,6,0,105,105,105,0,0,0,0,105,null,105,105,null,null,0,105,null,null,105,0,105,null,null,0,105,null,null,105,0,110.88000000000001,null,null,0,110.88000000000001,null,null,110.88000000000001,0]
[0,"019003002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Legal services (G&S)",null,null,57,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Science and technological services",null,null,1,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Contractors",null,null,9952,7392,8680,8680,8678,0,0,0,0,8678,null,8678,8678,null,null,0,8678,null,null,8678,0,8678,null,null,0,8678,null,null,8678,0,9163.9680000000008,null,null,0,9163.9680000000008,null,null,9163.9680000000008,0]
[1,"019003002002",null,null,null,"Agency and support/outsourced services",null,null,130,226,247,247,247,0,0,0,0,247,null,247,247,null,null,0,247,null,null,247,0,248,null,null,0,248,null,null,248,0,261.88800000000003,null,null,0,261.88800000000003,null,null,261.88800000000003,0]
[1,"019003002002",null,null,null,"Entertainment",null,null,142,6,12,12,12,0,0,0,0,12,null,12,12,null,null,0,12,null,null,12,0,12,null,null,0,12,null,null,12,0,12.672000000000001,null,null,0,12.672000000000001,null,null,12.672000000000001,0]
[1,"019003002002",null,null,null,"Fleet services (including government motor transport)",null,null,937,1890,2034,2034,2051,0,0,0,0,2051,null,2051,2047,null,null,0,2047,null,null,2047,0,2051,null,null,0,2051,null,null,2051,0,2165.8560000000002,null,null,0,2165.8560000000002,null,null,2165.8560000000002,0]
[0,"019003002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,967,987,987,987,0,0,0,0,{"$f":"SUM(M511:Q511)","v":987},null,987,987,null,null,0,987,null,null,987,0,987,null,null,0,987,null,null,987,0,1042.2719999999999,null,null,0,1042.2719999999999,null,null,1042.2719999999999,0]
[1,"019003002002",null,null,null,"Inventory: Farming supplies",null,null,0,4309,3524,3524,857,0,0,0,0,857,null,857,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Inventory: Food and food supplies",null,null,12,4,0,0,0,0,0,0,0,{"$f":"SUM(M513:Q513)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,4326,4817,1886,1886,1946,0,0,0,0,1946,null,1946,2858,null,null,0,2858,null,null,2858,0,2815,null,null,0,2815,null,null,2815,0,2972.64,null,null,0,2972.64,null,null,2972.64,0]
[0,"019003002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Inventory: Materials and supplies",null,null,4797,-1155,2419,2419,2419,0,0,0,0,2419,null,2419,2178,null,null,0,2178,null,null,2178,0,2176,null,null,0,2176,null,null,2176,0,2297.8560000000002,null,null,0,2297.8560000000002,null,null,2297.8560000000002,0]
[1,"019003002002",null,null,null,"Inventory: Medical supplies",null,null,4,2,11,11,11,0,0,0,0,11,null,11,11,null,null,0,11,null,null,11,0,11,null,null,0,11,null,null,11,0,11.616,null,null,0,11.616,null,null,11.616,0]
[0,"019003002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Inventory: Other supplies",null,null,0,4,17,17,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Consumable supplies",null,null,11594,8754,7101,7101,7110,0,0,0,0,7110,null,7110,7332,null,null,0,7332,null,null,7332,0,7329,null,null,0,7329,null,null,7329,0,7739.4240000000009,null,null,0,7739.4240000000009,null,null,7739.4240000000009,0]
[1,"019003002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,5252,3619,3842,3842,3843,0,0,0,0,3843,null,3843,3837,null,null,0,3837,null,null,3837,0,3838,null,null,0,3838,null,null,3838,0,4052.9279999999999,null,null,0,4052.9279999999999,null,null,4052.9279999999999,0]
[1,"019003002002",null,null,null,"Operating leases",null,null,360,248,5819,5819,5819,0,0,0,0,5819,null,5819,5821,null,null,0,5821,null,null,5821,0,5821,null,null,0,5821,null,null,5821,0,6146.9759999999997,null,null,0,6146.9759999999997,null,null,6146.9759999999997,0]
[0,"019003002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Property payments",null,null,12239,10654,8501,8501,8501,0,0,0,0,8501,null,8501,8501,null,null,0,8501,null,null,8501,0,8501,null,null,0,8501,null,null,8501,0,8977.0560000000005,null,null,0,8977.0560000000005,null,null,8977.0560000000005,0]
[0,"019003002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003002002",null,null,null,"Travel and subsistence",null,null,102127,106733,78400,78400,68866,0,0,11092,0,79958,null,79958,98165,null,null,0,98165,null,null,98165,0,98260,null,null,0,98260,null,null,98260,0,103762.56000000001,null,null,0,103762.56000000001,null,null,103762.56000000001,0]
[1,"019003002002",null,null,null,"Training and development",null,null,640,1395,858,858,850,0,0,0,0,850,null,850,868,null,null,0,868,null,null,868,0,876,null,null,0,876,null,null,876,0,925.05600000000004,null,null,0,925.05600000000004,null,null,925.05600000000004,0]
[1,"019003002002",null,null,null,"Operating payments",null,null,4687,6582,3746,3746,3746,0,0,0,0,3746,null,3746,3747,null,null,0,3747,null,null,3747,0,3746,null,null,0,3746,null,null,3746,0,3955.7760000000003,null,null,0,3955.7760000000003,null,null,3955.7760000000003,0]
[1,"019003002002",null,null,null,"Venues and facilities",null,null,1929,2221,1595,1595,1595,0,0,0,0,1595,null,1595,1594,null,null,0,1594,null,null,1594,0,1595,null,null,0,1595,null,null,1595,0,1684.3200000000002,null,null,0,1684.3200000000002,null,null,1684.3200000000002,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019003002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019003002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":917518},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":1248309},1607788,1607788,1498000,0,0,-210000,66720,1354720,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},1354720,2424859,0,0,0,2424859,0,0,2424859,0,2725596,0,0,0,2725596,0,0,2725596,0,2878229,0,0,0,2878229,0,0,2878229,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Infantry Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Infantry Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":907662},{"$f":"SUM(J543:J544)","v":1231661},1597775,1597775,1488556,0,0,-210000,66720,1345276,{"$f":"SUM(S543:S544)","v":0},1345276,2414473,0,0,0,2414473,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":2414473},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":2714909},0,0,0,2714909,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":2714909},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":2866944},{"$f":"SUM(AN543:AN544)","v":0},0,0,2866944,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":2866944},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Infantry Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":907662},1231661,1597775,1597775,1488556,0,0,-210000,66720,1345276,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":1345276},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":2414473},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":2414473},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":2414473},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":2714909},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":2714909},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":2714909},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":2866944},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":2866944},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":2866944},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":44},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":44},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},44,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Infantry Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":9856},{"$f":"SUM(J556:J557)","v":16604},10013,10013,9444,0,0,0,0,9444,{"$f":"SUM(S556:S557)","v":0},9444,10386,0,0,0,10386,0,0,10386,0,10687,0,0,0,10687,0,0,10687,0,11285,0,0,0,11285,0,0,11285,0]
[1,null,{"$f":"C536","v":"Infantry Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":6520},7353,10013,10013,9444,0,0,0,0,9444,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":9444},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":10386},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":10386},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":10386},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":10687},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":10687},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":10687},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":11285},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":11285},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":11285},{"$f":"AT556-AM556","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":3336},9251,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Infantry Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":14575},10353,1452,1452,1429,0,0,0,0,1429,{"$f":"SUM(S559,S562,S565:S569)","v":0},1429,1380,0,0,0,1380,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":1380},0,1380,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":1380},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":1380},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":1457.28},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":1457.28},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":1457.28},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},165,100,100,100,0,0,0,0,100,{"$f":"SUM(S560:S561)","v":0},100,100,0,0,0,100,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":100},0,100,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":100},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":100},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":105.60000000000001},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":105.60000000000001},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":105.60000000000001},{"$f":"SUM(AU560:AU561)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002054"},{"$f":"C536","v":"Infantry Capability"},"Non-profit institutions",null,"Buildings",null,null,0,165,100,100,100,0,0,0,0,100,null,{"$f":"R560-S560","v":100},100,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":100},null,null,{"$f":"U560+X560+Z560+AA560","v":100},{"$f":"AB560-U560","v":0},100,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":100},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":100},{"$f":"AK560-AD560","v":0},105.60000000000001,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":105.60000000000001},null,null,{"$f":"AM560+AP560+AR560+AS560","v":105.60000000000001},{"$f":"AT560-AM560","v":0}]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,null,{"$f":"C536","v":"Infantry Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":13330},10188,1352,1352,1329,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":1329},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":1329},1280,0,0,0,1280,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},1280,0,1280,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":1280},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":1280},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":1351.68},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":1351.68},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":1351.68},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002056"},43,41,null,"Transport equipment",null,null,6594,455,15,15,15,0,0,0,0,{"$f":"SUM(M563:Q563)","v":15},null,{"$f":"R563-S563","v":15},15,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":15},null,null,{"$f":"U563+X563+Z563+AA563","v":15},{"$f":"AB563-U563","v":0},15,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":15},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":15},{"$f":"AK563-AD563","v":0},15.84,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":15.84},null,null,{"$f":"AM563+AP563+AR563+AS563","v":15.84},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002057"},{"$f":"C536","v":"Infantry Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,6736,9733,1337,1337,1314,0,0,0,0,1314,null,1314,1265,null,null,0,1265,null,null,1265,0,1265,null,null,0,1265,null,null,1265,0,1335.8400000000001,null,null,0,1335.8400000000001,null,null,1335.8400000000001,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002060"},null,null,null,"Biological assets",null,null,1245,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019003002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":1549},195,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":4759699},{"$f":"SUM(J488,J534,J558,J570)","v":5403955},{"$f":"SUM(K488,K534,K558,K570)","v":6118704},6118704,6208726,0,0,-89610,66720,6185836,0,6185836,7292650,0,0,0,7292650,0,0,7292650,0,7906796,0,0,0,7906796,0,0,7906796,0,8450045.4220973831,0,0,0,8450045.4220973831,0,0,8450045.4220973831,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":165},100,100,100,0,0,0,0,{"$f":"SUM(M579:Q579)","v":100},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":100},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":100},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":105.60000000000001},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Armour Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Armour Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019003003"},null,null,1,"Armour Capability",0,null,356755,374685,398611,398611,444191,0,0,1282,0,{"$f":"SUM(M626:Q626)","v":445473},null,{"$f":"R626-S626","v":445473},449396,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":449396},null,null,{"$f":"U626+X626+Z626+AA626","v":449396},{"$f":"AB626-U626","v":0},467383,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":467383},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":467383},{"$f":"AK626-AD626","v":0},502552.63839685993,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":502552.63839685993},null,null,{"$f":"AM626+AP626+AR626+AS626","v":502552.63839685993},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":356755},374685,398611,398611,444191,0,0,1282,0,445473,0,445473,449396,0,0,0,449396,0,0,449396,0,467383,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":467383},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":467383},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":502552.63839685993},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":502552.63839685993},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":502552.63839685993},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":355562},373446,398457,398457,443044,0,0,1282,0,444326,0,444326,448178,0,0,0,{"$f":"U638+X638","v":448178},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":448178},{"$f":"SUM(AC639,AC642,AC681)","v":0},464515,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":464515},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":464515},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":499524.63839685993},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":499524.63839685993},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":499524.63839685993},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":337960},360202,386858,386858,431551,0,0,1282,0,432833,0,432833,433502,0,0,0,{"$f":"U639+X639","v":433502},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":433502},{"$f":"SUM(AC640:AC641)","v":0},449840,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":449840},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":449840},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":484027.83839685994},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":484027.83839685994},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":484027.83839685994},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019003003001"},null,null,null,"Salaries and wages",null,null,301431,320811,349364,349364,388752,0,0,1282,0,{"$f":"SUM(M640:Q640)","v":390034},null,{"$f":"R640-S640","v":390034},389350,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":389350},null,null,{"$f":"U640+X640+Z640+AA640","v":389350},{"$f":"AB640-U640","v":0},404439,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":404439},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":404439},{"$f":"AK640-AD640","v":0},435176.36255866004,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":435176.36255866004},null,null,{"$f":"AM640+AP640+AR640+AS640","v":435176.36255866004},{"$f":"AT640-AM640","v":0}]
[1,"019003003001",null,null,null,"Social contributions",null,null,36529,39391,37494,37494,42799,0,0,0,0,{"$f":"SUM(M641:Q641)","v":42799},null,{"$f":"R641-S641","v":42799},44152,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":44152},null,null,{"$f":"U641+X641+Z641+AA641","v":44152},{"$f":"AB641-U641","v":0},45401,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":45401},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":45401},{"$f":"AK641-AD641","v":0},48851.475838199884,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":48851.475838199884},null,null,{"$f":"AM641+AP641+AR641+AS641","v":48851.475838199884},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":17602},13244,11599,11599,11493,0,0,0,0,11493,0,11493,14676,0,0,0,14676,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},14676,0,14675,0,0,0,{"$f":"SUM(AH643:AH680)","v":14675},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":14675},{"$f":"SUM(AL643:AL680)","v":0},15496.800000000003,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":15496.800000000003},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":15496.800000000003},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019003003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019003003002",null,null,null,"Advertising",null,null,2,6,15,15,6,0,0,0,0,6,null,6,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[1,"019003003002",null,null,null,"Minor Assets",null,null,297,139,140,140,183,0,0,0,0,183,null,183,179,null,null,0,179,null,null,179,0,202,null,null,0,202,null,null,202,0,213.31200000000001,null,null,0,213.31200000000001,null,null,213.31200000000001,0]
[0,"019003003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Catering: Departmental activities",null,null,45,99,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Communication (G&S)",null,null,77,94,142,142,108,0,0,0,0,108,null,108,116,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":116},null,null,116,0,116,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":116},null,null,116,0,122.496,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":122.496},null,null,122.496,0]
[1,"019003003002",null,null,null,"Computer services",null,null,2,2,36,36,35,0,0,0,0,35,null,35,36,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":36},null,null,36,0,36,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":36},null,null,36,0,38.016000000000005,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":38.016000000000005},null,null,38.016000000000005,0]
[0,"019003003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Contractors",null,null,1241,1002,1117,1117,744,0,0,0,0,744,null,744,763,null,null,0,763,null,null,763,0,741,null,null,0,741,null,null,741,0,782.49600000000009,null,null,0,782.49600000000009,null,null,782.49600000000009,0]
[1,"019003003002",null,null,null,"Agency and support/outsourced services",null,null,1,4,4,4,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,9,null,null,0,9,null,null,9,0,9.5040000000000013,null,null,0,9.5040000000000013,null,null,9.5040000000000013,0]
[1,"019003003002",null,null,null,"Entertainment",null,null,171,0,20,20,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.56,null,null,0,10.56,null,null,10.56,0]
[1,"019003003002",null,null,null,"Fleet services (including government motor transport)",null,null,19,148,235,235,164,0,0,0,0,164,null,164,166,null,null,0,166,null,null,166,0,155,null,null,0,155,null,null,155,0,163.68,null,null,0,163.68,null,null,163.68,0]
[0,"019003003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,123,123,123,119,0,0,0,0,{"$f":"SUM(M661:Q661)","v":119},null,119,121,null,null,0,121,null,null,121,0,119,null,null,0,119,null,null,119,0,125.66400000000002,null,null,0,125.66400000000002,null,null,125.66400000000002,0]
[1,"019003003002",null,null,null,"Inventory: Farming supplies",null,null,0,67,68,68,75,0,0,0,0,75,null,75,75,null,null,0,75,null,null,75,0,75,null,null,0,75,null,null,75,0,79.2,null,null,0,79.2,null,null,79.2,0]
[0,"019003003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M663:Q663)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,419,274,249,249,272,0,0,0,0,272,null,272,271,null,null,0,271,null,null,271,0,271,null,null,0,271,null,null,271,0,286.17600000000004,null,null,0,286.17600000000004,null,null,286.17600000000004,0]
[0,"019003003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Inventory: Materials and supplies",null,null,533,246,287,287,176,0,0,0,0,176,null,176,183,null,null,0,183,null,null,183,0,173,null,null,0,173,null,null,173,0,182.68799999999999,null,null,0,182.68799999999999,null,null,182.68799999999999,0]
[1,"019003003002",null,null,null,"Inventory: Medical supplies",null,null,2,0,1,1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Inventory: Medicine",null,null,10,2,5,5,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[0,"019003003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Consumable supplies",null,null,1285,1143,1003,1003,991,0,0,0,0,991,null,991,984,null,null,0,984,null,null,984,0,987,null,null,0,987,null,null,987,0,1042.2720000000002,null,null,0,1042.2720000000002,null,null,1042.2720000000002,0]
[1,"019003003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,624,460,420,420,438,0,0,0,0,438,null,438,434,null,null,0,434,null,null,434,0,436,null,null,0,436,null,null,436,0,460.41600000000005,null,null,0,460.41600000000005,null,null,460.41600000000005,0]
[1,"019003003002",null,null,null,"Operating leases",null,null,1052,89,687,687,836,0,0,0,0,836,null,836,753,null,null,0,753,null,null,753,0,754,null,null,0,754,null,null,754,0,796.22400000000005,null,null,0,796.22400000000005,null,null,796.22400000000005,0]
[1,"019003003002",null,null,null,"Rental and hiring",null,null,0,21,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Property payments",null,null,1205,837,878,878,513,0,0,0,0,513,null,513,508,null,null,0,508,null,null,508,0,497,null,null,0,497,null,null,497,0,524.83199999999999,null,null,0,524.83199999999999,null,null,524.83199999999999,0]
[0,"019003003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003003002",null,null,null,"Travel and subsistence",null,null,9892,7940,5548,5548,6047,0,0,0,0,6047,null,6047,9288,null,null,0,9288,null,null,9288,0,9318,null,null,0,9318,null,null,9318,0,9839.8080000000009,null,null,0,9839.8080000000009,null,null,9839.8080000000009,0]
[1,"019003003002",null,null,null,"Training and development",null,null,185,117,125,125,162,0,0,0,0,162,null,162,163,null,null,0,163,null,null,163,0,163,null,null,0,163,null,null,163,0,172.12800000000001,null,null,0,172.12800000000001,null,null,172.12800000000001,0]
[1,"019003003002",null,null,null,"Operating payments",null,null,535,393,496,496,578,0,0,0,0,578,null,578,585,null,null,0,585,null,null,585,0,585,null,null,0,585,null,null,585,0,617.76,null,null,0,617.76,null,null,617.76,0]
[1,"019003003002",null,null,null,"Venues and facilities",null,null,5,38,0,0,18,0,0,0,0,18,null,18,16,null,null,0,16,null,null,16,0,16,null,null,0,16,null,null,16,0,16.896000000000001,null,null,0,16.896000000000001,null,null,16.896000000000001,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019003003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019003003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":344},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":352},105,105,1147,0,0,0,0,1147,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},1147,1218,0,0,0,1218,0,0,1218,0,2868,0,0,0,2868,0,0,2868,0,3028,0,0,0,3028,0,0,3028,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Armour Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Armour Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Armour Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[1,null,{"$f":"C686","v":"Armour Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":0},{"$f":"SUM(J693:J694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S693:S694)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":0},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":1200},0,0,0,1200,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":1200},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":1267},{"$f":"SUM(AN693:AN694)","v":0},0,0,1267,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":1267},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[1,null,{"$f":"C686","v":"Armour Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":0},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":1200},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":1200},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":1200},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":1267},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":1267},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":1267},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Armour Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Armour Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Armour Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Armour Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Armour Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":344},{"$f":"SUM(J706:J707)","v":352},105,105,1147,0,0,0,0,1147,{"$f":"SUM(S706:S707)","v":0},1147,1218,0,0,0,1218,0,0,1218,0,1668,0,0,0,1668,0,0,1668,0,1761,0,0,0,1761,0,0,1761,0]
[1,null,{"$f":"C686","v":"Armour Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":344},352,105,105,1147,0,0,0,0,1147,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":1147},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":1218},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":1218},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":1218},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":1668},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":1668},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":1668},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":1761},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":1761},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":1761},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Armour Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":845},838,49,49,0,0,0,0,0,0,{"$f":"SUM(S709,S712,S715:S719)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":0},0,0,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":0},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":0},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":0},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":0},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":0},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003054"},{"$f":"C686","v":"Armour Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,null,{"$f":"C686","v":"Armour Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":845},838,49,49,0,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":0},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":0},0,0,0,0,0,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},0,0,0,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":0},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":0},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":0},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":0},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":0},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003056"},43,41,null,"Transport equipment",null,null,0,79,0,0,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},0,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003057"},{"$f":"C686","v":"Armour Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,845,759,49,49,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019003003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":4},49,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":356755},{"$f":"SUM(J638,J684,J708,J720)","v":374685},{"$f":"SUM(K638,K684,K708,K720)","v":398611},398611,444191,0,0,1282,0,445473,0,445473,449396,0,0,0,449396,0,0,449396,0,467383,0,0,0,467383,0,0,467383,0,502552.63839685993,0,0,0,502552.63839685993,0,0,502552.63839685993,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Artillery Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Artillery Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019003004"},null,null,1,"Artillery Capability",0,null,383202,425602,527491,527491,463044,0,0,6435,0,{"$f":"SUM(M776:Q776)","v":469479},null,{"$f":"R776-S776","v":469479},500883,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":500883},null,null,{"$f":"U776+X776+Z776+AA776","v":500883},{"$f":"AB776-U776","v":0},564060,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":564060},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":564060},{"$f":"AK776-AD776","v":0},604369.59444572311,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":604369.59444572311},null,null,{"$f":"AM776+AP776+AR776+AS776","v":604369.59444572311},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":383202},425602,527491,527491,463044,0,0,6435,0,469479,0,469479,500883,0,0,0,500883,0,0,500883,0,564060,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":564060},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":564060},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":604369.59444572311},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":604369.59444572311},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":604369.59444572311},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":345581},371430,405045,405045,437846,0,0,6435,0,444281,0,444281,439557,0,0,0,{"$f":"U788+X788","v":439557},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":439557},{"$f":"SUM(AC789,AC792,AC831)","v":0},453055,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":453055},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":453055},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":487148.65844572318},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":487148.65844572318},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":487148.65844572318},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":332976},357872,390972,390972,423481,0,0,6435,0,429916,0,429916,422234,0,0,0,{"$f":"U789+X789","v":422234},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":422234},{"$f":"SUM(AC790:AC791)","v":0},436129,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":436129},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":436129},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":469274.80244572315},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":469274.80244572315},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":469274.80244572315},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019003004001"},null,null,null,"Salaries and wages",null,null,296603,317682,353453,353453,381270,0,0,6435,0,{"$f":"SUM(M790:Q790)","v":387705},null,{"$f":"R790-S790","v":387705},379144,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":379144},null,null,{"$f":"U790+X790+Z790+AA790","v":379144},{"$f":"AB790-U790","v":0},392145,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":392145},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":392145},{"$f":"AK790-AD790","v":0},421948.01860247337,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":421948.01860247337},null,null,{"$f":"AM790+AP790+AR790+AS790","v":421948.01860247337},{"$f":"AT790-AM790","v":0}]
[1,"019003004001",null,null,null,"Social contributions",null,null,36373,40190,37519,37519,42211,0,0,0,0,{"$f":"SUM(M791:Q791)","v":42211},null,{"$f":"R791-S791","v":42211},43090,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":43090},null,null,{"$f":"U791+X791+Z791+AA791","v":43090},{"$f":"AB791-U791","v":0},43984,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":43984},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":43984},{"$f":"AK791-AD791","v":0},47326.783843249788,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":47326.783843249788},null,null,{"$f":"AM791+AP791+AR791+AS791","v":47326.783843249788},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":12605},13558,14073,14073,14365,0,0,0,0,14365,0,14365,17323,0,0,0,17323,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},17323,0,16926,0,0,0,{"$f":"SUM(AH793:AH830)","v":16926},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":16926},{"$f":"SUM(AL793:AL830)","v":0},17873.856000000003,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":17873.856000000003},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":17873.856000000003},{"$f":"SUM(AU793:AU830)","v":0}]
[0,{"$f":"B792","v":"019003004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M793:Q793)","v":0},null,{"$f":"R793-S793","v":0},0,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":0},null,null,{"$f":"U793+X793+Z793+AA793","v":0},{"$f":"AB793-U793","v":0},0,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":0},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":0},{"$f":"AK793-AD793","v":0},0,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":0},null,null,{"$f":"AM793+AP793+AR793+AS793","v":0},{"$f":"AT793-AM793","v":0}]
[1,"019003004002",null,null,null,"Advertising",null,null,14,3,16,16,13,0,0,0,0,13,null,13,14,null,null,0,14,null,null,14,0,15,null,null,0,15,null,null,15,0,15.84,null,null,0,15.84,null,null,15.84,0]
[1,"019003004002",null,null,null,"Minor Assets",null,null,386,480,486,486,214,0,0,0,0,214,null,214,128,null,null,0,128,null,null,128,0,222,null,null,0,222,null,null,222,0,234.43200000000002,null,null,0,234.43200000000002,null,null,234.43200000000002,0]
[0,"019003004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Catering: Departmental activities",null,null,0,40,71,71,37,0,0,0,0,37,null,37,37,null,null,0,37,null,null,37,0,37,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":37},null,null,37,0,39.072000000000003,null,null,0,39.072000000000003,null,null,39.072000000000003,0]
[1,"019003004002",null,null,null,"Communication (G&S)",null,null,279,246,295,295,310,0,0,0,0,310,null,310,309,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":309},null,null,309,0,310,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":310},null,null,310,0,327.36,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":327.36},null,null,327.36,0]
[1,"019003004002",null,null,null,"Computer services",null,null,11,14,29,29,31,0,0,0,0,31,null,31,31,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":31},null,null,31,0,31,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":31},null,null,31,0,32.735999999999997,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":32.735999999999997},null,null,32.735999999999997,0]
[1,"019003004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,-1,-1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0,-1.056,null,null,0,-1.056,null,null,-1.056,0]
[1,"019003004002",null,null,null,"Contractors",null,null,933,774,1049,1049,1014,0,0,0,0,1014,null,1014,1056,null,null,0,1056,null,null,1056,0,1056,null,null,0,1056,null,null,1056,0,1115.136,null,null,0,1115.136,null,null,1115.136,0]
[0,"019003004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Entertainment",null,null,30,0,2,2,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Fleet services (including government motor transport)",null,null,24,162,207,207,216,0,0,0,0,216,null,216,220,null,null,0,220,null,null,220,0,220,null,null,0,220,null,null,220,0,232.32,null,null,0,232.32,null,null,232.32,0]
[0,"019003004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,140,115,115,78,0,0,0,0,{"$f":"SUM(M811:Q811)","v":78},null,78,73,null,null,0,73,null,null,73,0,83,null,null,0,83,null,null,83,0,87.64800000000001,null,null,0,87.64800000000001,null,null,87.64800000000001,0]
[0,"019003004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Inventory: Food and food supplies",null,null,0,1,0,0,10,0,0,0,0,{"$f":"SUM(M813:Q813)","v":10},null,10,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,242,231,192,192,207,0,0,0,0,207,null,207,215,null,null,0,215,null,null,215,0,219,null,null,0,219,null,null,219,0,231.26400000000001,null,null,0,231.26400000000001,null,null,231.26400000000001,0]
[0,"019003004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Inventory: Materials and supplies",null,null,671,242,243,243,189,0,0,0,0,189,null,189,180,null,null,0,180,null,null,180,0,188,null,null,0,188,null,null,188,0,198.52799999999999,null,null,0,198.52799999999999,null,null,198.52799999999999,0]
[1,"019003004002",null,null,null,"Inventory: Medical supplies",null,null,8,2,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0]
[0,"019003004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Consumable supplies",null,null,727,1351,1034,1034,1053,0,0,0,0,1053,null,1053,1546,null,null,0,1546,null,null,1546,0,1297,null,null,0,1297,null,null,1297,0,1369.6320000000001,null,null,0,1369.6320000000001,null,null,1369.6320000000001,0]
[1,"019003004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,679,538,542,542,497,0,0,0,0,497,null,497,513,null,null,0,513,null,null,513,0,609,null,null,0,609,null,null,609,0,643.10399999999993,null,null,0,643.10399999999993,null,null,643.10399999999993,0]
[1,"019003004002",null,null,null,"Operating leases",null,null,14,25,458,458,401,0,0,0,0,401,null,401,279,null,null,0,279,null,null,279,0,66,null,null,0,66,null,null,66,0,69.695999999999998,null,null,0,69.695999999999998,null,null,69.695999999999998,0]
[0,"019003004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Property payments",null,null,1047,1340,1322,1322,1307,0,0,0,0,1307,null,1307,1387,null,null,0,1387,null,null,1387,0,1369,null,null,0,1369,null,null,1369,0,1445.664,null,null,0,1445.664,null,null,1445.664,0]
[0,"019003004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003004002",null,null,null,"Travel and subsistence",null,null,7019,7163,7302,7302,7999,0,0,0,0,7999,null,7999,10801,null,null,0,10801,null,null,10801,0,10670,null,null,0,10670,null,null,10670,0,11267.52,null,null,0,11267.52,null,null,11267.52,0]
[1,"019003004002",null,null,null,"Training and development",null,null,130,227,322,322,426,0,0,0,0,426,null,426,170,null,null,0,170,null,null,170,0,170,null,null,0,170,null,null,170,0,179.52,null,null,0,179.52,null,null,179.52,0]
[1,"019003004002",null,null,null,"Operating payments",null,null,376,524,255,255,258,0,0,0,0,258,null,258,259,null,null,0,259,null,null,259,0,260,null,null,0,260,null,null,260,0,274.56,null,null,0,274.56,null,null,274.56,0]
[1,"019003004002",null,null,null,"Venues and facilities",null,null,15,55,132,132,103,0,0,0,0,103,null,103,103,null,null,0,103,null,null,103,0,103,null,null,0,103,null,null,103,0,108.768,null,null,0,108.768,null,null,108.768,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019003004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019003004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":36838},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":53279},121999,121999,24874,0,0,0,0,24874,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},24874,60985,0,0,0,60985,0,0,60985,0,110399,0,0,0,110399,0,0,110399,0,116581,0,0,0,116581,0,0,116581,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},2,2,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Artillery Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},2,2,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,2,2,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":36728},{"$f":"SUM(J843:J844)","v":52999},121642,121642,24418,0,0,0,0,24418,{"$f":"SUM(S843:S844)","v":0},24418,60402,0,0,0,60402,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":60402},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":109659},0,0,0,109659,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":109659},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":115800},{"$f":"SUM(AN843:AN844)","v":0},0,0,115800,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":115800},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":36728},52999,121642,121642,24418,0,0,0,0,24418,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":24418},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":60402},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":60402},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":60402},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":109659},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":109659},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":109659},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":115800},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":115800},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":115800},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Artillery Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":110},{"$f":"SUM(J856:J857)","v":280},355,355,456,0,0,0,0,456,{"$f":"SUM(S856:S857)","v":0},456,583,0,0,0,583,0,0,583,0,740,0,0,0,740,0,0,740,0,781,0,0,0,781,0,0,781,0]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":110},280,355,355,456,0,0,0,0,456,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":456},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":583},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":583},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":583},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":740},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":740},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":740},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":781},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":781},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":781},{"$f":"AT856-AM856","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":579},853,447,447,324,0,0,0,0,324,{"$f":"SUM(S859,S862,S865:S869)","v":0},324,341,0,0,0,341,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":341},0,606,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":606},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":606},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":639.93600000000004},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":639.93600000000004},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":639.93600000000004},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004054"},{"$f":"C836","v":"Artillery Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,null,{"$f":"C836","v":"Artillery Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":579},853,447,447,324,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":324},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":324},341,0,0,0,341,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},341,0,606,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":606},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":606},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":639.93600000000004},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":639.93600000000004},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":639.93600000000004},{"$f":"SUM(AU863:AU864)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004056"},43,41,null,"Transport equipment",null,null,36,0,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},0,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004057"},{"$f":"C836","v":"Artillery Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,543,853,447,447,324,0,0,0,0,324,null,324,341,null,null,0,341,null,null,341,0,606,null,null,0,606,null,null,606,0,639.93600000000004,null,null,0,639.93600000000004,null,null,639.93600000000004,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019003004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":204},40,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":383202},{"$f":"SUM(J788,J834,J858,J870)","v":425602},{"$f":"SUM(K788,K834,K858,K870)","v":527491},527491,463044,0,0,6435,0,469479,0,469479,500883,0,0,0,500883,0,0,500883,0,564060,0,0,0,564060,0,0,564060,0,604369.59444572311,0,0,0,604369.59444572311,0,0,604369.59444572311,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Air Defence Artillery Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Air Defence Artillery Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019003005"},null,null,1,"Air Defence Artillery Capability",0,null,425105,478055,580453,580453,588879,0,0,0,0,{"$f":"SUM(M926:Q926)","v":588879},null,{"$f":"R926-S926","v":588879},846774,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":846774},null,null,{"$f":"U926+X926+Z926+AA926","v":846774},{"$f":"AB926-U926","v":0},996312,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":996312},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":996312},{"$f":"AK926-AD926","v":0},1059211.2027337637,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":1059211.2027337637},null,null,{"$f":"AM926+AP926+AR926+AS926","v":1059211.2027337637},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":425105},478055,580453,580453,588879,0,0,0,0,588879,0,588879,846774,0,0,0,846774,0,0,846774,0,996312,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":996312},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":996312},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":1059211.2027337637},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":1059211.2027337637},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":1059211.2027337637},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":259234},272905,324056,324056,348794,0,0,0,0,348794,0,348794,356149,0,0,0,{"$f":"U938+X938","v":356149},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":356149},{"$f":"SUM(AC939,AC942,AC981)","v":0},372783,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":372783},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":372783},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":400764.94673376373},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":400764.94673376373},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":400764.94673376373},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":240898},260500,311256,311256,334211,0,0,0,0,334211,0,334211,338696,0,0,0,{"$f":"U939+X939","v":338696},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":338696},{"$f":"SUM(AC940:AC941)","v":0},355305,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":355305},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":355305},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":382308.17873376375},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":382308.17873376375},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":382308.17873376375},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019003005001"},null,null,null,"Salaries and wages",null,null,215327,231114,284347,284347,302871,0,0,0,0,{"$f":"SUM(M940:Q940)","v":302871},null,{"$f":"R940-S940","v":302871},305747,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":305747},null,null,{"$f":"U940+X940+Z940+AA940","v":305747},{"$f":"AB940-U940","v":0},320714,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":320714},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":320714},{"$f":"AK940-AD940","v":0},345088.26285703917,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":345088.26285703917},null,null,{"$f":"AM940+AP940+AR940+AS940","v":345088.26285703917},{"$f":"AT940-AM940","v":0}]
[1,"019003005001",null,null,null,"Social contributions",null,null,25571,29386,26909,26909,31340,0,0,0,0,{"$f":"SUM(M941:Q941)","v":31340},null,{"$f":"R941-S941","v":31340},32949,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":32949},null,null,{"$f":"U941+X941+Z941+AA941","v":32949},{"$f":"AB941-U941","v":0},34591,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":34591},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":34591},{"$f":"AK941-AD941","v":0},37219.915876724568,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":37219.915876724568},null,null,{"$f":"AM941+AP941+AR941+AS941","v":37219.915876724568},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":18336},12405,12800,12800,14583,0,0,0,0,14583,0,14583,17453,0,0,0,17453,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},17453,0,17478,0,0,0,{"$f":"SUM(AH943:AH980)","v":17478},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":17478},{"$f":"SUM(AL943:AL980)","v":0},18456.768000000004,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":18456.768000000004},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":18456.768000000004},{"$f":"SUM(AU943:AU980)","v":0}]
[0,{"$f":"B942","v":"019003005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[1,"019003005002",null,null,null,"Advertising",null,null,41,58,50,50,44,0,0,0,0,44,null,44,43,null,null,0,43,null,null,43,0,47,null,null,0,47,null,null,47,0,49.631999999999998,null,null,0,49.631999999999998,null,null,49.631999999999998,0]
[1,"019003005002",null,null,null,"Minor Assets",null,null,697,286,763,763,369,0,0,0,0,369,null,369,362,null,null,0,362,null,null,362,0,356,null,null,0,356,null,null,356,0,375.93599999999998,null,null,0,375.93599999999998,null,null,375.93599999999998,0]
[0,"019003005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Catering: Departmental activities",null,null,8,104,142,142,114,0,0,0,0,114,null,114,120,null,null,0,120,null,null,120,0,114,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":114},null,null,114,0,120.384,null,null,0,120.384,null,null,120.384,0]
[1,"019003005002",null,null,null,"Communication (G&S)",null,null,21,28,49,49,67,0,0,0,0,67,null,67,64,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":64},null,null,64,0,66,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":66},null,null,66,0,69.695999999999998,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":69.695999999999998},null,null,69.695999999999998,0]
[1,"019003005002",null,null,null,"Computer services",null,null,16,2,23,23,38,0,0,0,0,38,null,38,38,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":38},null,null,38,0,37,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":37},null,null,37,0,39.071999999999996,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":39.071999999999996},null,null,39.071999999999996,0]
[0,"019003005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M955:Q955)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Contractors",null,null,740,454,571,571,436,0,0,0,0,436,null,436,436,null,null,0,436,null,null,436,0,436,null,null,0,436,null,null,436,0,460.416,null,null,0,460.416,null,null,460.416,0]
[0,"019003005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Entertainment",null,null,146,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Fleet services (including government motor transport)",null,null,83,110,101,101,130,0,0,0,0,130,null,130,120,null,null,0,120,null,null,120,0,126,null,null,0,126,null,null,126,0,133.05600000000001,null,null,0,133.05600000000001,null,null,133.05600000000001,0]
[0,"019003005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,51,111,111,46,0,0,0,0,{"$f":"SUM(M961:Q961)","v":46},null,46,52,null,null,0,52,null,null,52,0,47,null,null,0,47,null,null,47,0,49.631999999999998,null,null,0,49.631999999999998,null,null,49.631999999999998,0]
[0,"019003005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M963:Q963)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,466,267,229,229,249,0,0,0,0,249,null,249,187,null,null,0,187,null,null,187,0,177,null,null,0,177,null,null,177,0,186.91200000000001,null,null,0,186.91200000000001,null,null,186.91200000000001,0]
[0,"019003005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Inventory: Materials and supplies",null,null,515,211,202,202,108,0,0,0,0,108,null,108,120,null,null,0,120,null,null,120,0,117,null,null,0,117,null,null,117,0,123.55200000000001,null,null,0,123.55200000000001,null,null,123.55200000000001,0]
[0,"019003005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Consumable supplies",null,null,856,895,898,898,950,0,0,0,0,950,null,950,917,null,null,0,917,null,null,917,0,945,null,null,0,945,null,null,945,0,997.92000000000007,null,null,0,997.92000000000007,null,null,997.92000000000007,0]
[1,"019003005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,519,300,323,323,1284,0,0,0,0,1284,null,1284,275,null,null,0,275,null,null,275,0,276,null,null,0,276,null,null,276,0,291.45599999999996,null,null,0,291.45599999999996,null,null,291.45599999999996,0]
[1,"019003005002",null,null,null,"Operating leases",null,null,0,11,438,438,76,0,0,0,0,76,null,76,122,null,null,0,122,null,null,122,0,85,null,null,0,85,null,null,85,0,89.759999999999991,null,null,0,89.759999999999991,null,null,89.759999999999991,0]
[0,"019003005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Property payments",null,null,1266,1110,835,835,986,0,0,0,0,986,null,986,908,null,null,0,908,null,null,908,0,943,null,null,0,943,null,null,943,0,995.80799999999999,null,null,0,995.80799999999999,null,null,995.80799999999999,0]
[0,"019003005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003005002",null,null,null,"Travel and subsistence",null,null,12121,7885,7203,7203,9241,0,0,0,0,9241,null,9241,13245,null,null,0,13245,null,null,13245,0,13320,null,null,0,13320,null,null,13320,0,14065.92,null,null,0,14065.92,null,null,14065.92,0]
[1,"019003005002",null,null,null,"Training and development",null,null,279,224,202,202,291,0,0,0,0,291,null,291,303,null,null,0,303,null,null,303,0,246,null,null,0,246,null,null,246,0,259.77600000000001,null,null,0,259.77600000000001,null,null,259.77600000000001,0]
[1,"019003005002",null,null,null,"Operating payments",null,null,562,409,660,660,154,0,0,0,0,154,null,154,141,null,null,0,141,null,null,141,0,140,null,null,0,140,null,null,140,0,147.84,null,null,0,147.84,null,null,147.84,0]
[0,"019003005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019003005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019003005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":164662},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":204652},256276,256276,239764,0,0,0,0,239764,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},239764,490299,0,0,0,490299,0,0,490299,0,623203,0,0,0,623203,0,0,623203,0,658102,0,0,0,658102,0,0,658102,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Air Defence Artillery Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[1,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":164521},{"$f":"SUM(J993:J994)","v":203010},256193,256193,238779,0,0,0,0,238779,{"$f":"SUM(S993:S994)","v":0},238779,490220,0,0,0,490220,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":490220},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":622436},0,0,0,622436,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":622436},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":657292},{"$f":"SUM(AN993:AN994)","v":0},0,0,657292,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":657292},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[1,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":164521},203010,256193,256193,238779,0,0,0,0,238779,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":238779},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":490220},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":490220},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":490220},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":622436},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":622436},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":622436},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":657292},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":657292},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":657292},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":141},{"$f":"SUM(J1006:J1007)","v":1642},83,83,985,0,0,0,0,985,{"$f":"SUM(S1006:S1007)","v":0},985,79,0,0,0,79,0,0,79,0,767,0,0,0,767,0,0,767,0,810,0,0,0,810,0,0,810,0]
[1,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":141},1642,83,83,985,0,0,0,0,985,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":985},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":79},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":79},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":79},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":767},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":767},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":767},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":810},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":810},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":810},{"$f":"AT1006-AM1006","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":1140},493,121,121,321,0,0,0,0,321,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},321,326,0,0,0,326,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":326},0,326,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":326},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":326},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":344.25600000000003},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":344.25600000000003},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":344.25600000000003},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":29},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005054"},{"$f":"C986","v":"Air Defence Artillery Capability"},"Non-profit institutions",null,"Buildings",null,null,29,0,0,0,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,null,{"$f":"C986","v":"Air Defence Artillery Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":1111},493,121,121,301,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":301},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":301},326,0,0,0,326,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},326,0,326,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":326},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":326},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":344.25600000000003},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":344.25600000000003},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":344.25600000000003},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005056"},43,41,null,"Transport equipment",null,null,29,0,0,0,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},0,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005057"},{"$f":"C986","v":"Air Defence Artillery Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1082,493,121,121,301,0,0,0,0,301,null,301,326,null,null,0,326,null,null,326,0,326,null,null,0,326,null,null,326,0,344.25600000000003,null,null,0,344.25600000000003,null,null,344.25600000000003,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019003005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,20,0,0,0,0,20,null,20,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":69},5,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":425105},{"$f":"SUM(J938,J984,J1008,J1020)","v":478055},{"$f":"SUM(K938,K984,K1008,K1020)","v":580453},580453,588879,0,0,0,0,588879,0,588879,846774,0,0,0,846774,0,0,846774,0,996312,0,0,0,996312,0,0,996312,0,1059211.2027337637,0,0,0,1059211.2027337637,0,0,1059211.2027337637,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":29},{"$f":"+J1009","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1050","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1050","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1050+3,0)<>\"\",OFFSET($F$43,A1050+3,0),\"\")","v":"Engineering Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Engineering Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1061:AF1061,\"<>0\")-COUNTBLANK(F1061:AF1061))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1070,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1174:AU1174,\">0.5\")+COUNTIF(I1174:AU1174,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1051))&E1051","v":"019003006"},null,null,1,"Engineering Capability",0,null,587191,623073,742997,742997,708687,0,0,3565,0,{"$f":"SUM(M1076:Q1076)","v":712252},null,{"$f":"R1076-S1076","v":712252},716180,null,null,{"$f":"SUM(V1076:W1076)","v":0},{"$f":"U1076+X1076","v":716180},null,null,{"$f":"U1076+X1076+Z1076+AA1076","v":716180},{"$f":"AB1076-U1076","v":0},748268,null,null,{"$f":"SUM(AE1076:AF1076)","v":0},{"$f":"AD1076+AG1076","v":748268},null,null,{"$f":"AD1076+AG1076+AI1076+AJ1076","v":748268},{"$f":"AK1076-AD1076","v":0},804450.76945545,null,null,{"$f":"SUM(AN1076:AO1076)","v":0},{"$f":"AM1076+AP1076","v":804450.76945545},null,null,{"$f":"AM1076+AP1076+AR1076+AS1076","v":804450.76945545},{"$f":"AT1076-AM1076","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1077:AU1077,\"<>0\")-COUNTBLANK(F1077:AU1077))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1077:Q1077)","v":0},null,{"$f":"R1077-S1077","v":0},0,null,null,0,{"$f":"U1077+X1077","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1077+AP1077+AR1077+AS1077","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1080+AG1080","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1081+AG1081","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1076:I1085)","v":587191},623073,742997,742997,708687,0,0,3565,0,712252,0,712252,716180,0,0,0,716180,0,0,716180,0,748268,0,0,{"$f":"SUM(AG1076:AG1085)","v":0},{"$f":"SUM(AH1076:AH1085)","v":748268},0,{"$f":"SUM(AJ1076:AJ1085)","v":0},{"$f":"SUM(AK1076:AK1085)","v":748268},{"$f":"SUM(AL1076:AL1085)","v":0},{"$f":"SUM(AM1076:AM1085)","v":804450.76945545},{"$f":"SUM(AN1076:AN1085)","v":0},0,{"$f":"SUM(AP1076:AP1085)","v":0},{"$f":"SUM(AQ1076:AQ1085)","v":804450.76945545},0,{"$f":"SUM(AS1076:AS1085)","v":0},{"$f":"SUM(AT1076:AT1085)","v":804450.76945545},{"$f":"SUM(AU1076:AU1085)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1087+X1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1087+AG1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1087+AP1087","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1089,I1092,I1131)","v":584232},619438,739981,739981,704962,0,0,3565,0,708527,0,708527,712429,0,0,0,{"$f":"U1088+X1088","v":712429},{"$f":"SUM(Z1089,Z1092,Z1131)","v":0},{"$f":"SUM(AA1089,AA1092,AA1131)","v":0},{"$f":"U1088+X1088+Z1088+AA1088","v":712429},{"$f":"SUM(AC1089,AC1092,AC1131)","v":0},744618,0,0,{"$f":"SUM(AG1089,AG1092,AG1131)","v":0},{"$f":"AD1088+AG1088","v":744618},{"$f":"SUM(AI1089,AI1092,AI1131)","v":0},{"$f":"SUM(AJ1089,AJ1092,AJ1131)","v":0},{"$f":"AD1088+AG1088+AI1088+AJ1088","v":744618},{"$f":"SUM(AL1089,AL1092,AL1131)","v":0},{"$f":"SUM(AM1089,AM1092,AM1131)","v":800596.58545545},{"$f":"SUM(AN1089,AN1092,AN1131)","v":0},0,{"$f":"SUM(AP1089,AP1092,AP1131)","v":0},{"$f":"AM1088+AP1088","v":800596.58545545},{"$f":"SUM(AR1089,AR1092,AR1131)","v":0},{"$f":"SUM(AS1089,AS1092,AS1131)","v":0},{"$f":"AM1088+AP1088+AR1088+AS1088","v":800596.58545545},{"$f":"SUM(AU1089,AU1092,AU1131)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1089,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1089:AU1089,\"<>0\")-COUNTBLANK(I1089:AU1089))<>0,1,0))","v":1},{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1090:I1091)","v":552252},591795,712348,712348,678150,0,0,3565,0,681715,0,681715,681819,0,0,0,{"$f":"U1089+X1089","v":681819},{"$f":"SUM(Z1090:Z1091)","v":0},{"$f":"SUM(AA1090:AA1091)","v":0},{"$f":"U1089+X1089+Z1089+AA1089","v":681819},{"$f":"SUM(AC1090:AC1091)","v":0},713999,0,0,{"$f":"SUM(AG1090:AG1091)","v":0},{"$f":"AD1089+AG1089","v":713999},{"$f":"SUM(AI1090:AI1091)","v":0},{"$f":"SUM(AJ1090:AJ1091)","v":0},{"$f":"AD1089+AG1089+AI1089+AJ1089","v":713999},{"$f":"SUM(AL1090:AL1091)","v":0},{"$f":"SUM(AM1090:AM1091)","v":768262.92145545001},{"$f":"SUM(AN1090:AN1091)","v":0},0,{"$f":"SUM(AP1090:AP1091)","v":0},{"$f":"AM1089+AP1089","v":768262.92145545001},{"$f":"SUM(AR1090:AR1091)","v":0},{"$f":"SUM(AS1090:AS1091)","v":0},{"$f":"AM1089+AP1089+AR1089+AS1089","v":768262.92145545001},{"$f":"SUM(AU1090:AU1091)","v":0}]
[1,{"$f":"B1089","v":"019003006001"},null,null,null,"Salaries and wages",null,null,489047,522103,651507,651507,609940,0,0,3565,0,{"$f":"SUM(M1090:Q1090)","v":613505},null,{"$f":"R1090-S1090","v":613505},611395,null,null,{"$f":"SUM(V1090:W1090)","v":0},{"$f":"U1090+X1090","v":611395},null,null,{"$f":"U1090+X1090+Z1090+AA1090","v":611395},{"$f":"AB1090-U1090","v":0},641120,null,null,{"$f":"SUM(AE1090:AF1090)","v":0},{"$f":"AD1090+AG1090","v":641120},null,null,{"$f":"AD1090+AG1090+AI1090+AJ1090","v":641120},{"$f":"AK1090-AD1090","v":0},689845.11771517619,null,null,{"$f":"SUM(AN1090:AO1090)","v":0},{"$f":"AM1090+AP1090","v":689845.11771517619},null,null,{"$f":"AM1090+AP1090+AR1090+AS1090","v":689845.11771517619},{"$f":"AT1090-AM1090","v":0}]
[1,"019003006001",null,null,null,"Social contributions",null,null,63205,69692,60841,60841,68210,0,0,0,0,{"$f":"SUM(M1091:Q1091)","v":68210},null,{"$f":"R1091-S1091","v":68210},70424,null,null,{"$f":"SUM(V1091:W1091)","v":0},{"$f":"U1091+X1091","v":70424},null,null,{"$f":"U1091+X1091+Z1091+AA1091","v":70424},{"$f":"AB1091-U1091","v":0},72879,null,null,{"$f":"SUM(AE1091:AF1091)","v":0},{"$f":"AD1091+AG1091","v":72879},null,null,{"$f":"AD1091+AG1091+AI1091+AJ1091","v":72879},{"$f":"AK1091-AD1091","v":0},78417.803740273768,null,null,{"$f":"SUM(AN1091:AO1091)","v":0},{"$f":"AM1091+AP1091","v":78417.803740273768},null,null,{"$f":"AM1091+AP1091+AR1091+AS1091","v":78417.803740273768},{"$f":"AT1091-AM1091","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1093:I1130)","v":31980},27643,27633,27633,26812,0,0,0,0,26812,0,26812,30610,0,0,0,30610,{"$f":"SUM(Z1093:Z1130)","v":0},{"$f":"SUM(AA1093:AA1130)","v":0},30610,0,30619,0,0,0,{"$f":"SUM(AH1093:AH1130)","v":30619},{"$f":"SUM(AI1093:AI1130)","v":0},0,{"$f":"SUM(AK1093:AK1130)","v":30619},{"$f":"SUM(AL1093:AL1130)","v":0},32333.663999999997,0,0,0,{"$f":"SUM(AQ1093:AQ1130)","v":32333.663999999997},{"$f":"SUM(AR1093:AR1130)","v":0},0,{"$f":"SUM(AT1093:AT1130)","v":32333.663999999997},{"$f":"SUM(AU1093:AU1130)","v":0}]
[0,{"$f":"B1092","v":"019003006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1093:Q1093)","v":0},null,{"$f":"R1093-S1093","v":0},0,null,null,{"$f":"SUM(V1093:W1093)","v":0},{"$f":"U1093+X1093","v":0},null,null,{"$f":"U1093+X1093+Z1093+AA1093","v":0},{"$f":"AB1093-U1093","v":0},0,null,null,{"$f":"SUM(AE1093:AF1093)","v":0},{"$f":"AD1093+AG1093","v":0},null,null,{"$f":"AD1093+AG1093+AI1093+AJ1093","v":0},{"$f":"AK1093-AD1093","v":0},0,null,null,{"$f":"SUM(AN1093:AO1093)","v":0},{"$f":"AM1093+AP1093","v":0},null,null,{"$f":"AM1093+AP1093+AR1093+AS1093","v":0},{"$f":"AT1093-AM1093","v":0}]
[1,"019003006002",null,null,null,"Advertising",null,null,35,66,38,38,44,0,0,0,0,44,null,44,44,null,null,0,44,null,null,44,0,46,null,null,0,46,null,null,46,0,48.576000000000001,null,null,0,48.576000000000001,null,null,48.576000000000001,0]
[1,"019003006002",null,null,null,"Minor Assets",null,null,750,1289,1520,1520,1726,0,0,0,0,1726,null,1726,1784,null,null,0,1784,null,null,1784,0,1755,null,null,0,1755,null,null,1755,0,1853.2800000000002,null,null,0,1853.2800000000002,null,null,1853.2800000000002,0]
[0,"019003006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Catering: Departmental activities",null,null,137,72,210,210,205,0,0,0,0,205,null,205,204,null,null,0,204,null,null,204,0,214,null,null,{"$f":"SUM(AE1098:AF1098)","v":0},{"$f":"AD1098+AG1098","v":214},null,null,214,0,225.98400000000001,null,null,0,225.98400000000001,null,null,225.98400000000001,0]
[1,"019003006002",null,null,null,"Communication (G&S)",null,null,1771,1093,1735,1735,1762,0,0,0,0,1762,null,1762,1827,null,null,{"$f":"SUM(V1099:W1099)","v":0},{"$f":"U1099+X1099","v":1827},null,null,1827,0,1889,null,null,{"$f":"SUM(AE1099:AF1099)","v":0},{"$f":"AD1099+AG1099","v":1889},null,null,1889,0,1994.7840000000001,null,null,{"$f":"SUM(AN1099:AO1099)","v":0},{"$f":"AM1099+AP1099","v":1994.7840000000001},null,null,1994.7840000000001,0]
[1,"019003006002",null,null,null,"Computer services",null,null,58,58,120,120,118,0,0,0,0,118,null,118,122,null,null,{"$f":"SUM(V1100:W1100)","v":0},{"$f":"U1100+X1100","v":122},null,null,122,0,122,null,null,{"$f":"SUM(AE1100:AF1100)","v":0},{"$f":"AD1100+AG1100","v":122},null,null,122,0,128.83199999999999,null,null,{"$f":"SUM(AN1100:AO1100)","v":0},{"$f":"AM1100+AP1100","v":128.83199999999999},null,null,128.83199999999999,0]
[0,"019003006002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Infrastructure and planning services",null,null,8,2,11,11,11,0,0,0,0,11,null,11,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,13.728000000000002,null,null,0,13.728000000000002,null,null,13.728000000000002,0]
[0,"019003006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1104:Q1104)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1105:Q1105)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Contractors",null,null,3667,3561,2776,2776,2734,0,0,0,0,2734,null,2734,2683,null,null,0,2683,null,null,2683,0,2367,null,null,0,2367,null,null,2367,0,2499.5520000000001,null,null,0,2499.5520000000001,null,null,2499.5520000000001,0]
[1,"019003006002",null,null,null,"Agency and support/outsourced services",null,null,69,178,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Entertainment",null,null,202,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Fleet services (including government motor transport)",null,null,71,437,507,507,504,0,0,0,0,504,null,504,616,null,null,0,616,null,null,616,0,627,null,null,0,627,null,null,627,0,662.11200000000008,null,null,0,662.11200000000008,null,null,662.11200000000008,0]
[0,"019003006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,211,305,305,301,0,0,0,0,{"$f":"SUM(M1111:Q1111)","v":301},null,301,215,null,null,0,215,null,null,215,0,223,null,null,0,223,null,null,223,0,235.488,null,null,0,235.488,null,null,235.488,0]
[1,"019003006002",null,null,null,"Inventory: Farming supplies",null,null,0,28,27,27,27,0,0,0,0,27,null,27,28,null,null,0,28,null,null,28,0,30,null,null,0,30,null,null,30,0,31.68,null,null,0,31.68,null,null,31.68,0]
[1,"019003006002",null,null,null,"Inventory: Food and food supplies",null,null,6,0,0,0,0,0,0,0,0,{"$f":"SUM(M1113:Q1113)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,357,335,305,305,290,0,0,0,0,290,null,290,334,null,null,0,334,null,null,334,0,345,null,null,0,345,null,null,345,0,364.32,null,null,0,364.32,null,null,364.32,0]
[0,"019003006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Inventory: Materials and supplies",null,null,3924,1453,1385,1385,1337,0,0,0,0,1337,null,1337,1422,null,null,0,1422,null,null,1422,0,1470,null,null,0,1470,null,null,1470,0,1552.3200000000002,null,null,0,1552.3200000000002,null,null,1552.3200000000002,0]
[1,"019003006002",null,null,null,"Inventory: Medical supplies",null,null,2,2,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0]
[0,"019003006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003006002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Consumable supplies",null,null,2723,2523,3031,3031,2920,0,0,0,0,2920,null,2920,2882,null,null,0,2882,null,null,2882,0,2992,null,null,0,2992,null,null,2992,0,3159.5520000000001,null,null,0,3159.5520000000001,null,null,3159.5520000000001,0]
[1,"019003006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1705,991,1806,1806,1764,0,0,0,0,1764,null,1764,1784,null,null,0,1784,null,null,1784,0,1864,null,null,0,1864,null,null,1864,0,1968.384,null,null,0,1968.384,null,null,1968.384,0]
[1,"019003006002",null,null,null,"Operating leases",null,null,17,15,785,785,804,0,0,0,0,804,null,804,841,null,null,0,841,null,null,841,0,877,null,null,0,877,null,null,877,0,926.11199999999997,null,null,0,926.11199999999997,null,null,926.11199999999997,0]
[0,"019003006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Property payments",null,null,2656,2270,3235,3235,2564,0,0,0,0,2564,null,2564,1737,null,null,0,1737,null,null,1737,0,1286,null,null,0,1286,null,null,1286,0,1358.0159999999998,null,null,0,1358.0159999999998,null,null,1358.0159999999998,0]
[0,"019003006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003006002",null,null,null,"Travel and subsistence",null,null,12928,12031,8276,8276,8204,0,0,0,0,8204,null,8204,12565,null,null,0,12565,null,null,12565,0,12914,null,null,0,12914,null,null,12914,0,13637.184000000001,null,null,0,13637.184000000001,null,null,13637.184000000001,0]
[1,"019003006002",null,null,null,"Training and development",null,null,156,155,241,241,243,0,0,0,0,243,null,243,251,null,null,0,251,null,null,251,0,263,null,null,0,263,null,null,263,0,277.72800000000001,null,null,0,277.72800000000001,null,null,277.72800000000001,0]
[1,"019003006002",null,null,null,"Operating payments",null,null,738,873,1318,1318,1252,0,0,0,0,1252,null,1252,1257,null,null,0,1257,null,null,1257,0,1320,null,null,0,1320,null,null,1320,0,1393.9199999999998,null,null,0,1393.9199999999998,null,null,1393.9199999999998,0]
[0,"019003006002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1132:I1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1132:AU1133)","v":0}]
[0,{"$f":"B1131","v":"019003006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1132:Q1132)","v":0},null,{"$f":"R1132-S1132","v":0},0,null,null,{"$f":"SUM(V1132:W1132)","v":0},{"$f":"U1132+X1132","v":0},null,null,{"$f":"U1132+X1132+Z1132+AA1132","v":0},{"$f":"AB1132-U1132","v":0},0,null,null,{"$f":"SUM(AE1132:AF1132)","v":0},{"$f":"AD1132+AG1132","v":0},null,null,{"$f":"AD1132+AG1132+AI1132+AJ1132","v":0},{"$f":"AK1132-AD1132","v":0},0,null,null,{"$f":"SUM(AN1132:AO1132)","v":0},{"$f":"AM1132+AP1132","v":0},null,null,{"$f":"AM1132+AP1132+AR1132+AS1132","v":0},{"$f":"AT1132-AM1132","v":0}]
[0,"019003006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1133-S1133","v":0},0,null,null,{"$f":"SUM(V1133:W1133)","v":0},{"$f":"U1133+X1133","v":0},null,null,{"$f":"U1133+X1133+Z1133+AA1133","v":0},{"$f":"AB1133-U1133","v":0},0,null,null,{"$f":"SUM(AE1133:AF1133)","v":0},{"$f":"AD1133+AG1133","v":0},null,null,{"$f":"AD1133+AG1133+AI1133+AJ1133","v":0},{"$f":"AK1133-AD1133","v":0},0,null,null,{"$f":"SUM(AN1133:AO1133)","v":0},{"$f":"AM1133+AP1133","v":0},null,null,{"$f":"AM1133+AP1133+AR1133+AS1133","v":0},{"$f":"AT1133-AM1133","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1135,I1142,I1145,I1146,I1147,I1154,I1155)","v":1090},{"$f":"SUM(J1135,J1142,J1145,J1146,J1147,J1154,J1155)","v":1958},2318,2318,2944,0,0,0,0,2944,{"$f":"SUM(S1135,S1142,S1145,S1146,S1147,S1154,S1155)","v":0},2944,2579,0,0,0,2579,0,0,2579,0,2486,0,0,0,2486,0,0,2486,0,2625,0,0,0,2625,0,0,2625,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1135:AU1135,\"<>0\")-COUNTBLANK(I1135:AU1135))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1136,I1139)","v":0},{"$f":"SUM(J1136,J1139)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1136,S1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1050,0)","v":"Engineering Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1137:I1138)","v":0},{"$f":"SUM(J1137:J1138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1137:S1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1135:$D1136)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1135:$D1136)","v":0},{"$f":"SUM(V1137:W1137)","v":0},{"$f":"U1137+X1137","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1135:$D1136)","v":0},{"$f":"AB1137-U1137","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1135:$D1136)","v":0},{"$f":"SUM(AE1137:AF1137)","v":0},{"$f":"AD1137+AG1137","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1135:$D1136)","v":0},{"$f":"AK1137-AD1137","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1135:$D1136)","v":0},{"$f":"SUM(AN1137:AO1137)","v":0},{"$f":"AM1137+AP1137","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1135:$D1136)","v":0},{"$f":"AT1137-AM1137","v":0}]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1137:$D1138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1137:$D1138)","v":0},{"$f":"SUM(V1138:W1138)","v":0},{"$f":"U1138+X1138","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1137:$D1138)","v":0},{"$f":"AB1138-U1138","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1137:$D1138)","v":0},{"$f":"SUM(AE1138:AF1138)","v":0},{"$f":"AD1138+AG1138","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1137:$D1138)","v":0},{"$f":"AK1138-AD1138","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1137:$D1138)","v":0},{"$f":"SUM(AN1138:AO1138)","v":0},{"$f":"AM1138+AP1138","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1137:$D1138)","v":0},{"$f":"AT1138-AM1138","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1140:I1141)","v":0},{"$f":"SUM(J1140:J1141)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1140:S1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1139:$D1140)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1139:$D1140)","v":0},{"$f":"SUM(V1140:W1140)","v":0},{"$f":"U1140+X1140","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1139:$D1140)","v":0},{"$f":"AB1140-U1140","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1139:$D1140)","v":0},{"$f":"SUM(AE1140:AF1140)","v":0},{"$f":"AD1140+AG1140","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1139:$D1140)","v":0},{"$f":"AK1140-AD1140","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1139:$D1140)","v":0},{"$f":"SUM(AN1140:AO1140)","v":0},{"$f":"AM1140+AP1140","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1139:$D1140)","v":0},{"$f":"AT1140-AM1140","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1141:$D1142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1141:$D1142)","v":0},{"$f":"SUM(V1141:W1141)","v":0},{"$f":"U1141+X1141","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1141:$D1142)","v":0},{"$f":"AB1141-U1141","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1141:$D1142)","v":0},{"$f":"SUM(AE1141:AF1141)","v":0},{"$f":"AD1141+AG1141","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1141:$D1142)","v":0},{"$f":"AK1141-AD1141","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1141:$D1142)","v":0},{"$f":"SUM(AN1141:AO1141)","v":0},{"$f":"AM1141+AP1141","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1141:$D1142)","v":0},{"$f":"AT1141-AM1141","v":0}]
[1,null,{"$f":"C1136","v":"Engineering Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},2,2,1,0,0,0,0,1,{"$f":"SUM(S1143:S1144)","v":0},1,0,0,0,0,0,{"$f":"SUM(Z1143:Z1144)","v":0},{"$f":"SUM(AA1143:AA1144)","v":0},{"$f":"SUM(AB1143:AB1144)","v":0},{"$f":"SUM(AC1143:AC1144)","v":0},{"$f":"SUM(AD1143:AD1144)","v":0},0,0,0,0,{"$f":"SUM(AI1143:AI1144)","v":0},{"$f":"SUM(AJ1143:AJ1144)","v":0},{"$f":"SUM(AK1143:AK1144)","v":0},{"$f":"SUM(AL1143:AL1144)","v":0},{"$f":"SUM(AM1143:AM1144)","v":0},{"$f":"SUM(AN1143:AN1144)","v":0},0,0,0,{"$f":"SUM(AR1143:AR1144)","v":0},{"$f":"SUM(AS1143:AS1144)","v":0},{"$f":"SUM(AT1143:AT1144)","v":0},{"$f":"SUM(AU1143:AU1144)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1143:$D1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1143:$D1144)","v":0},{"$f":"SUM(V1143:W1143)","v":0},{"$f":"U1143+X1143","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1143:$D1144)","v":0},{"$f":"AB1143-U1143","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1143:$D1144)","v":0},{"$f":"SUM(AE1143:AF1143)","v":0},{"$f":"AD1143+AG1143","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1143:$D1144)","v":0},{"$f":"AK1143-AD1143","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1143:$D1144)","v":0},{"$f":"SUM(AN1143:AO1143)","v":0},{"$f":"AM1143+AP1143","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1143:$D1144)","v":0},{"$f":"AT1143-AM1143","v":0}]
[1,null,{"$f":"C1136","v":"Engineering Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1145:$D1146)","v":0},0,2,2,1,0,0,0,0,1,{"$f":"DSUM($I$172:$BA$261,S$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1145:$D1146)","v":1},{"$f":"DSUM($I$172:$BA$261,U$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1145:$D1146)","v":0},{"$f":"SUM(V1144:W1144)","v":0},{"$f":"U1144+X1144","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1145:$D1146)","v":0},{"$f":"AB1144-U1144","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1145:$D1146)","v":0},{"$f":"SUM(AE1144:AF1144)","v":0},{"$f":"AD1144+AG1144","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1145:$D1146)","v":0},{"$f":"AK1144-AD1144","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1145:$D1146)","v":0},{"$f":"SUM(AN1144:AO1144)","v":0},{"$f":"AM1144+AP1144","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1145:$D1146)","v":0},{"$f":"AT1144-AM1144","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1147:$D1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1147:$D1148)","v":0},{"$f":"SUM(V1145:W1145)","v":0},{"$f":"U1145+X1145","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1147:$D1148)","v":0},{"$f":"AB1145-U1145","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1147:$D1148)","v":0},{"$f":"SUM(AE1145:AF1145)","v":0},{"$f":"AD1145+AG1145","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1147:$D1148)","v":0},{"$f":"AK1145-AD1145","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1147:$D1148)","v":0},{"$f":"SUM(AN1145:AO1145)","v":0},{"$f":"AM1145+AP1145","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1147:$D1148)","v":0},{"$f":"AT1145-AM1145","v":0}]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1149:$D1150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1149:$D1150)","v":0},{"$f":"SUM(V1146:W1146)","v":0},{"$f":"U1146+X1146","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1149:$D1150)","v":0},{"$f":"AB1146-U1146","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1149:$D1150)","v":0},{"$f":"SUM(AE1146:AF1146)","v":0},{"$f":"AD1146+AG1146","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1149:$D1150)","v":0},{"$f":"AK1146-AD1146","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1149:$D1150)","v":0},{"$f":"SUM(AN1146:AO1146)","v":0},{"$f":"AM1146+AP1146","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1149:$D1150)","v":0},{"$f":"AT1146-AM1146","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1148,I1151)","v":0},{"$f":"SUM(J1148,J1151)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1148,S1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1149:I1150)","v":0},{"$f":"SUM(J1149:J1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1149:S1150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1151:$D1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1151:$D1152)","v":0},{"$f":"SUM(V1149:W1149)","v":0},{"$f":"U1149+X1149","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1151:$D1152)","v":0},{"$f":"AB1149-U1149","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1151:$D1152)","v":0},{"$f":"SUM(AE1149:AF1149)","v":0},{"$f":"AD1149+AG1149","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1151:$D1152)","v":0},{"$f":"AK1149-AD1149","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1151:$D1152)","v":0},{"$f":"SUM(AN1149:AO1149)","v":0},{"$f":"AM1149+AP1149","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1151:$D1152)","v":0},{"$f":"AT1149-AM1149","v":0}]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1153:$D1154)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1153:$D1154)","v":0},{"$f":"SUM(V1150:W1150)","v":0},{"$f":"U1150+X1150","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1153:$D1154)","v":0},{"$f":"AB1150-U1150","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1153:$D1154)","v":0},{"$f":"SUM(AE1150:AF1150)","v":0},{"$f":"AD1150+AG1150","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1153:$D1154)","v":0},{"$f":"AK1150-AD1150","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1153:$D1154)","v":0},{"$f":"SUM(AN1150:AO1150)","v":0},{"$f":"AM1150+AP1150","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1153:$D1154)","v":0},{"$f":"AT1150-AM1150","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1152:I1153)","v":0},{"$f":"SUM(J1152:J1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1152:S1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1155:$D1156)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1155:$D1156)","v":0},{"$f":"SUM(V1152:W1152)","v":0},{"$f":"U1152+X1152","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1155:$D1156)","v":0},{"$f":"AB1152-U1152","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1155:$D1156)","v":0},{"$f":"SUM(AE1152:AF1152)","v":0},{"$f":"AD1152+AG1152","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1155:$D1156)","v":0},{"$f":"AK1152-AD1152","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1155:$D1156)","v":0},{"$f":"SUM(AN1152:AO1152)","v":0},{"$f":"AM1152+AP1152","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1155:$D1156)","v":0},{"$f":"AT1152-AM1152","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1157:$D1158)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1157:$D1158)","v":0},{"$f":"SUM(V1153:W1153)","v":0},{"$f":"U1153+X1153","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1157:$D1158)","v":0},{"$f":"AB1153-U1153","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1157:$D1158)","v":0},{"$f":"SUM(AE1153:AF1153)","v":0},{"$f":"AD1153+AG1153","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1157:$D1158)","v":0},{"$f":"AK1153-AD1153","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1157:$D1158)","v":0},{"$f":"SUM(AN1153:AO1153)","v":0},{"$f":"AM1153+AP1153","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1157:$D1158)","v":0},{"$f":"AT1153-AM1153","v":0}]
[0,null,{"$f":"C1136","v":"Engineering Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1159:$D1160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1159:$D1160)","v":0},{"$f":"SUM(V1154:W1154)","v":0},{"$f":"U1154+X1154","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1159:$D1160)","v":0},{"$f":"AB1154-U1154","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1159:$D1160)","v":0},{"$f":"SUM(AE1154:AF1154)","v":0},{"$f":"AD1154+AG1154","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1159:$D1160)","v":0},{"$f":"AK1154-AD1154","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1159:$D1160)","v":0},{"$f":"SUM(AN1154:AO1154)","v":0},{"$f":"AM1154+AP1154","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1159:$D1160)","v":0},{"$f":"AT1154-AM1154","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1156:I1157)","v":1090},{"$f":"SUM(J1156:J1157)","v":1958},2316,2316,2943,0,0,0,0,2943,{"$f":"SUM(S1156:S1157)","v":0},2943,2579,0,0,0,2579,0,0,2579,0,2486,0,0,0,2486,0,0,2486,0,2625,0,0,0,2625,0,0,2625,0]
[1,null,{"$f":"C1136","v":"Engineering Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1161:$D1162)","v":1090},1948,2316,2316,2943,0,0,0,0,2943,{"$f":"DSUM($I$172:$BA$261,S$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1161:$D1162)","v":2943},{"$f":"DSUM($I$172:$BA$261,U$172,$C1161:$D1162)","v":2579},{"$f":"DSUM($I$172:$BA$261,V$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1161:$D1162)","v":0},{"$f":"SUM(V1156:W1156)","v":0},{"$f":"U1156+X1156","v":2579},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1161:$D1162)","v":2579},{"$f":"AB1156-U1156","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1161:$D1162)","v":2486},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1161:$D1162)","v":0},{"$f":"SUM(AE1156:AF1156)","v":0},{"$f":"AD1156+AG1156","v":2486},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1161:$D1162)","v":2486},{"$f":"AK1156-AD1156","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1161:$D1162)","v":2625},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1161:$D1162)","v":0},{"$f":"SUM(AN1156:AO1156)","v":0},{"$f":"AM1156+AP1156","v":2625},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1161:$D1162)","v":2625},{"$f":"AT1156-AM1156","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1163:$D1164)","v":0},10,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1163:$D1164)","v":0},{"$f":"SUM(V1157:W1157)","v":0},{"$f":"U1157+X1157","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1163:$D1164)","v":0},{"$f":"AB1157-U1157","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1163:$D1164)","v":0},{"$f":"SUM(AE1157:AF1157)","v":0},{"$f":"AD1157+AG1157","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1163:$D1164)","v":0},{"$f":"AK1157-AD1157","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1163:$D1164)","v":0},{"$f":"SUM(AN1157:AO1157)","v":0},{"$f":"AM1157+AP1157","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1163:$D1164)","v":0},{"$f":"AT1157-AM1157","v":0}]
[1,null,{"$f":"C1136","v":"Engineering Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1159,I1162,I1165:I1169)","v":1397},1669,698,698,781,0,0,0,0,781,{"$f":"SUM(S1159,S1162,S1165:S1169)","v":0},781,1172,0,0,0,1172,{"$f":"SUM(Z1159,Z1162,Z1165:Z1169)","v":0},{"$f":"SUM(AA1159,AA1162,AA1165:AA1169)","v":0},{"$f":"SUM(AB1159,AB1162,AB1165:AB1169)","v":1172},0,1164,0,0,{"$f":"SUM(AG1159,AG1162,AG1165:AG1169)","v":0},{"$f":"SUM(AH1159,AH1162,AH1165:AH1169)","v":1164},{"$f":"SUM(AI1159,AI1162,AI1165:AI1169)","v":0},{"$f":"SUM(AJ1159,AJ1162,AJ1165:AJ1169)","v":0},{"$f":"SUM(AK1159,AK1162,AK1165:AK1169)","v":1164},{"$f":"SUM(AL1159,AL1162,AL1165:AL1169)","v":0},{"$f":"SUM(AM1159,AM1162,AM1165:AM1169)","v":1229.184},{"$f":"SUM(AN1159,AN1162,AN1165:AN1169)","v":0},0,{"$f":"SUM(AP1159,AP1162,AP1165:AP1169)","v":0},{"$f":"SUM(AQ1159,AQ1162,AQ1165:AQ1169)","v":1229.184},{"$f":"SUM(AR1159,AR1162,AR1165:AR1169)","v":0},{"$f":"SUM(AS1159,AS1162,AS1165:AS1169)","v":0},{"$f":"SUM(AT1159,AT1162,AT1165:AT1169)","v":1229.184},{"$f":"SUM(AU1159,AU1162,AU1165:AU1169)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1159,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1159:AU1159,\"<>0\")-COUNTBLANK(I1159:AU1159))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1160:I1161)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1160:S1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1160:Z1161)","v":0},{"$f":"SUM(AA1160:AA1161)","v":0},{"$f":"SUM(AB1160:AB1161)","v":0},0,0,0,0,{"$f":"SUM(AG1160:AG1161)","v":0},{"$f":"SUM(AH1160:AH1161)","v":0},{"$f":"SUM(AI1160:AI1161)","v":0},{"$f":"SUM(AJ1160:AJ1161)","v":0},{"$f":"SUM(AK1160:AK1161)","v":0},{"$f":"SUM(AL1160:AL1161)","v":0},{"$f":"SUM(AM1160:AM1161)","v":0},{"$f":"SUM(AN1160:AN1161)","v":0},0,{"$f":"SUM(AP1160:AP1161)","v":0},{"$f":"SUM(AQ1160:AQ1161)","v":0},{"$f":"SUM(AR1160:AR1161)","v":0},{"$f":"SUM(AS1160:AS1161)","v":0},{"$f":"SUM(AT1160:AT1161)","v":0},{"$f":"SUM(AU1160:AU1161)","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006054"},{"$f":"C1136","v":"Engineering Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1160-S1160","v":0},0,null,null,{"$f":"SUM(V1160:W1160)","v":0},{"$f":"U1160+X1160","v":0},null,null,{"$f":"U1160+X1160+Z1160+AA1160","v":0},{"$f":"AB1160-U1160","v":0},0,null,null,{"$f":"SUM(AE1160:AF1160)","v":0},{"$f":"AD1160+AG1160","v":0},null,null,{"$f":"AD1160+AG1160+AI1160+AJ1160","v":0},{"$f":"AK1160-AD1160","v":0},0,null,null,{"$f":"SUM(AN1160:AO1160)","v":0},{"$f":"AM1160+AP1160","v":0},null,null,{"$f":"AM1160+AP1160+AR1160+AS1160","v":0},{"$f":"AT1160-AM1160","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1161-S1161","v":0},0,null,null,{"$f":"SUM(V1161:W1161)","v":0},{"$f":"U1161+X1161","v":0},null,null,{"$f":"U1161+X1161+Z1161+AA1161","v":0},{"$f":"AB1161-U1161","v":0},0,null,null,{"$f":"SUM(AE1161:AF1161)","v":0},{"$f":"AD1161+AG1161","v":0},null,null,{"$f":"AD1161+AG1161+AI1161+AJ1161","v":0},{"$f":"AK1161-AD1161","v":0},0,null,null,{"$f":"SUM(AN1161:AO1161)","v":0},{"$f":"AM1161+AP1161","v":0},null,null,{"$f":"AM1161+AP1161+AR1161+AS1161","v":0},{"$f":"AT1161-AM1161","v":0}]
[1,null,{"$f":"C1136","v":"Engineering Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1163:I1164)","v":1397},1669,698,698,781,{"$f":"SUM(N1163:N1164)","v":0},0,0,0,{"$f":"SUM(M1162:Q1162)","v":781},{"$f":"SUM(S1163:S1164)","v":0},{"$f":"SUM(T1163:T1164)","v":781},1172,0,0,0,1172,{"$f":"SUM(Z1163:Z1164)","v":0},{"$f":"SUM(AA1163:AA1164)","v":0},1172,0,1164,0,0,{"$f":"SUM(AG1163:AG1164)","v":0},{"$f":"SUM(AH1163:AH1164)","v":1164},0,{"$f":"SUM(AJ1163:AJ1164)","v":0},{"$f":"SUM(AK1163:AK1164)","v":1164},{"$f":"SUM(AL1163:AL1164)","v":0},{"$f":"SUM(AM1163:AM1164)","v":1229.184},{"$f":"SUM(AN1163:AN1164)","v":0},0,{"$f":"SUM(AP1163:AP1164)","v":0},{"$f":"SUM(AQ1163:AQ1164)","v":1229.184},0,{"$f":"SUM(AS1163:AS1164)","v":0},{"$f":"SUM(AT1163:AT1164)","v":1229.184},{"$f":"SUM(AU1163:AU1164)","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1163:Q1163)","v":0},null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},0,null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006057"},{"$f":"C1136","v":"Engineering Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1397,1669,698,698,781,0,0,0,0,781,null,781,1172,null,null,0,1172,null,null,1172,0,1164,null,null,0,1164,null,null,1164,0,1229.184,null,null,0,1229.184,null,null,1229.184,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)","v":"019003006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,I$269:I$281)","v":472},8,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1088,I1134,I1158,I1170)","v":587191},{"$f":"SUM(J1088,J1134,J1158,J1170)","v":623073},{"$f":"SUM(K1088,K1134,K1158,K1170)","v":742997},742997,708687,0,0,3565,0,712252,0,712252,716180,0,0,0,716180,0,0,716180,0,748268,0,0,0,748268,0,0,748268,0,804450.76945545,0,0,0,804450.76945545,0,0,804450.76945545,{"$f":"SUM(AU1088,AU1134,AU1158,AU1170)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1172-I1086","v":0},{"$f":"J1172-J1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(L1060:L1069,\"=0\")+COUNTBLANK(L1060:L1069))=10))),1,0)","v":1},{"$f":"IF(AND(J1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(M1060:M1069,\"=0\")+COUNTBLANK(M1060:M1069))=10))),1,0)","v":1},{"$f":"IF(AND(K1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(N1060:N1069,\"=0\")+COUNTBLANK(N1060:N1069))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(P1060:P1069,\"=0\")+COUNTBLANK(P1060:P1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(S1060:S1069,\"=0\")+COUNTBLANK(S1060:S1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(Y1060:Y1069,\"=0\")+COUNTBLANK(Y1060:Y1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(AH1060:AH1069,\"=0\")+COUNTBLANK(AH1060:AH1069))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1159","v":0},{"$f":"+J1159","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1179:Q1179)","v":0},{"$f":"+S1159","v":0},{"$f":"SUM(T1180:T1181)","v":0},{"$f":"+U1159","v":0},{"$f":"+V1159","v":0},{"$f":"+W1159","v":0},0,0,0,0,0,0,{"$f":"+AD1159","v":0},{"$f":"+AE1159","v":0},{"$f":"+AF1159","v":0},{"$f":"SUM(AG1180:AG1181)","v":0},{"$f":"SUM(AH1180:AH1181)","v":0},0,{"$f":"SUM(AJ1180:AJ1181)","v":0},{"$f":"SUM(AK1180:AK1181)","v":0},{"$f":"SUM(AL1180:AL1181)","v":0},{"$f":"+AM1159","v":0},{"$f":"+AN1159","v":0},{"$f":"+AO1159","v":0},{"$f":"SUM(AP1180:AP1181)","v":0},{"$f":"SUM(AQ1180:AQ1181)","v":0},0,{"$f":"SUM(AS1180:AS1181)","v":0},{"$f":"SUM(AT1180:AT1181)","v":0},{"$f":"SUM(AU1180:AU1181)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1181:Q1181)","v":0},null,{"$f":"R1181-S1181","v":0},null,null,null,{"$f":"SUM(V1181:W1181)","v":0},{"$f":"U1181+X1181","v":0},null,null,{"$f":"U1181+X1181+Z1181+AA1181","v":0},{"$f":"AB1181-U1181","v":0},null,null,null,{"$f":"SUM(AE1181:AF1181)","v":0},{"$f":"AD1181+AG1181","v":0},null,null,{"$f":"AD1181+AG1181+AI1181+AJ1181","v":0},{"$f":"AK1181-AD1181","v":0},null,null,null,{"$f":"SUM(AN1181:AO1181)","v":0},{"$f":"AM1181+AP1181","v":0},null,null,{"$f":"AM1181+AP1181+AR1181+AS1181","v":0},{"$f":"AT1181-AM1181","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1182:Q1182)","v":0},null,{"$f":"R1182-S1182","v":0},null,null,null,{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},null,null,{"$f":"U1182+X1182+Z1182+AA1182","v":0},{"$f":"AB1182-U1182","v":0},null,null,null,{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},null,null,{"$f":"AD1182+AG1182+AI1182+AJ1182","v":0},{"$f":"AK1182-AD1182","v":0},null,null,null,{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},null,null,{"$f":"AM1182+AP1182+AR1182+AS1182","v":0},{"$f":"AT1182-AM1182","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1200","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1200","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1200+3,0)<>\"\",OFFSET($F$43,A1200+3,0),\"\")","v":"Operational Intelligence"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Intelligence Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1211:AF1211,\"<>0\")-COUNTBLANK(F1211:AF1211))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1220,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1324:AU1324,\">0.5\")+COUNTIF(I1324:AU1324,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1201))&E1201","v":"019003007"},null,null,1,"Operational Intelligence",0,null,176843,188262,218656,218656,252520,0,0,0,0,{"$f":"SUM(M1226:Q1226)","v":252520},null,{"$f":"R1226-S1226","v":252520},266488,null,null,{"$f":"SUM(V1226:W1226)","v":0},{"$f":"U1226+X1226","v":266488},null,null,{"$f":"U1226+X1226+Z1226+AA1226","v":266488},{"$f":"AB1226-U1226","v":0},289581,null,null,{"$f":"SUM(AE1226:AF1226)","v":0},{"$f":"AD1226+AG1226","v":289581},null,null,{"$f":"AD1226+AG1226+AI1226+AJ1226","v":289581},{"$f":"AK1226-AD1226","v":0},311411.55899967678,null,null,{"$f":"SUM(AN1226:AO1226)","v":0},{"$f":"AM1226+AP1226","v":311411.55899967678},null,null,{"$f":"AM1226+AP1226+AR1226+AS1226","v":311411.55899967678},{"$f":"AT1226-AM1226","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1227:AU1227,\"<>0\")-COUNTBLANK(F1227:AU1227))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1227:Q1227)","v":0},null,{"$f":"R1227-S1227","v":0},0,null,null,0,{"$f":"U1227+X1227","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1227+AP1227+AR1227+AS1227","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1230+AG1230","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1231+AG1231","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1226:I1235)","v":176843},188262,218656,218656,252520,0,0,0,0,252520,0,252520,266488,0,0,0,266488,0,0,266488,0,289581,0,0,{"$f":"SUM(AG1226:AG1235)","v":0},{"$f":"SUM(AH1226:AH1235)","v":289581},0,{"$f":"SUM(AJ1226:AJ1235)","v":0},{"$f":"SUM(AK1226:AK1235)","v":289581},{"$f":"SUM(AL1226:AL1235)","v":0},{"$f":"SUM(AM1226:AM1235)","v":311411.55899967678},{"$f":"SUM(AN1226:AN1235)","v":0},0,{"$f":"SUM(AP1226:AP1235)","v":0},{"$f":"SUM(AQ1226:AQ1235)","v":311411.55899967678},0,{"$f":"SUM(AS1226:AS1235)","v":0},{"$f":"SUM(AT1226:AT1235)","v":311411.55899967678},{"$f":"SUM(AU1226:AU1235)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1237+X1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1237+AG1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1237+AP1237","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1239,I1242,I1281)","v":168968},184592,217933,217933,251767,0,0,0,0,251767,0,251767,265649,0,0,0,{"$f":"U1238+X1238","v":265649},{"$f":"SUM(Z1239,Z1242,Z1281)","v":0},{"$f":"SUM(AA1239,AA1242,AA1281)","v":0},{"$f":"U1238+X1238+Z1238+AA1238","v":265649},{"$f":"SUM(AC1239,AC1242,AC1281)","v":0},288717,0,0,{"$f":"SUM(AG1239,AG1242,AG1281)","v":0},{"$f":"AD1238+AG1238","v":288717},{"$f":"SUM(AI1239,AI1242,AI1281)","v":0},{"$f":"SUM(AJ1239,AJ1242,AJ1281)","v":0},{"$f":"AD1238+AG1238+AI1238+AJ1238","v":288717},{"$f":"SUM(AL1239,AL1242,AL1281)","v":0},{"$f":"SUM(AM1239,AM1242,AM1281)","v":310498.95099967677},{"$f":"SUM(AN1239,AN1242,AN1281)","v":0},0,{"$f":"SUM(AP1239,AP1242,AP1281)","v":0},{"$f":"AM1238+AP1238","v":310498.95099967677},{"$f":"SUM(AR1239,AR1242,AR1281)","v":0},{"$f":"SUM(AS1239,AS1242,AS1281)","v":0},{"$f":"AM1238+AP1238+AR1238+AS1238","v":310498.95099967677},{"$f":"SUM(AU1239,AU1242,AU1281)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1239,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1239:AU1239,\"<>0\")-COUNTBLANK(I1239:AU1239))<>0,1,0))","v":1},{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1240:I1241)","v":158629},177042,210424,210424,244707,0,0,0,0,244707,0,244707,257616,0,0,0,{"$f":"U1239+X1239","v":257616},{"$f":"SUM(Z1240:Z1241)","v":0},{"$f":"SUM(AA1240:AA1241)","v":0},{"$f":"U1239+X1239+Z1239+AA1239","v":257616},{"$f":"SUM(AC1240:AC1241)","v":0},280690,0,0,{"$f":"SUM(AG1240:AG1241)","v":0},{"$f":"AD1239+AG1239","v":280690},{"$f":"SUM(AI1240:AI1241)","v":0},{"$f":"SUM(AJ1240:AJ1241)","v":0},{"$f":"AD1239+AG1239+AI1239+AJ1239","v":280690},{"$f":"SUM(AL1240:AL1241)","v":0},{"$f":"SUM(AM1240:AM1241)","v":302022.43899967679},{"$f":"SUM(AN1240:AN1241)","v":0},0,{"$f":"SUM(AP1240:AP1241)","v":0},{"$f":"AM1239+AP1239","v":302022.43899967679},{"$f":"SUM(AR1240:AR1241)","v":0},{"$f":"SUM(AS1240:AS1241)","v":0},{"$f":"AM1239+AP1239+AR1239+AS1239","v":302022.43899967679},{"$f":"SUM(AU1240:AU1241)","v":0}]
[1,{"$f":"B1239","v":"019003007001"},null,null,null,"Salaries and wages",null,null,141430,158461,191698,191698,221451,0,0,0,0,{"$f":"SUM(M1240:Q1240)","v":221451},null,{"$f":"R1240-S1240","v":221451},231914,null,null,{"$f":"SUM(V1240:W1240)","v":0},{"$f":"U1240+X1240","v":231914},null,null,{"$f":"U1240+X1240+Z1240+AA1240","v":231914},{"$f":"AB1240-U1240","v":0},252186,null,null,{"$f":"SUM(AE1240:AF1240)","v":0},{"$f":"AD1240+AG1240","v":252186},null,null,{"$f":"AD1240+AG1240+AI1240+AJ1240","v":252186},{"$f":"AK1240-AD1240","v":0},271352.13510125934,null,null,{"$f":"SUM(AN1240:AO1240)","v":0},{"$f":"AM1240+AP1240","v":271352.13510125934},null,null,{"$f":"AM1240+AP1240+AR1240+AS1240","v":271352.13510125934},{"$f":"AT1240-AM1240","v":0}]
[1,"019003007001",null,null,null,"Social contributions",null,null,17199,18581,18726,18726,23256,0,0,0,0,{"$f":"SUM(M1241:Q1241)","v":23256},null,{"$f":"R1241-S1241","v":23256},25702,null,null,{"$f":"SUM(V1241:W1241)","v":0},{"$f":"U1241+X1241","v":25702},null,null,{"$f":"U1241+X1241+Z1241+AA1241","v":25702},{"$f":"AB1241-U1241","v":0},28504,null,null,{"$f":"SUM(AE1241:AF1241)","v":0},{"$f":"AD1241+AG1241","v":28504},null,null,{"$f":"AD1241+AG1241+AI1241+AJ1241","v":28504},{"$f":"AK1241-AD1241","v":0},30670.303898417424,null,null,{"$f":"SUM(AN1241:AO1241)","v":0},{"$f":"AM1241+AP1241","v":30670.303898417424},null,null,{"$f":"AM1241+AP1241+AR1241+AS1241","v":30670.303898417424},{"$f":"AT1241-AM1241","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1243:I1280)","v":10339},7550,7509,7509,7060,0,0,0,0,7060,0,7060,8033,0,0,0,8033,{"$f":"SUM(Z1243:Z1280)","v":0},{"$f":"SUM(AA1243:AA1280)","v":0},8033,0,8027,0,0,0,{"$f":"SUM(AH1243:AH1280)","v":8027},{"$f":"SUM(AI1243:AI1280)","v":0},0,{"$f":"SUM(AK1243:AK1280)","v":8027},{"$f":"SUM(AL1243:AL1280)","v":0},8476.5120000000024,0,0,0,{"$f":"SUM(AQ1243:AQ1280)","v":8476.5120000000024},{"$f":"SUM(AR1243:AR1280)","v":0},0,{"$f":"SUM(AT1243:AT1280)","v":8476.5120000000024},{"$f":"SUM(AU1243:AU1280)","v":0}]
[0,{"$f":"B1242","v":"019003007002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1243:Q1243)","v":0},null,{"$f":"R1243-S1243","v":0},0,null,null,{"$f":"SUM(V1243:W1243)","v":0},{"$f":"U1243+X1243","v":0},null,null,{"$f":"U1243+X1243+Z1243+AA1243","v":0},{"$f":"AB1243-U1243","v":0},0,null,null,{"$f":"SUM(AE1243:AF1243)","v":0},{"$f":"AD1243+AG1243","v":0},null,null,{"$f":"AD1243+AG1243+AI1243+AJ1243","v":0},{"$f":"AK1243-AD1243","v":0},0,null,null,{"$f":"SUM(AN1243:AO1243)","v":0},{"$f":"AM1243+AP1243","v":0},null,null,{"$f":"AM1243+AP1243+AR1243+AS1243","v":0},{"$f":"AT1243-AM1243","v":0}]
[1,"019003007002",null,null,null,"Advertising",null,null,22,18,20,20,16,0,0,0,0,16,null,16,21,null,null,0,21,null,null,21,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[1,"019003007002",null,null,null,"Minor Assets",null,null,372,239,767,767,268,0,0,0,0,268,null,268,211,null,null,0,211,null,null,211,0,197,null,null,0,197,null,null,197,0,208.03200000000001,null,null,0,208.03200000000001,null,null,208.03200000000001,0]
[0,"019003007002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Catering: Departmental activities",null,null,18,58,133,133,56,0,0,0,0,56,null,56,59,null,null,0,59,null,null,59,0,61,null,null,{"$f":"SUM(AE1248:AF1248)","v":0},{"$f":"AD1248+AG1248","v":61},null,null,61,0,64.416000000000011,null,null,0,64.416000000000011,null,null,64.416000000000011,0]
[1,"019003007002",null,null,null,"Communication (G&S)",null,null,1,7,24,24,40,0,0,0,0,40,null,40,41,null,null,{"$f":"SUM(V1249:W1249)","v":0},{"$f":"U1249+X1249","v":41},null,null,41,0,43,null,null,{"$f":"SUM(AE1249:AF1249)","v":0},{"$f":"AD1249+AG1249","v":43},null,null,43,0,45.408000000000001,null,null,{"$f":"SUM(AN1249:AO1249)","v":0},{"$f":"AM1249+AP1249","v":45.408000000000001},null,null,45.408000000000001,0]
[1,"019003007002",null,null,null,"Computer services",null,null,8,10,18,18,44,0,0,0,0,44,null,44,46,null,null,{"$f":"SUM(V1250:W1250)","v":0},{"$f":"U1250+X1250","v":46},null,null,46,0,48,null,null,{"$f":"SUM(AE1250:AF1250)","v":0},{"$f":"AD1250+AG1250","v":48},null,null,48,0,50.688000000000002,null,null,{"$f":"SUM(AN1250:AO1250)","v":0},{"$f":"AM1250+AP1250","v":50.688000000000002},null,null,50.688000000000002,0]
[0,"019003007002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Infrastructure and planning services",null,null,16,0,2,2,19,0,0,0,0,19,null,19,6,null,null,0,6,null,null,6,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[0,"019003007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1254:Q1254)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1255:Q1255)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Contractors",null,null,639,293,478,478,530,0,0,0,0,530,null,530,542,null,null,0,542,null,null,542,0,521,null,null,0,521,null,null,521,0,550.17600000000004,null,null,0,550.17600000000004,null,null,550.17600000000004,0]
[1,"019003007002",null,null,null,"Agency and support/outsourced services",null,null,76,34,23,23,73,0,0,0,0,73,null,73,59,null,null,0,59,null,null,59,0,60,null,null,0,60,null,null,60,0,63.36,null,null,0,63.36,null,null,63.36,0]
[1,"019003007002",null,null,null,"Entertainment",null,null,143,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Fleet services (including government motor transport)",null,null,3,52,90,90,91,0,0,0,0,91,null,91,93,null,null,0,93,null,null,93,0,101,null,null,0,101,null,null,101,0,106.65600000000001,null,null,0,106.65600000000001,null,null,106.65600000000001,0]
[0,"019003007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,53,90,90,71,0,0,0,0,{"$f":"SUM(M1261:Q1261)","v":71},null,71,58,null,null,0,58,null,null,58,0,57,null,null,0,57,null,null,57,0,60.192000000000007,null,null,0,60.192000000000007,null,null,60.192000000000007,0]
[0,"019003007002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Inventory: Food and food supplies",null,null,6,6,8,8,3,0,0,0,0,{"$f":"SUM(M1263:Q1263)","v":3},null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[1,"019003007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,384,434,330,330,312,0,0,0,0,312,null,312,243,null,null,0,243,null,null,243,0,228,null,null,0,228,null,null,228,0,240.76800000000003,null,null,0,240.76800000000003,null,null,240.76800000000003,0]
[0,"019003007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Inventory: Materials and supplies",null,null,649,280,225,225,180,0,0,0,0,180,null,180,193,null,null,0,193,null,null,193,0,178,null,null,0,178,null,null,178,0,187.96800000000002,null,null,0,187.96800000000002,null,null,187.96800000000002,0]
[0,"019003007002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Consumable supplies",null,null,348,724,804,804,741,0,0,0,0,741,null,741,769,null,null,0,769,null,null,769,0,778,null,null,0,778,null,null,778,0,821.5680000000001,null,null,0,821.5680000000001,null,null,821.5680000000001,0]
[1,"019003007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,783,286,411,411,412,0,0,0,0,412,null,412,372,null,null,0,372,null,null,372,0,392,null,null,0,392,null,null,392,0,413.95200000000006,null,null,0,413.95200000000006,null,null,413.95200000000006,0]
[1,"019003007002",null,null,null,"Operating leases",null,null,0,0,336,336,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003007002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Property payments",null,null,1090,536,877,877,734,0,0,0,0,734,null,734,637,null,null,0,637,null,null,637,0,572,null,null,0,572,null,null,572,0,604.03200000000004,null,null,0,604.03200000000004,null,null,604.03200000000004,0]
[0,"019003007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003007002",null,null,null,"Travel and subsistence",null,null,5044,3585,2262,2262,2691,0,0,0,0,2691,null,2691,3889,null,null,0,3889,null,null,3889,0,3980,null,null,0,3980,null,null,3980,0,4202.88,null,null,0,4202.88,null,null,4202.88,0]
[1,"019003007002",null,null,null,"Training and development",null,null,345,183,194,194,153,0,0,0,0,153,null,153,149,null,null,0,149,null,null,149,0,149,null,null,0,149,null,null,149,0,157.34400000000002,null,null,0,157.34400000000002,null,null,157.34400000000002,0]
[1,"019003007002",null,null,null,"Operating payments",null,null,350,701,339,339,560,0,0,0,0,560,null,560,572,null,null,0,572,null,null,572,0,576,null,null,0,576,null,null,576,0,608.25599999999997,null,null,0,608.25599999999997,null,null,608.25599999999997,0]
[1,"019003007002",null,null,null,"Venues and facilities",null,null,42,51,78,78,66,0,0,0,0,66,null,66,70,null,null,0,70,null,null,70,0,75,null,null,0,75,null,null,75,0,79.200000000000017,null,null,0,79.200000000000017,null,null,79.200000000000017,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1282:I1283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1282:AU1283)","v":0}]
[0,{"$f":"B1281","v":"019003007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1282:Q1282)","v":0},null,{"$f":"R1282-S1282","v":0},0,null,null,{"$f":"SUM(V1282:W1282)","v":0},{"$f":"U1282+X1282","v":0},null,null,{"$f":"U1282+X1282+Z1282+AA1282","v":0},{"$f":"AB1282-U1282","v":0},0,null,null,{"$f":"SUM(AE1282:AF1282)","v":0},{"$f":"AD1282+AG1282","v":0},null,null,{"$f":"AD1282+AG1282+AI1282+AJ1282","v":0},{"$f":"AK1282-AD1282","v":0},0,null,null,{"$f":"SUM(AN1282:AO1282)","v":0},{"$f":"AM1282+AP1282","v":0},null,null,{"$f":"AM1282+AP1282+AR1282+AS1282","v":0},{"$f":"AT1282-AM1282","v":0}]
[0,"019003007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1283-S1283","v":0},0,null,null,{"$f":"SUM(V1283:W1283)","v":0},{"$f":"U1283+X1283","v":0},null,null,{"$f":"U1283+X1283+Z1283+AA1283","v":0},{"$f":"AB1283-U1283","v":0},0,null,null,{"$f":"SUM(AE1283:AF1283)","v":0},{"$f":"AD1283+AG1283","v":0},null,null,{"$f":"AD1283+AG1283+AI1283+AJ1283","v":0},{"$f":"AK1283-AD1283","v":0},0,null,null,{"$f":"SUM(AN1283:AO1283)","v":0},{"$f":"AM1283+AP1283","v":0},null,null,{"$f":"AM1283+AP1283+AR1283+AS1283","v":0},{"$f":"AT1283-AM1283","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1285,I1292,I1295,I1296,I1297,I1304,I1305)","v":7371},{"$f":"SUM(J1285,J1292,J1295,J1296,J1297,J1304,J1305)","v":3334},662,662,404,0,0,0,0,404,{"$f":"SUM(S1285,S1292,S1295,S1296,S1297,S1304,S1305)","v":0},404,476,0,0,0,476,0,0,476,0,496,0,0,0,496,0,0,496,0,524,0,0,0,524,0,0,524,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1285,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1285:AU1285,\"<>0\")-COUNTBLANK(I1285:AU1285))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1286,I1289)","v":0},{"$f":"SUM(J1286,J1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1286,S1289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1200,0)","v":"Operational Intelligence"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1287:I1288)","v":0},{"$f":"SUM(J1287:J1288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1287:S1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1285:$D1286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1285:$D1286)","v":0},{"$f":"SUM(V1287:W1287)","v":0},{"$f":"U1287+X1287","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1285:$D1286)","v":0},{"$f":"AB1287-U1287","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1285:$D1286)","v":0},{"$f":"SUM(AE1287:AF1287)","v":0},{"$f":"AD1287+AG1287","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1285:$D1286)","v":0},{"$f":"AK1287-AD1287","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1285:$D1286)","v":0},{"$f":"SUM(AN1287:AO1287)","v":0},{"$f":"AM1287+AP1287","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1285:$D1286)","v":0},{"$f":"AT1287-AM1287","v":0}]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1287:$D1288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1287:$D1288)","v":0},{"$f":"SUM(V1288:W1288)","v":0},{"$f":"U1288+X1288","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1287:$D1288)","v":0},{"$f":"AB1288-U1288","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1287:$D1288)","v":0},{"$f":"SUM(AE1288:AF1288)","v":0},{"$f":"AD1288+AG1288","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1287:$D1288)","v":0},{"$f":"AK1288-AD1288","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1287:$D1288)","v":0},{"$f":"SUM(AN1288:AO1288)","v":0},{"$f":"AM1288+AP1288","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1287:$D1288)","v":0},{"$f":"AT1288-AM1288","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1290:I1291)","v":0},{"$f":"SUM(J1290:J1291)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1290:S1291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1289:$D1290)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1289:$D1290)","v":0},{"$f":"SUM(V1290:W1290)","v":0},{"$f":"U1290+X1290","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1289:$D1290)","v":0},{"$f":"AB1290-U1290","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1289:$D1290)","v":0},{"$f":"SUM(AE1290:AF1290)","v":0},{"$f":"AD1290+AG1290","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1289:$D1290)","v":0},{"$f":"AK1290-AD1290","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1289:$D1290)","v":0},{"$f":"SUM(AN1290:AO1290)","v":0},{"$f":"AM1290+AP1290","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1289:$D1290)","v":0},{"$f":"AT1290-AM1290","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1291:$D1292)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1291:$D1292)","v":0},{"$f":"SUM(V1291:W1291)","v":0},{"$f":"U1291+X1291","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1291:$D1292)","v":0},{"$f":"AB1291-U1291","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1291:$D1292)","v":0},{"$f":"SUM(AE1291:AF1291)","v":0},{"$f":"AD1291+AG1291","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1291:$D1292)","v":0},{"$f":"AK1291-AD1291","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1291:$D1292)","v":0},{"$f":"SUM(AN1291:AO1291)","v":0},{"$f":"AM1291+AP1291","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1291:$D1292)","v":0},{"$f":"AT1291-AM1291","v":0}]
[1,null,{"$f":"C1286","v":"Operational Intelligence"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1293:I1294)","v":7080},{"$f":"SUM(J1293:J1294)","v":2842},0,0,10,0,0,0,0,10,{"$f":"SUM(S1293:S1294)","v":0},10,11,0,0,0,11,{"$f":"SUM(Z1293:Z1294)","v":0},{"$f":"SUM(AA1293:AA1294)","v":0},{"$f":"SUM(AB1293:AB1294)","v":11},{"$f":"SUM(AC1293:AC1294)","v":0},{"$f":"SUM(AD1293:AD1294)","v":12},0,0,0,12,{"$f":"SUM(AI1293:AI1294)","v":0},{"$f":"SUM(AJ1293:AJ1294)","v":0},{"$f":"SUM(AK1293:AK1294)","v":12},{"$f":"SUM(AL1293:AL1294)","v":0},{"$f":"SUM(AM1293:AM1294)","v":13},{"$f":"SUM(AN1293:AN1294)","v":0},0,0,13,{"$f":"SUM(AR1293:AR1294)","v":0},{"$f":"SUM(AS1293:AS1294)","v":0},{"$f":"SUM(AT1293:AT1294)","v":13},{"$f":"SUM(AU1293:AU1294)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1293:$D1294)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1293:$D1294)","v":0},{"$f":"SUM(V1293:W1293)","v":0},{"$f":"U1293+X1293","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1293:$D1294)","v":0},{"$f":"AB1293-U1293","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1293:$D1294)","v":0},{"$f":"SUM(AE1293:AF1293)","v":0},{"$f":"AD1293+AG1293","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1293:$D1294)","v":0},{"$f":"AK1293-AD1293","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1293:$D1294)","v":0},{"$f":"SUM(AN1293:AO1293)","v":0},{"$f":"AM1293+AP1293","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1293:$D1294)","v":0},{"$f":"AT1293-AM1293","v":0}]
[1,null,{"$f":"C1286","v":"Operational Intelligence"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1295:$D1296)","v":7080},2842,0,0,10,0,0,0,0,10,{"$f":"DSUM($I$172:$BA$261,S$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1295:$D1296)","v":10},{"$f":"DSUM($I$172:$BA$261,U$172,$C1295:$D1296)","v":11},{"$f":"DSUM($I$172:$BA$261,V$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1295:$D1296)","v":0},{"$f":"SUM(V1294:W1294)","v":0},{"$f":"U1294+X1294","v":11},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1295:$D1296)","v":11},{"$f":"AB1294-U1294","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1295:$D1296)","v":12},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1295:$D1296)","v":0},{"$f":"SUM(AE1294:AF1294)","v":0},{"$f":"AD1294+AG1294","v":12},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1295:$D1296)","v":12},{"$f":"AK1294-AD1294","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1295:$D1296)","v":13},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1295:$D1296)","v":0},{"$f":"SUM(AN1294:AO1294)","v":0},{"$f":"AM1294+AP1294","v":13},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1295:$D1296)","v":13},{"$f":"AT1294-AM1294","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1297:$D1298)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1297:$D1298)","v":0},{"$f":"SUM(V1295:W1295)","v":0},{"$f":"U1295+X1295","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1297:$D1298)","v":0},{"$f":"AB1295-U1295","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1297:$D1298)","v":0},{"$f":"SUM(AE1295:AF1295)","v":0},{"$f":"AD1295+AG1295","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1297:$D1298)","v":0},{"$f":"AK1295-AD1295","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1297:$D1298)","v":0},{"$f":"SUM(AN1295:AO1295)","v":0},{"$f":"AM1295+AP1295","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1297:$D1298)","v":0},{"$f":"AT1295-AM1295","v":0}]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1299:$D1300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1299:$D1300)","v":0},{"$f":"SUM(V1296:W1296)","v":0},{"$f":"U1296+X1296","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1299:$D1300)","v":0},{"$f":"AB1296-U1296","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1299:$D1300)","v":0},{"$f":"SUM(AE1296:AF1296)","v":0},{"$f":"AD1296+AG1296","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1299:$D1300)","v":0},{"$f":"AK1296-AD1296","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1299:$D1300)","v":0},{"$f":"SUM(AN1296:AO1296)","v":0},{"$f":"AM1296+AP1296","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1299:$D1300)","v":0},{"$f":"AT1296-AM1296","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1298,I1301)","v":0},{"$f":"SUM(J1298,J1301)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1298,S1301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1299:I1300)","v":0},{"$f":"SUM(J1299:J1300)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1299:S1300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1301:$D1302)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1301:$D1302)","v":0},{"$f":"SUM(V1299:W1299)","v":0},{"$f":"U1299+X1299","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1301:$D1302)","v":0},{"$f":"AB1299-U1299","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1301:$D1302)","v":0},{"$f":"SUM(AE1299:AF1299)","v":0},{"$f":"AD1299+AG1299","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1301:$D1302)","v":0},{"$f":"AK1299-AD1299","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1301:$D1302)","v":0},{"$f":"SUM(AN1299:AO1299)","v":0},{"$f":"AM1299+AP1299","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1301:$D1302)","v":0},{"$f":"AT1299-AM1299","v":0}]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1303:$D1304)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1303:$D1304)","v":0},{"$f":"SUM(V1300:W1300)","v":0},{"$f":"U1300+X1300","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1303:$D1304)","v":0},{"$f":"AB1300-U1300","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1303:$D1304)","v":0},{"$f":"SUM(AE1300:AF1300)","v":0},{"$f":"AD1300+AG1300","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1303:$D1304)","v":0},{"$f":"AK1300-AD1300","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1303:$D1304)","v":0},{"$f":"SUM(AN1300:AO1300)","v":0},{"$f":"AM1300+AP1300","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1303:$D1304)","v":0},{"$f":"AT1300-AM1300","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1302:I1303)","v":0},{"$f":"SUM(J1302:J1303)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1302:S1303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1305:$D1306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1305:$D1306)","v":0},{"$f":"SUM(V1302:W1302)","v":0},{"$f":"U1302+X1302","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1305:$D1306)","v":0},{"$f":"AB1302-U1302","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1305:$D1306)","v":0},{"$f":"SUM(AE1302:AF1302)","v":0},{"$f":"AD1302+AG1302","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1305:$D1306)","v":0},{"$f":"AK1302-AD1302","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1305:$D1306)","v":0},{"$f":"SUM(AN1302:AO1302)","v":0},{"$f":"AM1302+AP1302","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1305:$D1306)","v":0},{"$f":"AT1302-AM1302","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1307:$D1308)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1307:$D1308)","v":0},{"$f":"SUM(V1303:W1303)","v":0},{"$f":"U1303+X1303","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1307:$D1308)","v":0},{"$f":"AB1303-U1303","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1307:$D1308)","v":0},{"$f":"SUM(AE1303:AF1303)","v":0},{"$f":"AD1303+AG1303","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1307:$D1308)","v":0},{"$f":"AK1303-AD1303","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1307:$D1308)","v":0},{"$f":"SUM(AN1303:AO1303)","v":0},{"$f":"AM1303+AP1303","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1307:$D1308)","v":0},{"$f":"AT1303-AM1303","v":0}]
[0,null,{"$f":"C1286","v":"Operational Intelligence"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1309:$D1310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1309:$D1310)","v":0},{"$f":"SUM(V1304:W1304)","v":0},{"$f":"U1304+X1304","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1309:$D1310)","v":0},{"$f":"AB1304-U1304","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1309:$D1310)","v":0},{"$f":"SUM(AE1304:AF1304)","v":0},{"$f":"AD1304+AG1304","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1309:$D1310)","v":0},{"$f":"AK1304-AD1304","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1309:$D1310)","v":0},{"$f":"SUM(AN1304:AO1304)","v":0},{"$f":"AM1304+AP1304","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1309:$D1310)","v":0},{"$f":"AT1304-AM1304","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1306:I1307)","v":291},{"$f":"SUM(J1306:J1307)","v":492},662,662,394,0,0,0,0,394,{"$f":"SUM(S1306:S1307)","v":0},394,465,0,0,0,465,0,0,465,0,484,0,0,0,484,0,0,484,0,511,0,0,0,511,0,0,511,0]
[1,null,{"$f":"C1286","v":"Operational Intelligence"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1311:$D1312)","v":291},492,662,662,394,0,0,0,0,394,{"$f":"DSUM($I$172:$BA$261,S$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1311:$D1312)","v":394},{"$f":"DSUM($I$172:$BA$261,U$172,$C1311:$D1312)","v":465},{"$f":"DSUM($I$172:$BA$261,V$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1311:$D1312)","v":0},{"$f":"SUM(V1306:W1306)","v":0},{"$f":"U1306+X1306","v":465},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1311:$D1312)","v":465},{"$f":"AB1306-U1306","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1311:$D1312)","v":484},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1311:$D1312)","v":0},{"$f":"SUM(AE1306:AF1306)","v":0},{"$f":"AD1306+AG1306","v":484},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1311:$D1312)","v":484},{"$f":"AK1306-AD1306","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1311:$D1312)","v":511},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1311:$D1312)","v":0},{"$f":"SUM(AN1306:AO1306)","v":0},{"$f":"AM1306+AP1306","v":511},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1311:$D1312)","v":511},{"$f":"AT1306-AM1306","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1313:$D1314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1313:$D1314)","v":0},{"$f":"SUM(V1307:W1307)","v":0},{"$f":"U1307+X1307","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1313:$D1314)","v":0},{"$f":"AB1307-U1307","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1313:$D1314)","v":0},{"$f":"SUM(AE1307:AF1307)","v":0},{"$f":"AD1307+AG1307","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1313:$D1314)","v":0},{"$f":"AK1307-AD1307","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1313:$D1314)","v":0},{"$f":"SUM(AN1307:AO1307)","v":0},{"$f":"AM1307+AP1307","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1313:$D1314)","v":0},{"$f":"AT1307-AM1307","v":0}]
[1,null,{"$f":"C1286","v":"Operational Intelligence"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1309,I1312,I1315:I1319)","v":481},328,61,61,349,0,0,0,0,349,{"$f":"SUM(S1309,S1312,S1315:S1319)","v":0},349,363,0,0,0,363,{"$f":"SUM(Z1309,Z1312,Z1315:Z1319)","v":0},{"$f":"SUM(AA1309,AA1312,AA1315:AA1319)","v":0},{"$f":"SUM(AB1309,AB1312,AB1315:AB1319)","v":363},0,368,0,0,{"$f":"SUM(AG1309,AG1312,AG1315:AG1319)","v":0},{"$f":"SUM(AH1309,AH1312,AH1315:AH1319)","v":368},{"$f":"SUM(AI1309,AI1312,AI1315:AI1319)","v":0},{"$f":"SUM(AJ1309,AJ1312,AJ1315:AJ1319)","v":0},{"$f":"SUM(AK1309,AK1312,AK1315:AK1319)","v":368},{"$f":"SUM(AL1309,AL1312,AL1315:AL1319)","v":0},{"$f":"SUM(AM1309,AM1312,AM1315:AM1319)","v":388.608},{"$f":"SUM(AN1309,AN1312,AN1315:AN1319)","v":0},0,{"$f":"SUM(AP1309,AP1312,AP1315:AP1319)","v":0},{"$f":"SUM(AQ1309,AQ1312,AQ1315:AQ1319)","v":388.608},{"$f":"SUM(AR1309,AR1312,AR1315:AR1319)","v":0},{"$f":"SUM(AS1309,AS1312,AS1315:AS1319)","v":0},{"$f":"SUM(AT1309,AT1312,AT1315:AT1319)","v":388.608},{"$f":"SUM(AU1309,AU1312,AU1315:AU1319)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1309,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1309:AU1309,\"<>0\")-COUNTBLANK(I1309:AU1309))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1310:I1311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1310:S1311)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1310:Z1311)","v":0},{"$f":"SUM(AA1310:AA1311)","v":0},{"$f":"SUM(AB1310:AB1311)","v":0},0,0,0,0,{"$f":"SUM(AG1310:AG1311)","v":0},{"$f":"SUM(AH1310:AH1311)","v":0},{"$f":"SUM(AI1310:AI1311)","v":0},{"$f":"SUM(AJ1310:AJ1311)","v":0},{"$f":"SUM(AK1310:AK1311)","v":0},{"$f":"SUM(AL1310:AL1311)","v":0},{"$f":"SUM(AM1310:AM1311)","v":0},{"$f":"SUM(AN1310:AN1311)","v":0},0,{"$f":"SUM(AP1310:AP1311)","v":0},{"$f":"SUM(AQ1310:AQ1311)","v":0},{"$f":"SUM(AR1310:AR1311)","v":0},{"$f":"SUM(AS1310:AS1311)","v":0},{"$f":"SUM(AT1310:AT1311)","v":0},{"$f":"SUM(AU1310:AU1311)","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007054"},{"$f":"C1286","v":"Operational Intelligence"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1310-S1310","v":0},0,null,null,{"$f":"SUM(V1310:W1310)","v":0},{"$f":"U1310+X1310","v":0},null,null,{"$f":"U1310+X1310+Z1310+AA1310","v":0},{"$f":"AB1310-U1310","v":0},0,null,null,{"$f":"SUM(AE1310:AF1310)","v":0},{"$f":"AD1310+AG1310","v":0},null,null,{"$f":"AD1310+AG1310+AI1310+AJ1310","v":0},{"$f":"AK1310-AD1310","v":0},0,null,null,{"$f":"SUM(AN1310:AO1310)","v":0},{"$f":"AM1310+AP1310","v":0},null,null,{"$f":"AM1310+AP1310+AR1310+AS1310","v":0},{"$f":"AT1310-AM1310","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1311-S1311","v":0},0,null,null,{"$f":"SUM(V1311:W1311)","v":0},{"$f":"U1311+X1311","v":0},null,null,{"$f":"U1311+X1311+Z1311+AA1311","v":0},{"$f":"AB1311-U1311","v":0},0,null,null,{"$f":"SUM(AE1311:AF1311)","v":0},{"$f":"AD1311+AG1311","v":0},null,null,{"$f":"AD1311+AG1311+AI1311+AJ1311","v":0},{"$f":"AK1311-AD1311","v":0},0,null,null,{"$f":"SUM(AN1311:AO1311)","v":0},{"$f":"AM1311+AP1311","v":0},null,null,{"$f":"AM1311+AP1311+AR1311+AS1311","v":0},{"$f":"AT1311-AM1311","v":0}]
[1,null,{"$f":"C1286","v":"Operational Intelligence"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1313:I1314)","v":481},328,0,0,349,{"$f":"SUM(N1313:N1314)","v":0},0,0,0,{"$f":"SUM(M1312:Q1312)","v":349},{"$f":"SUM(S1313:S1314)","v":0},{"$f":"SUM(T1313:T1314)","v":349},363,0,0,0,363,{"$f":"SUM(Z1313:Z1314)","v":0},{"$f":"SUM(AA1313:AA1314)","v":0},363,0,368,0,0,{"$f":"SUM(AG1313:AG1314)","v":0},{"$f":"SUM(AH1313:AH1314)","v":368},0,{"$f":"SUM(AJ1313:AJ1314)","v":0},{"$f":"SUM(AK1313:AK1314)","v":368},{"$f":"SUM(AL1313:AL1314)","v":0},{"$f":"SUM(AM1313:AM1314)","v":388.608},{"$f":"SUM(AN1313:AN1314)","v":0},0,{"$f":"SUM(AP1313:AP1314)","v":0},{"$f":"SUM(AQ1313:AQ1314)","v":388.608},0,{"$f":"SUM(AS1313:AS1314)","v":0},{"$f":"SUM(AT1313:AT1314)","v":388.608},{"$f":"SUM(AU1313:AU1314)","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1313:Q1313)","v":0},null,{"$f":"R1313-S1313","v":0},0,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":0},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":0},{"$f":"AB1313-U1313","v":0},0,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":0},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":0},{"$f":"AK1313-AD1313","v":0},0,null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":0},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":0},{"$f":"AT1313-AM1313","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007057"},{"$f":"C1286","v":"Operational Intelligence"},"Other transfers to households",null,"Other machinery and equipment",null,null,481,328,0,0,349,0,0,0,0,349,null,349,363,null,null,0,363,null,null,363,0,368,null,null,0,368,null,null,368,0,388.608,null,null,0,388.608,null,null,388.608,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007059"},null,null,null,"Specialised military assets",null,null,0,0,61,61,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)","v":"019003007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,I$269:I$281)","v":23},8,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1238,I1284,I1308,I1320)","v":176843},{"$f":"SUM(J1238,J1284,J1308,J1320)","v":188262},{"$f":"SUM(K1238,K1284,K1308,K1320)","v":218656},218656,252520,0,0,0,0,252520,0,252520,266488,0,0,0,266488,0,0,266488,0,289581,0,0,0,289581,0,0,289581,0,311411.55899967678,0,0,0,311411.55899967678,0,0,311411.55899967678,{"$f":"SUM(AU1238,AU1284,AU1308,AU1320)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1322-I1236","v":0},{"$f":"J1322-J1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(L1210:L1219,\"=0\")+COUNTBLANK(L1210:L1219))=10))),1,0)","v":1},{"$f":"IF(AND(J1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(M1210:M1219,\"=0\")+COUNTBLANK(M1210:M1219))=10))),1,0)","v":1},{"$f":"IF(AND(K1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(N1210:N1219,\"=0\")+COUNTBLANK(N1210:N1219))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(P1210:P1219,\"=0\")+COUNTBLANK(P1210:P1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(S1210:S1219,\"=0\")+COUNTBLANK(S1210:S1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(Y1210:Y1219,\"=0\")+COUNTBLANK(Y1210:Y1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(AH1210:AH1219,\"=0\")+COUNTBLANK(AH1210:AH1219))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1309","v":0},{"$f":"+J1309","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1329:Q1329)","v":0},{"$f":"+S1309","v":0},{"$f":"SUM(T1330:T1331)","v":0},{"$f":"+U1309","v":0},{"$f":"+V1309","v":0},{"$f":"+W1309","v":0},0,0,0,0,0,0,{"$f":"+AD1309","v":0},{"$f":"+AE1309","v":0},{"$f":"+AF1309","v":0},{"$f":"SUM(AG1330:AG1331)","v":0},{"$f":"SUM(AH1330:AH1331)","v":0},0,{"$f":"SUM(AJ1330:AJ1331)","v":0},{"$f":"SUM(AK1330:AK1331)","v":0},{"$f":"SUM(AL1330:AL1331)","v":0},{"$f":"+AM1309","v":0},{"$f":"+AN1309","v":0},{"$f":"+AO1309","v":0},{"$f":"SUM(AP1330:AP1331)","v":0},{"$f":"SUM(AQ1330:AQ1331)","v":0},0,{"$f":"SUM(AS1330:AS1331)","v":0},{"$f":"SUM(AT1330:AT1331)","v":0},{"$f":"SUM(AU1330:AU1331)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1331:Q1331)","v":0},null,{"$f":"R1331-S1331","v":0},null,null,null,{"$f":"SUM(V1331:W1331)","v":0},{"$f":"U1331+X1331","v":0},null,null,{"$f":"U1331+X1331+Z1331+AA1331","v":0},{"$f":"AB1331-U1331","v":0},null,null,null,{"$f":"SUM(AE1331:AF1331)","v":0},{"$f":"AD1331+AG1331","v":0},null,null,{"$f":"AD1331+AG1331+AI1331+AJ1331","v":0},{"$f":"AK1331-AD1331","v":0},null,null,null,{"$f":"SUM(AN1331:AO1331)","v":0},{"$f":"AM1331+AP1331","v":0},null,null,{"$f":"AM1331+AP1331+AR1331+AS1331","v":0},{"$f":"AT1331-AM1331","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1332:Q1332)","v":0},null,{"$f":"R1332-S1332","v":0},null,null,null,{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},null,null,{"$f":"U1332+X1332+Z1332+AA1332","v":0},{"$f":"AB1332-U1332","v":0},null,null,null,{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},null,null,{"$f":"AD1332+AG1332+AI1332+AJ1332","v":0},{"$f":"AK1332-AD1332","v":0},null,null,null,{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},null,null,{"$f":"AM1332+AP1332+AR1332+AS1332","v":0},{"$f":"AT1332-AM1332","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"A1350","v":8},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1350","v":8},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1350+3,0)<>\"\",OFFSET($F$43,A1350+3,0),\"\")","v":"Command and Control Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","GOC 43 SA Brigade/46 SA Brigade"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1361:AF1361,\"<>0\")-COUNTBLANK(F1361:AF1361))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1370,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1474:AU1474,\">0.5\")+COUNTIF(I1474:AU1474,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1351))&E1351","v":"019003008"},null,null,1,"Command and Control Capability",0,null,168679,177810,198063,198063,202683,0,0,509,0,{"$f":"SUM(M1376:Q1376)","v":203192},null,{"$f":"R1376-S1376","v":203192},195788,null,null,{"$f":"SUM(V1376:W1376)","v":0},{"$f":"U1376+X1376","v":195788},null,null,{"$f":"U1376+X1376+Z1376+AA1376","v":195788},{"$f":"AB1376-U1376","v":0},196222,null,null,{"$f":"SUM(AE1376:AF1376)","v":0},{"$f":"AD1376+AG1376","v":196222},null,null,{"$f":"AD1376+AG1376+AI1376+AJ1376","v":196222},{"$f":"AK1376-AD1376","v":0},210729.30337293501,null,null,{"$f":"SUM(AN1376:AO1376)","v":0},{"$f":"AM1376+AP1376","v":210729.30337293501},null,null,{"$f":"AM1376+AP1376+AR1376+AS1376","v":210729.30337293501},{"$f":"AT1376-AM1376","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1377:AU1377,\"<>0\")-COUNTBLANK(F1377:AU1377))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1377:Q1377)","v":0},null,{"$f":"R1377-S1377","v":0},0,null,null,0,{"$f":"U1377+X1377","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1377+AP1377+AR1377+AS1377","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1380+AG1380","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1381+AG1381","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1376:I1385)","v":168679},177810,198063,198063,202683,0,0,509,0,203192,0,203192,195788,0,0,0,195788,0,0,195788,0,196222,0,0,{"$f":"SUM(AG1376:AG1385)","v":0},{"$f":"SUM(AH1376:AH1385)","v":196222},0,{"$f":"SUM(AJ1376:AJ1385)","v":0},{"$f":"SUM(AK1376:AK1385)","v":196222},{"$f":"SUM(AL1376:AL1385)","v":0},{"$f":"SUM(AM1376:AM1385)","v":210729.30337293501},{"$f":"SUM(AN1376:AN1385)","v":0},0,{"$f":"SUM(AP1376:AP1385)","v":0},{"$f":"SUM(AQ1376:AQ1385)","v":210729.30337293501},0,{"$f":"SUM(AS1376:AS1385)","v":0},{"$f":"SUM(AT1376:AT1385)","v":210729.30337293501},{"$f":"SUM(AU1376:AU1385)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1387+X1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1387+AG1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1387+AP1387","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1389,I1392,I1431)","v":167158},177379,197486,197486,199963,0,0,509,0,200472,0,200472,193488,0,0,0,{"$f":"U1388+X1388","v":193488},{"$f":"SUM(Z1389,Z1392,Z1431)","v":0},{"$f":"SUM(AA1389,AA1392,AA1431)","v":0},{"$f":"U1388+X1388+Z1388+AA1388","v":193488},{"$f":"SUM(AC1389,AC1392,AC1431)","v":0},192279,0,0,{"$f":"SUM(AG1389,AG1392,AG1431)","v":0},{"$f":"AD1388+AG1388","v":192279},{"$f":"SUM(AI1389,AI1392,AI1431)","v":0},{"$f":"SUM(AJ1389,AJ1392,AJ1431)","v":0},{"$f":"AD1388+AG1388+AI1388+AJ1388","v":192279},{"$f":"SUM(AL1389,AL1392,AL1431)","v":0},{"$f":"SUM(AM1389,AM1392,AM1431)","v":206565.70337293501},{"$f":"SUM(AN1389,AN1392,AN1431)","v":0},0,{"$f":"SUM(AP1389,AP1392,AP1431)","v":0},{"$f":"AM1388+AP1388","v":206565.70337293501},{"$f":"SUM(AR1389,AR1392,AR1431)","v":0},{"$f":"SUM(AS1389,AS1392,AS1431)","v":0},{"$f":"AM1388+AP1388+AR1388+AS1388","v":206565.70337293501},{"$f":"SUM(AU1389,AU1392,AU1431)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1389,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1389:AU1389,\"<>0\")-COUNTBLANK(I1389:AU1389))<>0,1,0))","v":1},{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1390:I1391)","v":150243},161617,182409,182409,185163,0,0,509,0,185672,0,185672,177163,0,0,0,{"$f":"U1389+X1389","v":177163},{"$f":"SUM(Z1390:Z1391)","v":0},{"$f":"SUM(AA1390:AA1391)","v":0},{"$f":"U1389+X1389+Z1389+AA1389","v":177163},{"$f":"SUM(AC1390:AC1391)","v":0},175954,0,0,{"$f":"SUM(AG1390:AG1391)","v":0},{"$f":"AD1389+AG1389","v":175954},{"$f":"SUM(AI1390:AI1391)","v":0},{"$f":"SUM(AJ1390:AJ1391)","v":0},{"$f":"AD1389+AG1389+AI1389+AJ1389","v":175954},{"$f":"SUM(AL1390:AL1391)","v":0},{"$f":"SUM(AM1390:AM1391)","v":189326.503372935},{"$f":"SUM(AN1390:AN1391)","v":0},0,{"$f":"SUM(AP1390:AP1391)","v":0},{"$f":"AM1389+AP1389","v":189326.503372935},{"$f":"SUM(AR1390:AR1391)","v":0},{"$f":"SUM(AS1390:AS1391)","v":0},{"$f":"AM1389+AP1389+AR1389+AS1389","v":189326.503372935},{"$f":"SUM(AU1390:AU1391)","v":0}]
[1,{"$f":"B1389","v":"019003008001"},null,null,null,"Salaries and wages",null,null,133538,142688,165959,165959,166877,0,0,509,0,{"$f":"SUM(M1390:Q1390)","v":167386},null,{"$f":"R1390-S1390","v":167386},159302,null,null,{"$f":"SUM(V1390:W1390)","v":0},{"$f":"U1390+X1390","v":159302},null,null,{"$f":"U1390+X1390+Z1390+AA1390","v":159302},{"$f":"AB1390-U1390","v":0},158587,null,null,{"$f":"SUM(AE1390:AF1390)","v":0},{"$f":"AD1390+AG1390","v":158587},null,null,{"$f":"AD1390+AG1390+AI1390+AJ1390","v":158587},{"$f":"AK1390-AD1390","v":0},170639.61143482753,null,null,{"$f":"SUM(AN1390:AO1390)","v":0},{"$f":"AM1390+AP1390","v":170639.61143482753},null,null,{"$f":"AM1390+AP1390+AR1390+AS1390","v":170639.61143482753},{"$f":"AT1390-AM1390","v":0}]
[1,"019003008001",null,null,null,"Social contributions",null,null,16705,18929,16450,16450,18286,0,0,0,0,{"$f":"SUM(M1391:Q1391)","v":18286},null,{"$f":"R1391-S1391","v":18286},17861,null,null,{"$f":"SUM(V1391:W1391)","v":0},{"$f":"U1391+X1391","v":17861},null,null,{"$f":"U1391+X1391+Z1391+AA1391","v":17861},{"$f":"AB1391-U1391","v":0},17367,null,null,{"$f":"SUM(AE1391:AF1391)","v":0},{"$f":"AD1391+AG1391","v":17367},null,null,{"$f":"AD1391+AG1391+AI1391+AJ1391","v":17367},{"$f":"AK1391-AD1391","v":0},18686.89193810747,null,null,{"$f":"SUM(AN1391:AO1391)","v":0},{"$f":"AM1391+AP1391","v":18686.89193810747},null,null,{"$f":"AM1391+AP1391+AR1391+AS1391","v":18686.89193810747},{"$f":"AT1391-AM1391","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1393:I1430)","v":16915},15762,15077,15077,14800,0,0,0,0,14800,0,14800,16325,0,0,0,16325,{"$f":"SUM(Z1393:Z1430)","v":0},{"$f":"SUM(AA1393:AA1430)","v":0},16325,0,16325,0,0,0,{"$f":"SUM(AH1393:AH1430)","v":16325},{"$f":"SUM(AI1393:AI1430)","v":0},0,{"$f":"SUM(AK1393:AK1430)","v":16325},{"$f":"SUM(AL1393:AL1430)","v":0},17239.200000000004,0,0,0,{"$f":"SUM(AQ1393:AQ1430)","v":17239.200000000004},{"$f":"SUM(AR1393:AR1430)","v":0},0,{"$f":"SUM(AT1393:AT1430)","v":17239.200000000004},{"$f":"SUM(AU1393:AU1430)","v":0}]
[0,{"$f":"B1392","v":"019003008002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1393:Q1393)","v":0},null,{"$f":"R1393-S1393","v":0},0,null,null,{"$f":"SUM(V1393:W1393)","v":0},{"$f":"U1393+X1393","v":0},null,null,{"$f":"U1393+X1393+Z1393+AA1393","v":0},{"$f":"AB1393-U1393","v":0},0,null,null,{"$f":"SUM(AE1393:AF1393)","v":0},{"$f":"AD1393+AG1393","v":0},null,null,{"$f":"AD1393+AG1393+AI1393+AJ1393","v":0},{"$f":"AK1393-AD1393","v":0},0,null,null,{"$f":"SUM(AN1393:AO1393)","v":0},{"$f":"AM1393+AP1393","v":0},null,null,{"$f":"AM1393+AP1393+AR1393+AS1393","v":0},{"$f":"AT1393-AM1393","v":0}]
[1,"019003008002",null,null,null,"Advertising",null,null,86,61,87,87,84,0,0,0,0,84,null,84,84,null,null,0,84,null,null,84,0,84,null,null,0,84,null,null,84,0,88.704000000000008,null,null,0,88.704000000000008,null,null,88.704000000000008,0]
[1,"019003008002",null,null,null,"Minor Assets",null,null,228,327,618,618,747,0,0,0,0,747,null,747,705,null,null,0,705,null,null,705,0,743,null,null,0,743,null,null,743,0,784.60799999999995,null,null,0,784.60799999999995,null,null,784.60799999999995,0]
[0,"019003008002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Catering: Departmental activities",null,null,101,90,157,157,90,0,0,0,0,90,null,90,110,null,null,0,110,null,null,110,0,110,null,null,{"$f":"SUM(AE1398:AF1398)","v":0},{"$f":"AD1398+AG1398","v":110},null,null,110,0,116.16000000000001,null,null,0,116.16000000000001,null,null,116.16000000000001,0]
[1,"019003008002",null,null,null,"Communication (G&S)",null,null,223,169,266,266,217,0,0,0,0,217,null,217,217,null,null,{"$f":"SUM(V1399:W1399)","v":0},{"$f":"U1399+X1399","v":217},null,null,217,0,218,null,null,{"$f":"SUM(AE1399:AF1399)","v":0},{"$f":"AD1399+AG1399","v":218},null,null,218,0,230.20800000000003,null,null,{"$f":"SUM(AN1399:AO1399)","v":0},{"$f":"AM1399+AP1399","v":230.20800000000003},null,null,230.20800000000003,0]
[1,"019003008002",null,null,null,"Computer services",null,null,7,54,57,57,64,0,0,0,0,64,null,64,62,null,null,{"$f":"SUM(V1400:W1400)","v":0},{"$f":"U1400+X1400","v":62},null,null,62,0,62,null,null,{"$f":"SUM(AE1400:AF1400)","v":0},{"$f":"AD1400+AG1400","v":62},null,null,62,0,65.472000000000008,null,null,{"$f":"SUM(AN1400:AO1400)","v":0},{"$f":"AM1400+AP1400","v":65.472000000000008},null,null,65.472000000000008,0]
[0,"019003008002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1404:Q1404)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1405:Q1405)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Contractors",null,null,2757,2477,2024,2024,1542,0,0,0,0,1542,null,1542,1494,null,null,0,1494,null,null,1494,0,1494,null,null,0,1494,null,null,1494,0,1577.664,null,null,0,1577.664,null,null,1577.664,0]
[1,"019003008002",null,null,null,"Agency and support/outsourced services",null,null,226,354,283,283,125,0,0,0,0,125,null,125,125,null,null,0,125,null,null,125,0,125,null,null,0,125,null,null,125,0,132,null,null,0,132,null,null,132,0]
[1,"019003008002",null,null,null,"Entertainment",null,null,4,4,94,94,20,0,0,0,0,20,null,20,20,null,null,0,20,null,null,20,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[1,"019003008002",null,null,null,"Fleet services (including government motor transport)",null,null,15,323,186,186,303,0,0,0,0,303,null,303,302,null,null,0,302,null,null,302,0,308,null,null,0,308,null,null,308,0,325.24800000000005,null,null,0,325.24800000000005,null,null,325.24800000000005,0]
[0,"019003008002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,98,88,88,135,0,0,0,0,{"$f":"SUM(M1411:Q1411)","v":135},null,135,135,null,null,0,135,null,null,135,0,135,null,null,0,135,null,null,135,0,142.56000000000003,null,null,0,142.56000000000003,null,null,142.56000000000003,0]
[0,"019003008002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Inventory: Food and food supplies",null,null,93,179,115,115,170,0,0,0,0,{"$f":"SUM(M1413:Q1413)","v":170},null,170,170,null,null,0,170,null,null,170,0,170,null,null,0,170,null,null,170,0,179.52,null,null,0,179.52,null,null,179.52,0]
[1,"019003008002",null,null,null,"Inventory: Fuel, oil and gas",null,null,746,453,545,545,345,0,0,0,0,345,null,345,357,null,null,0,357,null,null,357,0,367,null,null,0,367,null,null,367,0,387.55200000000002,null,null,0,387.55200000000002,null,null,387.55200000000002,0]
[0,"019003008002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Inventory: Materials and supplies",null,null,1793,805,577,577,800,0,0,0,0,800,null,800,748,null,null,0,748,null,null,748,0,747,null,null,0,747,null,null,747,0,788.83199999999999,null,null,0,788.83199999999999,null,null,788.83199999999999,0]
[0,"019003008002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003008002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Inventory: Other supplies",null,null,47,19,45,45,40,0,0,0,0,40,null,40,40,null,null,0,40,null,null,40,0,40,null,null,0,40,null,null,40,0,42.24,null,null,0,42.24,null,null,42.24,0]
[1,"019003008002",null,null,null,"Consumable supplies",null,null,1070,1599,1356,1356,1459,0,0,0,0,1459,null,1459,1426,null,null,0,1426,null,null,1426,0,1411,null,null,0,1411,null,null,1411,0,1490.0160000000001,null,null,0,1490.0160000000001,null,null,1490.0160000000001,0]
[1,"019003008002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1069,558,643,643,438,0,0,0,0,438,null,438,438,null,null,0,438,null,null,438,0,440,null,null,0,440,null,null,440,0,464.64000000000004,null,null,0,464.64000000000004,null,null,464.64000000000004,0]
[1,"019003008002",null,null,null,"Operating leases",null,null,465,176,954,954,319,0,0,0,0,319,null,319,308,null,null,0,308,null,null,308,0,308,null,null,0,308,null,null,308,0,325.24800000000005,null,null,0,325.24800000000005,null,null,325.24800000000005,0]
[0,"019003008002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Property payments",null,null,1478,972,1072,1072,1532,0,0,0,0,1532,null,1532,1499,null,null,0,1499,null,null,1499,0,1501,null,null,0,1501,null,null,1501,0,1585.056,null,null,0,1585.056,null,null,1585.056,0]
[0,"019003008002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003008002",null,null,null,"Travel and subsistence",null,null,5789,6632,5272,5272,5427,0,0,0,0,5427,null,5427,7092,null,null,0,7092,null,null,7092,0,7049,null,null,0,7049,null,null,7049,0,7443.7440000000006,null,null,0,7443.7440000000006,null,null,7443.7440000000006,0]
[1,"019003008002",null,null,null,"Training and development",null,null,74,234,131,131,264,0,0,0,0,264,null,264,264,null,null,0,264,null,null,264,0,264,null,null,0,264,null,null,264,0,278.78399999999999,null,null,0,278.78399999999999,null,null,278.78399999999999,0]
[1,"019003008002",null,null,null,"Operating payments",null,null,573,178,507,507,679,0,0,0,0,679,null,679,729,null,null,0,729,null,null,729,0,729,null,null,0,729,null,null,729,0,769.82400000000007,null,null,0,769.82400000000007,null,null,769.82400000000007,0]
[1,"019003008002",null,null,null,"Venues and facilities",null,null,71,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1432:I1433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1432:AU1433)","v":0}]
[0,{"$f":"B1431","v":"019003008003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1432:Q1432)","v":0},null,{"$f":"R1432-S1432","v":0},0,null,null,{"$f":"SUM(V1432:W1432)","v":0},{"$f":"U1432+X1432","v":0},null,null,{"$f":"U1432+X1432+Z1432+AA1432","v":0},{"$f":"AB1432-U1432","v":0},0,null,null,{"$f":"SUM(AE1432:AF1432)","v":0},{"$f":"AD1432+AG1432","v":0},null,null,{"$f":"AD1432+AG1432+AI1432+AJ1432","v":0},{"$f":"AK1432-AD1432","v":0},0,null,null,{"$f":"SUM(AN1432:AO1432)","v":0},{"$f":"AM1432+AP1432","v":0},null,null,{"$f":"AM1432+AP1432+AR1432+AS1432","v":0},{"$f":"AT1432-AM1432","v":0}]
[0,"019003008003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1433-S1433","v":0},0,null,null,{"$f":"SUM(V1433:W1433)","v":0},{"$f":"U1433+X1433","v":0},null,null,{"$f":"U1433+X1433+Z1433+AA1433","v":0},{"$f":"AB1433-U1433","v":0},0,null,null,{"$f":"SUM(AE1433:AF1433)","v":0},{"$f":"AD1433+AG1433","v":0},null,null,{"$f":"AD1433+AG1433+AI1433+AJ1433","v":0},{"$f":"AK1433-AD1433","v":0},0,null,null,{"$f":"SUM(AN1433:AO1433)","v":0},{"$f":"AM1433+AP1433","v":0},null,null,{"$f":"AM1433+AP1433+AR1433+AS1433","v":0},{"$f":"AT1433-AM1433","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1435,I1442,I1445,I1446,I1447,I1454,I1455)","v":592},{"$f":"SUM(J1435,J1442,J1445,J1446,J1447,J1454,J1455)","v":37},364,364,2620,0,0,0,0,2620,{"$f":"SUM(S1435,S1442,S1445,S1446,S1447,S1454,S1455)","v":0},2620,2200,0,0,0,2200,0,0,2200,0,3843,0,0,0,3843,0,0,3843,0,4058,0,0,0,4058,0,0,4058,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1435,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1435:AU1435,\"<>0\")-COUNTBLANK(I1435:AU1435))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1436,I1439)","v":0},{"$f":"SUM(J1436,J1439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1436,S1439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1350,0)","v":"Command and Control Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1437:I1438)","v":0},{"$f":"SUM(J1437:J1438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1437:S1438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1435:$D1436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1435:$D1436)","v":0},{"$f":"SUM(V1437:W1437)","v":0},{"$f":"U1437+X1437","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1435:$D1436)","v":0},{"$f":"AB1437-U1437","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1435:$D1436)","v":0},{"$f":"SUM(AE1437:AF1437)","v":0},{"$f":"AD1437+AG1437","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1435:$D1436)","v":0},{"$f":"AK1437-AD1437","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1435:$D1436)","v":0},{"$f":"SUM(AN1437:AO1437)","v":0},{"$f":"AM1437+AP1437","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1435:$D1436)","v":0},{"$f":"AT1437-AM1437","v":0}]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1437:$D1438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1437:$D1438)","v":0},{"$f":"SUM(V1438:W1438)","v":0},{"$f":"U1438+X1438","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1437:$D1438)","v":0},{"$f":"AB1438-U1438","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1437:$D1438)","v":0},{"$f":"SUM(AE1438:AF1438)","v":0},{"$f":"AD1438+AG1438","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1437:$D1438)","v":0},{"$f":"AK1438-AD1438","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1437:$D1438)","v":0},{"$f":"SUM(AN1438:AO1438)","v":0},{"$f":"AM1438+AP1438","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1437:$D1438)","v":0},{"$f":"AT1438-AM1438","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1440:I1441)","v":0},{"$f":"SUM(J1440:J1441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1440:S1441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1439:$D1440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1439:$D1440)","v":0},{"$f":"SUM(V1440:W1440)","v":0},{"$f":"U1440+X1440","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1439:$D1440)","v":0},{"$f":"AB1440-U1440","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1439:$D1440)","v":0},{"$f":"SUM(AE1440:AF1440)","v":0},{"$f":"AD1440+AG1440","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1439:$D1440)","v":0},{"$f":"AK1440-AD1440","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1439:$D1440)","v":0},{"$f":"SUM(AN1440:AO1440)","v":0},{"$f":"AM1440+AP1440","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1439:$D1440)","v":0},{"$f":"AT1440-AM1440","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1441:$D1442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1441:$D1442)","v":0},{"$f":"SUM(V1441:W1441)","v":0},{"$f":"U1441+X1441","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1441:$D1442)","v":0},{"$f":"AB1441-U1441","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1441:$D1442)","v":0},{"$f":"SUM(AE1441:AF1441)","v":0},{"$f":"AD1441+AG1441","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1441:$D1442)","v":0},{"$f":"AK1441-AD1441","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1441:$D1442)","v":0},{"$f":"SUM(AN1441:AO1441)","v":0},{"$f":"AM1441+AP1441","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1441:$D1442)","v":0},{"$f":"AT1441-AM1441","v":0}]
[1,null,{"$f":"C1436","v":"Command and Control Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1443:I1444)","v":0},{"$f":"SUM(J1443:J1444)","v":0},1,1,1,0,0,0,0,1,{"$f":"SUM(S1443:S1444)","v":0},1,1,0,0,0,1,{"$f":"SUM(Z1443:Z1444)","v":0},{"$f":"SUM(AA1443:AA1444)","v":0},{"$f":"SUM(AB1443:AB1444)","v":1},{"$f":"SUM(AC1443:AC1444)","v":0},{"$f":"SUM(AD1443:AD1444)","v":1},0,0,0,1,{"$f":"SUM(AI1443:AI1444)","v":0},{"$f":"SUM(AJ1443:AJ1444)","v":0},{"$f":"SUM(AK1443:AK1444)","v":1},{"$f":"SUM(AL1443:AL1444)","v":0},{"$f":"SUM(AM1443:AM1444)","v":1},{"$f":"SUM(AN1443:AN1444)","v":0},0,0,1,{"$f":"SUM(AR1443:AR1444)","v":0},{"$f":"SUM(AS1443:AS1444)","v":0},{"$f":"SUM(AT1443:AT1444)","v":1},{"$f":"SUM(AU1443:AU1444)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1443:$D1444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1443:$D1444)","v":0},{"$f":"SUM(V1443:W1443)","v":0},{"$f":"U1443+X1443","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1443:$D1444)","v":0},{"$f":"AB1443-U1443","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1443:$D1444)","v":0},{"$f":"SUM(AE1443:AF1443)","v":0},{"$f":"AD1443+AG1443","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1443:$D1444)","v":0},{"$f":"AK1443-AD1443","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1443:$D1444)","v":0},{"$f":"SUM(AN1443:AO1443)","v":0},{"$f":"AM1443+AP1443","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1443:$D1444)","v":0},{"$f":"AT1443-AM1443","v":0}]
[1,null,{"$f":"C1436","v":"Command and Control Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1445:$D1446)","v":0},0,1,1,1,0,0,0,0,1,{"$f":"DSUM($I$172:$BA$261,S$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1445:$D1446)","v":1},{"$f":"DSUM($I$172:$BA$261,U$172,$C1445:$D1446)","v":1},{"$f":"DSUM($I$172:$BA$261,V$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1445:$D1446)","v":0},{"$f":"SUM(V1444:W1444)","v":0},{"$f":"U1444+X1444","v":1},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1445:$D1446)","v":1},{"$f":"AB1444-U1444","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1445:$D1446)","v":1},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1445:$D1446)","v":0},{"$f":"SUM(AE1444:AF1444)","v":0},{"$f":"AD1444+AG1444","v":1},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1445:$D1446)","v":1},{"$f":"AK1444-AD1444","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1445:$D1446)","v":1},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1445:$D1446)","v":0},{"$f":"SUM(AN1444:AO1444)","v":0},{"$f":"AM1444+AP1444","v":1},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1445:$D1446)","v":1},{"$f":"AT1444-AM1444","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1447:$D1448)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1447:$D1448)","v":0},{"$f":"SUM(V1445:W1445)","v":0},{"$f":"U1445+X1445","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1447:$D1448)","v":0},{"$f":"AB1445-U1445","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1447:$D1448)","v":0},{"$f":"SUM(AE1445:AF1445)","v":0},{"$f":"AD1445+AG1445","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1447:$D1448)","v":0},{"$f":"AK1445-AD1445","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1447:$D1448)","v":0},{"$f":"SUM(AN1445:AO1445)","v":0},{"$f":"AM1445+AP1445","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1447:$D1448)","v":0},{"$f":"AT1445-AM1445","v":0}]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1449:$D1450)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1449:$D1450)","v":0},{"$f":"SUM(V1446:W1446)","v":0},{"$f":"U1446+X1446","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1449:$D1450)","v":0},{"$f":"AB1446-U1446","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1449:$D1450)","v":0},{"$f":"SUM(AE1446:AF1446)","v":0},{"$f":"AD1446+AG1446","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1449:$D1450)","v":0},{"$f":"AK1446-AD1446","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1449:$D1450)","v":0},{"$f":"SUM(AN1446:AO1446)","v":0},{"$f":"AM1446+AP1446","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1449:$D1450)","v":0},{"$f":"AT1446-AM1446","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1448,I1451)","v":0},{"$f":"SUM(J1448,J1451)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1448,S1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1449:I1450)","v":0},{"$f":"SUM(J1449:J1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1449:S1450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1451:$D1452)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1451:$D1452)","v":0},{"$f":"SUM(V1449:W1449)","v":0},{"$f":"U1449+X1449","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1451:$D1452)","v":0},{"$f":"AB1449-U1449","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1451:$D1452)","v":0},{"$f":"SUM(AE1449:AF1449)","v":0},{"$f":"AD1449+AG1449","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1451:$D1452)","v":0},{"$f":"AK1449-AD1449","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1451:$D1452)","v":0},{"$f":"SUM(AN1449:AO1449)","v":0},{"$f":"AM1449+AP1449","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1451:$D1452)","v":0},{"$f":"AT1449-AM1449","v":0}]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1453:$D1454)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1453:$D1454)","v":0},{"$f":"SUM(V1450:W1450)","v":0},{"$f":"U1450+X1450","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1453:$D1454)","v":0},{"$f":"AB1450-U1450","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1453:$D1454)","v":0},{"$f":"SUM(AE1450:AF1450)","v":0},{"$f":"AD1450+AG1450","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1453:$D1454)","v":0},{"$f":"AK1450-AD1450","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1453:$D1454)","v":0},{"$f":"SUM(AN1450:AO1450)","v":0},{"$f":"AM1450+AP1450","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1453:$D1454)","v":0},{"$f":"AT1450-AM1450","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1452:I1453)","v":0},{"$f":"SUM(J1452:J1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1452:S1453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1455:$D1456)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1455:$D1456)","v":0},{"$f":"SUM(V1452:W1452)","v":0},{"$f":"U1452+X1452","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1455:$D1456)","v":0},{"$f":"AB1452-U1452","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1455:$D1456)","v":0},{"$f":"SUM(AE1452:AF1452)","v":0},{"$f":"AD1452+AG1452","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1455:$D1456)","v":0},{"$f":"AK1452-AD1452","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1455:$D1456)","v":0},{"$f":"SUM(AN1452:AO1452)","v":0},{"$f":"AM1452+AP1452","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1455:$D1456)","v":0},{"$f":"AT1452-AM1452","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1457:$D1458)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1457:$D1458)","v":0},{"$f":"SUM(V1453:W1453)","v":0},{"$f":"U1453+X1453","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1457:$D1458)","v":0},{"$f":"AB1453-U1453","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1457:$D1458)","v":0},{"$f":"SUM(AE1453:AF1453)","v":0},{"$f":"AD1453+AG1453","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1457:$D1458)","v":0},{"$f":"AK1453-AD1453","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1457:$D1458)","v":0},{"$f":"SUM(AN1453:AO1453)","v":0},{"$f":"AM1453+AP1453","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1457:$D1458)","v":0},{"$f":"AT1453-AM1453","v":0}]
[0,null,{"$f":"C1436","v":"Command and Control Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1459:$D1460)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1459:$D1460)","v":0},{"$f":"SUM(V1454:W1454)","v":0},{"$f":"U1454+X1454","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1459:$D1460)","v":0},{"$f":"AB1454-U1454","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1459:$D1460)","v":0},{"$f":"SUM(AE1454:AF1454)","v":0},{"$f":"AD1454+AG1454","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1459:$D1460)","v":0},{"$f":"AK1454-AD1454","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1459:$D1460)","v":0},{"$f":"SUM(AN1454:AO1454)","v":0},{"$f":"AM1454+AP1454","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1459:$D1460)","v":0},{"$f":"AT1454-AM1454","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1456:I1457)","v":592},{"$f":"SUM(J1456:J1457)","v":37},363,363,2619,0,0,0,0,2619,{"$f":"SUM(S1456:S1457)","v":0},2619,2199,0,0,0,2199,0,0,2199,0,3842,0,0,0,3842,0,0,3842,0,4057,0,0,0,4057,0,0,4057,0]
[1,null,{"$f":"C1436","v":"Command and Control Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1461:$D1462)","v":592},37,363,363,2619,0,0,0,0,2619,{"$f":"DSUM($I$172:$BA$261,S$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1461:$D1462)","v":2619},{"$f":"DSUM($I$172:$BA$261,U$172,$C1461:$D1462)","v":2199},{"$f":"DSUM($I$172:$BA$261,V$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1461:$D1462)","v":0},{"$f":"SUM(V1456:W1456)","v":0},{"$f":"U1456+X1456","v":2199},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1461:$D1462)","v":2199},{"$f":"AB1456-U1456","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1461:$D1462)","v":3842},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1461:$D1462)","v":0},{"$f":"SUM(AE1456:AF1456)","v":0},{"$f":"AD1456+AG1456","v":3842},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1461:$D1462)","v":3842},{"$f":"AK1456-AD1456","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1461:$D1462)","v":4057},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1461:$D1462)","v":0},{"$f":"SUM(AN1456:AO1456)","v":0},{"$f":"AM1456+AP1456","v":4057},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1461:$D1462)","v":4057},{"$f":"AT1456-AM1456","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1463:$D1464)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1463:$D1464)","v":0},{"$f":"SUM(V1457:W1457)","v":0},{"$f":"U1457+X1457","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1463:$D1464)","v":0},{"$f":"AB1457-U1457","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1463:$D1464)","v":0},{"$f":"SUM(AE1457:AF1457)","v":0},{"$f":"AD1457+AG1457","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1463:$D1464)","v":0},{"$f":"AK1457-AD1457","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1463:$D1464)","v":0},{"$f":"SUM(AN1457:AO1457)","v":0},{"$f":"AM1457+AP1457","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1463:$D1464)","v":0},{"$f":"AT1457-AM1457","v":0}]
[1,null,{"$f":"C1436","v":"Command and Control Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1459,I1462,I1465:I1469)","v":851},394,213,213,100,0,0,0,0,100,{"$f":"SUM(S1459,S1462,S1465:S1469)","v":0},100,100,0,0,0,100,{"$f":"SUM(Z1459,Z1462,Z1465:Z1469)","v":0},{"$f":"SUM(AA1459,AA1462,AA1465:AA1469)","v":0},{"$f":"SUM(AB1459,AB1462,AB1465:AB1469)","v":100},0,100,0,0,{"$f":"SUM(AG1459,AG1462,AG1465:AG1469)","v":0},{"$f":"SUM(AH1459,AH1462,AH1465:AH1469)","v":100},{"$f":"SUM(AI1459,AI1462,AI1465:AI1469)","v":0},{"$f":"SUM(AJ1459,AJ1462,AJ1465:AJ1469)","v":0},{"$f":"SUM(AK1459,AK1462,AK1465:AK1469)","v":100},{"$f":"SUM(AL1459,AL1462,AL1465:AL1469)","v":0},{"$f":"SUM(AM1459,AM1462,AM1465:AM1469)","v":105.60000000000001},{"$f":"SUM(AN1459,AN1462,AN1465:AN1469)","v":0},0,{"$f":"SUM(AP1459,AP1462,AP1465:AP1469)","v":0},{"$f":"SUM(AQ1459,AQ1462,AQ1465:AQ1469)","v":105.60000000000001},{"$f":"SUM(AR1459,AR1462,AR1465:AR1469)","v":0},{"$f":"SUM(AS1459,AS1462,AS1465:AS1469)","v":0},{"$f":"SUM(AT1459,AT1462,AT1465:AT1469)","v":105.60000000000001},{"$f":"SUM(AU1459,AU1462,AU1465:AU1469)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1459,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1459:AU1459,\"<>0\")-COUNTBLANK(I1459:AU1459))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1460:I1461)","v":281},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1460:S1461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1460:Z1461)","v":0},{"$f":"SUM(AA1460:AA1461)","v":0},{"$f":"SUM(AB1460:AB1461)","v":0},0,0,0,0,{"$f":"SUM(AG1460:AG1461)","v":0},{"$f":"SUM(AH1460:AH1461)","v":0},{"$f":"SUM(AI1460:AI1461)","v":0},{"$f":"SUM(AJ1460:AJ1461)","v":0},{"$f":"SUM(AK1460:AK1461)","v":0},{"$f":"SUM(AL1460:AL1461)","v":0},{"$f":"SUM(AM1460:AM1461)","v":0},{"$f":"SUM(AN1460:AN1461)","v":0},0,{"$f":"SUM(AP1460:AP1461)","v":0},{"$f":"SUM(AQ1460:AQ1461)","v":0},{"$f":"SUM(AR1460:AR1461)","v":0},{"$f":"SUM(AS1460:AS1461)","v":0},{"$f":"SUM(AT1460:AT1461)","v":0},{"$f":"SUM(AU1460:AU1461)","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1460,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1460,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008054"},{"$f":"C1436","v":"Command and Control Capability"},"Non-profit institutions",null,"Buildings",null,null,281,0,0,0,0,0,0,0,0,0,null,{"$f":"R1460-S1460","v":0},0,null,null,{"$f":"SUM(V1460:W1460)","v":0},{"$f":"U1460+X1460","v":0},null,null,{"$f":"U1460+X1460+Z1460+AA1460","v":0},{"$f":"AB1460-U1460","v":0},0,null,null,{"$f":"SUM(AE1460:AF1460)","v":0},{"$f":"AD1460+AG1460","v":0},null,null,{"$f":"AD1460+AG1460+AI1460+AJ1460","v":0},{"$f":"AK1460-AD1460","v":0},0,null,null,{"$f":"SUM(AN1460:AO1460)","v":0},{"$f":"AM1460+AP1460","v":0},null,null,{"$f":"AM1460+AP1460+AR1460+AS1460","v":0},{"$f":"AT1460-AM1460","v":0}]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1461-S1461","v":0},0,null,null,{"$f":"SUM(V1461:W1461)","v":0},{"$f":"U1461+X1461","v":0},null,null,{"$f":"U1461+X1461+Z1461+AA1461","v":0},{"$f":"AB1461-U1461","v":0},0,null,null,{"$f":"SUM(AE1461:AF1461)","v":0},{"$f":"AD1461+AG1461","v":0},null,null,{"$f":"AD1461+AG1461+AI1461+AJ1461","v":0},{"$f":"AK1461-AD1461","v":0},0,null,null,{"$f":"SUM(AN1461:AO1461)","v":0},{"$f":"AM1461+AP1461","v":0},null,null,{"$f":"AM1461+AP1461+AR1461+AS1461","v":0},{"$f":"AT1461-AM1461","v":0}]
[1,null,{"$f":"C1436","v":"Command and Control Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1463:I1464)","v":570},394,213,213,100,{"$f":"SUM(N1463:N1464)","v":0},0,0,0,{"$f":"SUM(M1462:Q1462)","v":100},{"$f":"SUM(S1463:S1464)","v":0},{"$f":"SUM(T1463:T1464)","v":100},100,0,0,0,100,{"$f":"SUM(Z1463:Z1464)","v":0},{"$f":"SUM(AA1463:AA1464)","v":0},100,0,100,0,0,{"$f":"SUM(AG1463:AG1464)","v":0},{"$f":"SUM(AH1463:AH1464)","v":100},0,{"$f":"SUM(AJ1463:AJ1464)","v":0},{"$f":"SUM(AK1463:AK1464)","v":100},{"$f":"SUM(AL1463:AL1464)","v":0},{"$f":"SUM(AM1463:AM1464)","v":105.60000000000001},{"$f":"SUM(AN1463:AN1464)","v":0},0,{"$f":"SUM(AP1463:AP1464)","v":0},{"$f":"SUM(AQ1463:AQ1464)","v":105.60000000000001},0,{"$f":"SUM(AS1463:AS1464)","v":0},{"$f":"SUM(AT1463:AT1464)","v":105.60000000000001},{"$f":"SUM(AU1463:AU1464)","v":0}]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1463:Q1463)","v":0},null,{"$f":"R1463-S1463","v":0},0,null,null,{"$f":"SUM(V1463:W1463)","v":0},{"$f":"U1463+X1463","v":0},null,null,{"$f":"U1463+X1463+Z1463+AA1463","v":0},{"$f":"AB1463-U1463","v":0},0,null,null,{"$f":"SUM(AE1463:AF1463)","v":0},{"$f":"AD1463+AG1463","v":0},null,null,{"$f":"AD1463+AG1463+AI1463+AJ1463","v":0},{"$f":"AK1463-AD1463","v":0},0,null,null,{"$f":"SUM(AN1463:AO1463)","v":0},{"$f":"AM1463+AP1463","v":0},null,null,{"$f":"AM1463+AP1463+AR1463+AS1463","v":0},{"$f":"AT1463-AM1463","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008057"},{"$f":"C1436","v":"Command and Control Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,570,394,213,213,100,0,0,0,0,100,null,100,100,null,null,0,100,null,null,100,0,100,null,null,0,100,null,null,100,0,105.60000000000001,null,null,0,105.60000000000001,null,null,105.60000000000001,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)","v":"019003008062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,I$269:I$281)","v":78},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1388,I1434,I1458,I1470)","v":168679},{"$f":"SUM(J1388,J1434,J1458,J1470)","v":177810},{"$f":"SUM(K1388,K1434,K1458,K1470)","v":198063},198063,202683,0,0,509,0,203192,0,203192,195788,0,0,0,195788,0,0,195788,0,196222,0,0,0,196222,0,0,196222,0,210729.30337293501,0,0,0,210729.30337293501,0,0,210729.30337293501,{"$f":"SUM(AU1388,AU1434,AU1458,AU1470)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1472-I1386","v":0},{"$f":"J1472-J1386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(L1360:L1369,\"=0\")+COUNTBLANK(L1360:L1369))=10))),1,0)","v":1},{"$f":"IF(AND(J1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(M1360:M1369,\"=0\")+COUNTBLANK(M1360:M1369))=10))),1,0)","v":1},{"$f":"IF(AND(K1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(N1360:N1369,\"=0\")+COUNTBLANK(N1360:N1369))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(P1360:P1369,\"=0\")+COUNTBLANK(P1360:P1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(S1360:S1369,\"=0\")+COUNTBLANK(S1360:S1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(Y1360:Y1369,\"=0\")+COUNTBLANK(Y1360:Y1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(AH1360:AH1369,\"=0\")+COUNTBLANK(AH1360:AH1369))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1459","v":281},{"$f":"+J1459","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1479:Q1479)","v":0},{"$f":"+S1459","v":0},{"$f":"SUM(T1480:T1481)","v":0},{"$f":"+U1459","v":0},{"$f":"+V1459","v":0},{"$f":"+W1459","v":0},0,0,0,0,0,0,{"$f":"+AD1459","v":0},{"$f":"+AE1459","v":0},{"$f":"+AF1459","v":0},{"$f":"SUM(AG1480:AG1481)","v":0},{"$f":"SUM(AH1480:AH1481)","v":0},0,{"$f":"SUM(AJ1480:AJ1481)","v":0},{"$f":"SUM(AK1480:AK1481)","v":0},{"$f":"SUM(AL1480:AL1481)","v":0},{"$f":"+AM1459","v":0},{"$f":"+AN1459","v":0},{"$f":"+AO1459","v":0},{"$f":"SUM(AP1480:AP1481)","v":0},{"$f":"SUM(AQ1480:AQ1481)","v":0},0,{"$f":"SUM(AS1480:AS1481)","v":0},{"$f":"SUM(AT1480:AT1481)","v":0},{"$f":"SUM(AU1480:AU1481)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1481:Q1481)","v":0},null,{"$f":"R1481-S1481","v":0},null,null,null,{"$f":"SUM(V1481:W1481)","v":0},{"$f":"U1481+X1481","v":0},null,null,{"$f":"U1481+X1481+Z1481+AA1481","v":0},{"$f":"AB1481-U1481","v":0},null,null,null,{"$f":"SUM(AE1481:AF1481)","v":0},{"$f":"AD1481+AG1481","v":0},null,null,{"$f":"AD1481+AG1481+AI1481+AJ1481","v":0},{"$f":"AK1481-AD1481","v":0},null,null,null,{"$f":"SUM(AN1481:AO1481)","v":0},{"$f":"AM1481+AP1481","v":0},null,null,{"$f":"AM1481+AP1481+AR1481+AS1481","v":0},{"$f":"AT1481-AM1481","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1482:Q1482)","v":0},null,{"$f":"R1482-S1482","v":0},null,null,null,{"$f":"SUM(V1482:W1482)","v":0},{"$f":"U1482+X1482","v":0},null,null,{"$f":"U1482+X1482+Z1482+AA1482","v":0},{"$f":"AB1482-U1482","v":0},null,null,null,{"$f":"SUM(AE1482:AF1482)","v":0},{"$f":"AD1482+AG1482","v":0},null,null,{"$f":"AD1482+AG1482+AI1482+AJ1482","v":0},{"$f":"AK1482-AD1482","v":0},null,null,null,{"$f":"SUM(AN1482:AO1482)","v":0},{"$f":"AM1482+AP1482","v":0},null,null,{"$f":"AM1482+AP1482+AR1482+AS1482","v":0},{"$f":"AT1482-AM1482","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[9,{"$f":"A1500","v":9},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1500","v":9},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1500+3,0)<>\"\",OFFSET($F$43,A1500+3,0),\"\")","v":"Support Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Support Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1511:AF1511,\"<>0\")-COUNTBLANK(F1511:AF1511))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1520,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1624:AU1624,\">0.5\")+COUNTIF(I1624:AU1624,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1501))&E1501","v":"019003009"},null,null,1,"Support Capability",0,null,4858211,4428168,4414588,4414588,4424147,0,0,14035,0,{"$f":"SUM(M1526:Q1526)","v":4438182},null,{"$f":"R1526-S1526","v":4438182},4283292,null,null,{"$f":"SUM(V1526:W1526)","v":0},{"$f":"U1526+X1526","v":4283292},null,null,{"$f":"U1526+X1526+Z1526+AA1526","v":4283292},{"$f":"AB1526-U1526","v":0},4261112,null,null,{"$f":"SUM(AE1526:AF1526)","v":0},{"$f":"AD1526+AG1526","v":4261112},null,null,{"$f":"AD1526+AG1526+AI1526+AJ1526","v":4261112},{"$f":"AK1526-AD1526","v":0},4548810.5032551093,null,null,{"$f":"SUM(AN1526:AO1526)","v":0},{"$f":"AM1526+AP1526","v":4548810.5032551093},null,null,{"$f":"AM1526+AP1526+AR1526+AS1526","v":4548810.5032551093},{"$f":"AT1526-AM1526","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1527:AU1527,\"<>0\")-COUNTBLANK(F1527:AU1527))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1527:Q1527)","v":0},null,{"$f":"R1527-S1527","v":0},0,null,null,0,{"$f":"U1527+X1527","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1527+AP1527+AR1527+AS1527","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1530+AG1530","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1531+AG1531","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1526:I1535)","v":4858211},4428168,4414588,4414588,4424147,0,0,14035,0,4438182,0,4438182,4283292,0,0,0,4283292,0,0,4283292,0,4261112,0,0,{"$f":"SUM(AG1526:AG1535)","v":0},{"$f":"SUM(AH1526:AH1535)","v":4261112},0,{"$f":"SUM(AJ1526:AJ1535)","v":0},{"$f":"SUM(AK1526:AK1535)","v":4261112},{"$f":"SUM(AL1526:AL1535)","v":0},{"$f":"SUM(AM1526:AM1535)","v":4548810.5032551093},{"$f":"SUM(AN1526:AN1535)","v":0},0,{"$f":"SUM(AP1526:AP1535)","v":0},{"$f":"SUM(AQ1526:AQ1535)","v":4548810.5032551093},0,{"$f":"SUM(AS1526:AS1535)","v":0},{"$f":"SUM(AT1526:AT1535)","v":4548810.5032551093},{"$f":"SUM(AU1526:AU1535)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1537+X1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1537+AG1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1537+AP1537","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1539,I1542,I1581)","v":3270804},3588849,3835411,3835411,3731616,0,0,14035,0,3745651,0,3745651,3756593,0,0,0,{"$f":"U1538+X1538","v":3756593},{"$f":"SUM(Z1539,Z1542,Z1581)","v":0},{"$f":"SUM(AA1539,AA1542,AA1581)","v":0},{"$f":"U1538+X1538+Z1538+AA1538","v":3756593},{"$f":"SUM(AC1539,AC1542,AC1581)","v":0},3821414,0,0,{"$f":"SUM(AG1539,AG1542,AG1581)","v":0},{"$f":"AD1538+AG1538","v":3821414},{"$f":"SUM(AI1539,AI1542,AI1581)","v":0},{"$f":"SUM(AJ1539,AJ1542,AJ1581)","v":0},{"$f":"AD1538+AG1538+AI1538+AJ1538","v":3821414},{"$f":"SUM(AL1539,AL1542,AL1581)","v":0},{"$f":"SUM(AM1539,AM1542,AM1581)","v":4084489.3752551102},{"$f":"SUM(AN1539,AN1542,AN1581)","v":0},0,{"$f":"SUM(AP1539,AP1542,AP1581)","v":0},{"$f":"AM1538+AP1538","v":4084489.3752551102},{"$f":"SUM(AR1539,AR1542,AR1581)","v":0},{"$f":"SUM(AS1539,AS1542,AS1581)","v":0},{"$f":"AM1538+AP1538+AR1538+AS1538","v":4084489.3752551102},{"$f":"SUM(AU1539,AU1542,AU1581)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1539,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1539:AU1539,\"<>0\")-COUNTBLANK(I1539:AU1539))<>0,1,0))","v":1},{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1540:I1541)","v":2087369},2170403,2273610,2273610,2429669,0,0,14035,0,2443704,0,2443704,2384847,0,0,0,{"$f":"U1539+X1539","v":2384847},{"$f":"SUM(Z1540:Z1541)","v":0},{"$f":"SUM(AA1540:AA1541)","v":0},{"$f":"U1539+X1539+Z1539+AA1539","v":2384847},{"$f":"SUM(AC1540:AC1541)","v":0},2453810,0,0,{"$f":"SUM(AG1540:AG1541)","v":0},{"$f":"AD1539+AG1539","v":2453810},{"$f":"SUM(AI1540:AI1541)","v":0},{"$f":"SUM(AJ1540:AJ1541)","v":0},{"$f":"AD1539+AG1539+AI1539+AJ1539","v":2453810},{"$f":"SUM(AL1540:AL1541)","v":0},{"$f":"SUM(AM1540:AM1541)","v":2640299.5512551102},{"$f":"SUM(AN1540:AN1541)","v":0},0,{"$f":"SUM(AP1540:AP1541)","v":0},{"$f":"AM1539+AP1539","v":2640299.5512551102},{"$f":"SUM(AR1540:AR1541)","v":0},{"$f":"SUM(AS1540:AS1541)","v":0},{"$f":"AM1539+AP1539+AR1539+AS1539","v":2640299.5512551102},{"$f":"SUM(AU1540:AU1541)","v":0}]
[1,{"$f":"B1539","v":"019003009001"},null,null,null,"Salaries and wages",null,null,1841031,1909619,2034350,2034350,2170057,0,0,14035,0,{"$f":"SUM(M1540:Q1540)","v":2184092},null,{"$f":"R1540-S1540","v":2184092},2127396,null,null,{"$f":"SUM(V1540:W1540)","v":0},{"$f":"U1540+X1540","v":2127396},null,null,{"$f":"U1540+X1540+Z1540+AA1540","v":2127396},{"$f":"AB1540-U1540","v":0},2198160,null,null,{"$f":"SUM(AE1540:AF1540)","v":0},{"$f":"AD1540+AG1540","v":2198160},null,null,{"$f":"AD1540+AG1540+AI1540+AJ1540","v":2198160},{"$f":"AK1540-AD1540","v":0},2365220.1521661957,null,null,{"$f":"SUM(AN1540:AO1540)","v":0},{"$f":"AM1540+AP1540","v":2365220.1521661957},null,null,{"$f":"AM1540+AP1540+AR1540+AS1540","v":2365220.1521661957},{"$f":"AT1540-AM1540","v":0}]
[1,"019003009001",null,null,null,"Social contributions",null,null,246338,260784,239260,239260,259612,0,0,0,0,{"$f":"SUM(M1541:Q1541)","v":259612},null,{"$f":"R1541-S1541","v":259612},257451,null,null,{"$f":"SUM(V1541:W1541)","v":0},{"$f":"U1541+X1541","v":257451},null,null,{"$f":"U1541+X1541+Z1541+AA1541","v":257451},{"$f":"AB1541-U1541","v":0},255650,null,null,{"$f":"SUM(AE1541:AF1541)","v":0},{"$f":"AD1541+AG1541","v":255650},null,null,{"$f":"AD1541+AG1541+AI1541+AJ1541","v":255650},{"$f":"AK1541-AD1541","v":0},275079.39908891439,null,null,{"$f":"SUM(AN1541:AO1541)","v":0},{"$f":"AM1541+AP1541","v":275079.39908891439},null,null,{"$f":"AM1541+AP1541+AR1541+AS1541","v":275079.39908891439},{"$f":"AT1541-AM1541","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1543:I1580)","v":1183435},1418446,1561801,1561801,1301947,0,0,0,0,1301947,0,1301947,1371746,0,0,0,1371746,{"$f":"SUM(Z1543:Z1580)","v":0},{"$f":"SUM(AA1543:AA1580)","v":0},1371746,0,1367604,0,0,0,{"$f":"SUM(AH1543:AH1580)","v":1367604},{"$f":"SUM(AI1543:AI1580)","v":0},0,{"$f":"SUM(AK1543:AK1580)","v":1367604},{"$f":"SUM(AL1543:AL1580)","v":0},1444189.824,0,0,0,{"$f":"SUM(AQ1543:AQ1580)","v":1444189.824},{"$f":"SUM(AR1543:AR1580)","v":0},0,{"$f":"SUM(AT1543:AT1580)","v":1444189.824},{"$f":"SUM(AU1543:AU1580)","v":0}]
[1,{"$f":"B1542","v":"019003009002"},null,null,null,"Administrative fees",null,null,2,1,0,0,0,0,0,0,0,{"$f":"SUM(M1543:Q1543)","v":0},null,{"$f":"R1543-S1543","v":0},0,null,null,{"$f":"SUM(V1543:W1543)","v":0},{"$f":"U1543+X1543","v":0},null,null,{"$f":"U1543+X1543+Z1543+AA1543","v":0},{"$f":"AB1543-U1543","v":0},0,null,null,{"$f":"SUM(AE1543:AF1543)","v":0},{"$f":"AD1543+AG1543","v":0},null,null,{"$f":"AD1543+AG1543+AI1543+AJ1543","v":0},{"$f":"AK1543-AD1543","v":0},0,null,null,{"$f":"SUM(AN1543:AO1543)","v":0},{"$f":"AM1543+AP1543","v":0},null,null,{"$f":"AM1543+AP1543+AR1543+AS1543","v":0},{"$f":"AT1543-AM1543","v":0}]
[1,"019003009002",null,null,null,"Advertising",null,null,61,55,30,30,75,0,0,0,0,75,null,75,67,null,null,0,67,null,null,67,0,66,null,null,0,66,null,null,66,0,69.695999999999998,null,null,0,69.695999999999998,null,null,69.695999999999998,0]
[1,"019003009002",null,null,null,"Minor Assets",null,null,48383,42953,46977,46977,12130,0,0,0,0,12130,null,12130,25582,null,null,0,25582,null,null,25582,0,5142,null,null,0,5142,null,null,5142,0,5429.9520000000002,null,null,0,5429.9520000000002,null,null,5429.9520000000002,0]
[0,"019003009002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003009002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Catering: Departmental activities",null,null,67,48,172,172,5,0,0,0,0,5,null,5,5,null,null,0,5,null,null,5,0,5,null,null,{"$f":"SUM(AE1548:AF1548)","v":0},{"$f":"AD1548+AG1548","v":5},null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[1,"019003009002",null,null,null,"Communication (G&S)",null,null,15413,10726,19596,19596,11414,0,0,0,0,11414,null,11414,11450,null,null,{"$f":"SUM(V1549:W1549)","v":0},{"$f":"U1549+X1549","v":11450},null,null,11450,0,11486,null,null,{"$f":"SUM(AE1549:AF1549)","v":0},{"$f":"AD1549+AG1549","v":11486},null,null,11486,0,12129.216,null,null,{"$f":"SUM(AN1549:AO1549)","v":0},{"$f":"AM1549+AP1549","v":12129.216},null,null,12129.216,0]
[1,"019003009002",null,null,null,"Computer services",null,null,66848,76735,72597,72597,71403,0,0,0,0,71403,null,71403,71131,null,null,{"$f":"SUM(V1550:W1550)","v":0},{"$f":"U1550+X1550","v":71131},null,null,71131,0,71123,null,null,{"$f":"SUM(AE1550:AF1550)","v":0},{"$f":"AD1550+AG1550","v":71123},null,null,71123,0,75105.888000000006,null,null,{"$f":"SUM(AN1550:AO1550)","v":0},{"$f":"AM1550+AP1550","v":75105.888000000006},null,null,75105.888000000006,0]
[1,"019003009002",null,null,null,"Consultants: Business and advisory services",null,null,6912,6644,4479,4479,3000,0,0,0,0,3000,null,3000,3000,null,null,0,3000,null,null,3000,0,3000,null,null,0,3000,null,null,3000,0,3168,null,null,0,3168,null,null,3168,0]
[1,"019003009002",null,null,null,"Infrastructure and planning services",null,null,0,11193,21322,21322,10740,0,0,0,0,10740,null,10740,8590,null,null,0,8590,null,null,8590,0,6424,null,null,0,6424,null,null,6424,0,6783.7440000000006,null,null,0,6783.7440000000006,null,null,6783.7440000000006,0]
[0,"019003009002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003009002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1554:Q1554)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Science and technological services",null,null,9,0,0,0,261,0,0,0,0,{"$f":"SUM(M1555:Q1555)","v":261},null,261,261,null,null,0,261,null,null,261,0,50,null,null,0,50,null,null,50,0,52.800000000000004,null,null,0,52.800000000000004,null,null,52.800000000000004,0]
[1,"019003009002",null,null,null,"Contractors",null,null,196827,322304,509802,509802,289749,0,0,0,0,289749,null,289749,240561,null,null,0,240561,null,null,240561,0,269220,null,null,0,269220,null,null,269220,0,284296.32000000001,null,null,0,284296.32000000001,null,null,284296.32000000001,0]
[1,"019003009002",null,null,null,"Agency and support/outsourced services",null,null,6919,5554,5028,5028,5327,0,0,0,0,5327,null,5327,5396,null,null,0,5396,null,null,5396,0,5406,null,null,0,5406,null,null,5406,0,5708.7359999999999,null,null,0,5708.7359999999999,null,null,5708.7359999999999,0]
[1,"019003009002",null,null,null,"Entertainment",null,null,49,3,2,2,6,0,0,0,0,6,null,6,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,6.3360000000000003,null,null,0,6.3360000000000003,null,null,6.3360000000000003,0]
[1,"019003009002",null,null,null,"Fleet services (including government motor transport)",null,null,391,43439,61691,61691,35676,0,0,0,0,35676,null,35676,35984,null,null,0,35984,null,null,35984,0,19170,null,null,0,19170,null,null,19170,0,20243.52,null,null,0,20243.52,null,null,20243.52,0]
[0,"019003009002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,145502,113687,113687,69353,0,0,0,0,{"$f":"SUM(M1561:Q1561)","v":69353},null,69353,121621,null,null,0,121621,null,null,121621,0,82811,null,null,0,82811,null,null,82811,0,87448.415999999997,null,null,0,87448.415999999997,null,null,87448.415999999997,0]
[1,"019003009002",null,null,null,"Inventory: Farming supplies",null,null,0,2,3,3,5,0,0,0,0,5,null,5,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[1,"019003009002",null,null,null,"Inventory: Food and food supplies",null,null,478017,469270,401121,401121,459545,0,0,0,0,{"$f":"SUM(M1563:Q1563)","v":459545},null,459545,461257,null,null,0,461257,null,null,461257,0,467750,null,null,0,467750,null,null,467750,0,493944.00000000006,null,null,0,493944.00000000006,null,null,493944.00000000006,0]
[1,"019003009002",null,null,null,"Inventory: Fuel, oil and gas",null,null,182837,142367,193199,193199,224996,0,0,0,0,224996,null,224996,246031,null,null,0,246031,null,null,246031,0,271576,null,null,0,271576,null,null,271576,0,286784.25599999999,null,null,0,286784.25599999999,null,null,286784.25599999999,0]
[0,"019003009002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Inventory: Materials and supplies",null,null,42497,44980,24807,24807,17857,0,0,0,0,17857,null,17857,6394,null,null,0,6394,null,null,6394,0,4223,null,null,0,4223,null,null,4223,0,4459.4880000000003,null,null,0,4459.4880000000003,null,null,4459.4880000000003,0]
[1,"019003009002",null,null,null,"Inventory: Medical supplies",null,null,12,0,0,0,19,0,0,0,0,19,null,19,19,null,null,0,19,null,null,19,0,19,null,null,0,19,null,null,19,0,20.064,null,null,0,20.064,null,null,20.064,0]
[0,"019003009002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003009002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Inventory: Other supplies",null,null,0,5614,2866,2866,0,0,0,0,0,0,null,0,40953,null,null,0,40953,null,null,40953,0,63347,null,null,0,63347,null,null,63347,0,66894.432000000001,null,null,0,66894.432000000001,null,null,66894.432000000001,0]
[1,"019003009002",null,null,null,"Consumable supplies",null,null,24206,7339,9534,9534,9019,0,0,0,0,9019,null,9019,9020,null,null,0,9020,null,null,9020,0,8489,null,null,0,8489,null,null,8489,0,8964.384,null,null,0,8964.384,null,null,8964.384,0]
[1,"019003009002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,6909,2810,8627,8627,5171,0,0,0,0,5171,null,5171,5219,null,null,0,5219,null,null,5219,0,3207,null,null,0,3207,null,null,3207,0,3386.5920000000001,null,null,0,3386.5920000000001,null,null,3386.5920000000001,0]
[1,"019003009002",null,null,null,"Operating leases",null,null,87,68,5694,5694,5485,0,0,0,0,5485,null,5485,4550,null,null,0,4550,null,null,4550,0,4598,null,null,0,4598,null,null,4598,0,4855.4880000000003,null,null,0,4855.4880000000003,null,null,4855.4880000000003,0]
[1,"019003009002",null,null,null,"Rental and hiring",null,null,5,0,10,10,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Property payments",null,null,43821,23782,18318,18318,16341,0,0,0,0,16341,null,16341,16060,null,null,0,16060,null,null,16060,0,15404,null,null,0,15404,null,null,15404,0,16266.624000000002,null,null,0,16266.624000000002,null,null,16266.624000000002,0]
[0,"019003009002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003009002",null,null,null,"Travel and subsistence",null,null,52892,40926,30181,30181,42426,0,0,0,0,42426,null,42426,46293,null,null,0,46293,null,null,46293,0,45176,null,null,0,45176,null,null,45176,0,47705.856,null,null,0,47705.856,null,null,47705.856,0]
[1,"019003009002",null,null,null,"Training and development",null,null,3389,2644,3655,3655,4131,0,0,0,0,4131,null,4131,4154,null,null,0,4154,null,null,4154,0,4254,null,null,0,4254,null,null,4254,0,4492.2240000000002,null,null,0,4492.2240000000002,null,null,4492.2240000000002,0]
[1,"019003009002",null,null,null,"Operating payments",null,null,6882,13487,8403,8403,7813,0,0,0,0,7813,null,7813,8137,null,null,0,8137,null,null,8137,0,5647,null,null,0,5647,null,null,5647,0,5963.232,null,null,0,5963.232,null,null,5963.232,0]
[0,"019003009002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1582:I1583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1582:AU1583)","v":0}]
[0,{"$f":"B1581","v":"019003009003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1582:Q1582)","v":0},null,{"$f":"R1582-S1582","v":0},0,null,null,{"$f":"SUM(V1582:W1582)","v":0},{"$f":"U1582+X1582","v":0},null,null,{"$f":"U1582+X1582+Z1582+AA1582","v":0},{"$f":"AB1582-U1582","v":0},0,null,null,{"$f":"SUM(AE1582:AF1582)","v":0},{"$f":"AD1582+AG1582","v":0},null,null,{"$f":"AD1582+AG1582+AI1582+AJ1582","v":0},{"$f":"AK1582-AD1582","v":0},0,null,null,{"$f":"SUM(AN1582:AO1582)","v":0},{"$f":"AM1582+AP1582","v":0},null,null,{"$f":"AM1582+AP1582+AR1582+AS1582","v":0},{"$f":"AT1582-AM1582","v":0}]
[0,"019003009003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1583-S1583","v":0},0,null,null,{"$f":"SUM(V1583:W1583)","v":0},{"$f":"U1583+X1583","v":0},null,null,{"$f":"U1583+X1583+Z1583+AA1583","v":0},{"$f":"AB1583-U1583","v":0},0,null,null,{"$f":"SUM(AE1583:AF1583)","v":0},{"$f":"AD1583+AG1583","v":0},null,null,{"$f":"AD1583+AG1583+AI1583+AJ1583","v":0},{"$f":"AK1583-AD1583","v":0},0,null,null,{"$f":"SUM(AN1583:AO1583)","v":0},{"$f":"AM1583+AP1583","v":0},null,null,{"$f":"AM1583+AP1583+AR1583+AS1583","v":0},{"$f":"AT1583-AM1583","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1585,I1592,I1595,I1596,I1597,I1604,I1605)","v":1333673},{"$f":"SUM(J1585,J1592,J1595,J1596,J1597,J1604,J1605)","v":727411},550096,550096,675799,0,0,0,0,675799,{"$f":"SUM(S1585,S1592,S1595,S1596,S1597,S1604,S1605)","v":0},675799,517134,0,0,0,517134,0,0,517134,0,434285,0,0,0,434285,0,0,434285,0,458605,0,0,0,458605,0,0,458605,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1585,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1585:AU1585,\"<>0\")-COUNTBLANK(I1585:AU1585))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1586,I1589)","v":0},{"$f":"SUM(J1586,J1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1586,S1589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1500,0)","v":"Support Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1587:I1588)","v":0},{"$f":"SUM(J1587:J1588)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1587:S1588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1585:$D1586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1585:$D1586)","v":0},{"$f":"SUM(V1587:W1587)","v":0},{"$f":"U1587+X1587","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1585:$D1586)","v":0},{"$f":"AB1587-U1587","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1585:$D1586)","v":0},{"$f":"SUM(AE1587:AF1587)","v":0},{"$f":"AD1587+AG1587","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1585:$D1586)","v":0},{"$f":"AK1587-AD1587","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1585:$D1586)","v":0},{"$f":"SUM(AN1587:AO1587)","v":0},{"$f":"AM1587+AP1587","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1585:$D1586)","v":0},{"$f":"AT1587-AM1587","v":0}]
[0,null,{"$f":"C1586","v":"Support Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1587:$D1588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1587:$D1588)","v":0},{"$f":"SUM(V1588:W1588)","v":0},{"$f":"U1588+X1588","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1587:$D1588)","v":0},{"$f":"AB1588-U1588","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1587:$D1588)","v":0},{"$f":"SUM(AE1588:AF1588)","v":0},{"$f":"AD1588+AG1588","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1587:$D1588)","v":0},{"$f":"AK1588-AD1588","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1587:$D1588)","v":0},{"$f":"SUM(AN1588:AO1588)","v":0},{"$f":"AM1588+AP1588","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1587:$D1588)","v":0},{"$f":"AT1588-AM1588","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1590:I1591)","v":0},{"$f":"SUM(J1590:J1591)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1590:S1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Support Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1589:$D1590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1589:$D1590)","v":0},{"$f":"SUM(V1590:W1590)","v":0},{"$f":"U1590+X1590","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1589:$D1590)","v":0},{"$f":"AB1590-U1590","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1589:$D1590)","v":0},{"$f":"SUM(AE1590:AF1590)","v":0},{"$f":"AD1590+AG1590","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1589:$D1590)","v":0},{"$f":"AK1590-AD1590","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1589:$D1590)","v":0},{"$f":"SUM(AN1590:AO1590)","v":0},{"$f":"AM1590+AP1590","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1589:$D1590)","v":0},{"$f":"AT1590-AM1590","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1591:$D1592)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1591:$D1592)","v":0},{"$f":"SUM(V1591:W1591)","v":0},{"$f":"U1591+X1591","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1591:$D1592)","v":0},{"$f":"AB1591-U1591","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1591:$D1592)","v":0},{"$f":"SUM(AE1591:AF1591)","v":0},{"$f":"AD1591+AG1591","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1591:$D1592)","v":0},{"$f":"AK1591-AD1591","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1591:$D1592)","v":0},{"$f":"SUM(AN1591:AO1591)","v":0},{"$f":"AM1591+AP1591","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1591:$D1592)","v":0},{"$f":"AT1591-AM1591","v":0}]
[1,null,{"$f":"C1586","v":"Support Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1593:I1594)","v":1275479},{"$f":"SUM(J1593:J1594)","v":667869},505574,505574,627364,0,0,0,0,627364,{"$f":"SUM(S1593:S1594)","v":0},627364,481846,0,0,0,481846,{"$f":"SUM(Z1593:Z1594)","v":0},{"$f":"SUM(AA1593:AA1594)","v":0},{"$f":"SUM(AB1593:AB1594)","v":481846},{"$f":"SUM(AC1593:AC1594)","v":0},{"$f":"SUM(AD1593:AD1594)","v":410213},0,0,0,410213,{"$f":"SUM(AI1593:AI1594)","v":0},{"$f":"SUM(AJ1593:AJ1594)","v":0},{"$f":"SUM(AK1593:AK1594)","v":410213},{"$f":"SUM(AL1593:AL1594)","v":0},{"$f":"SUM(AM1593:AM1594)","v":433185},{"$f":"SUM(AN1593:AN1594)","v":0},0,0,433185,{"$f":"SUM(AR1593:AR1594)","v":0},{"$f":"SUM(AS1593:AS1594)","v":0},{"$f":"SUM(AT1593:AT1594)","v":433185},{"$f":"SUM(AU1593:AU1594)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1593:$D1594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1593:$D1594)","v":0},{"$f":"SUM(V1593:W1593)","v":0},{"$f":"U1593+X1593","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1593:$D1594)","v":0},{"$f":"AB1593-U1593","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1593:$D1594)","v":0},{"$f":"SUM(AE1593:AF1593)","v":0},{"$f":"AD1593+AG1593","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1593:$D1594)","v":0},{"$f":"AK1593-AD1593","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1593:$D1594)","v":0},{"$f":"SUM(AN1593:AO1593)","v":0},{"$f":"AM1593+AP1593","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1593:$D1594)","v":0},{"$f":"AT1593-AM1593","v":0}]
[1,null,{"$f":"C1586","v":"Support Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1595:$D1596)","v":1275479},667869,505574,505574,627364,0,0,0,0,627364,{"$f":"DSUM($I$172:$BA$261,S$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1595:$D1596)","v":627364},{"$f":"DSUM($I$172:$BA$261,U$172,$C1595:$D1596)","v":481846},{"$f":"DSUM($I$172:$BA$261,V$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1595:$D1596)","v":0},{"$f":"SUM(V1594:W1594)","v":0},{"$f":"U1594+X1594","v":481846},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1595:$D1596)","v":481846},{"$f":"AB1594-U1594","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1595:$D1596)","v":410213},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1595:$D1596)","v":0},{"$f":"SUM(AE1594:AF1594)","v":0},{"$f":"AD1594+AG1594","v":410213},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1595:$D1596)","v":410213},{"$f":"AK1594-AD1594","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1595:$D1596)","v":433185},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1595:$D1596)","v":0},{"$f":"SUM(AN1594:AO1594)","v":0},{"$f":"AM1594+AP1594","v":433185},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1595:$D1596)","v":433185},{"$f":"AT1594-AM1594","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1597:$D1598)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1597:$D1598)","v":0},{"$f":"SUM(V1595:W1595)","v":0},{"$f":"U1595+X1595","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1597:$D1598)","v":0},{"$f":"AB1595-U1595","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1597:$D1598)","v":0},{"$f":"SUM(AE1595:AF1595)","v":0},{"$f":"AD1595+AG1595","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1597:$D1598)","v":0},{"$f":"AK1595-AD1595","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1597:$D1598)","v":0},{"$f":"SUM(AN1595:AO1595)","v":0},{"$f":"AM1595+AP1595","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1597:$D1598)","v":0},{"$f":"AT1595-AM1595","v":0}]
[0,null,{"$f":"C1586","v":"Support Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1599:$D1600)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1599:$D1600)","v":0},{"$f":"SUM(V1596:W1596)","v":0},{"$f":"U1596+X1596","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1599:$D1600)","v":0},{"$f":"AB1596-U1596","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1599:$D1600)","v":0},{"$f":"SUM(AE1596:AF1596)","v":0},{"$f":"AD1596+AG1596","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1599:$D1600)","v":0},{"$f":"AK1596-AD1596","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1599:$D1600)","v":0},{"$f":"SUM(AN1596:AO1596)","v":0},{"$f":"AM1596+AP1596","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1599:$D1600)","v":0},{"$f":"AT1596-AM1596","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1598,I1601)","v":48815},{"$f":"SUM(J1598,J1601)","v":49941},33117,33117,38400,0,0,0,0,38400,{"$f":"SUM(S1598,S1601)","v":0},38400,26000,0,0,0,26000,0,0,26000,0,11000,0,0,0,11000,0,0,11000,0,11616,0,0,0,11616,0,0,11616,0]
[1,null,{"$f":"C1586","v":"Support Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1599:I1600)","v":48752},{"$f":"SUM(J1599:J1600)","v":49728},33117,33117,38400,0,0,0,0,38400,{"$f":"SUM(S1599:S1600)","v":0},38400,26000,0,0,0,26000,0,0,26000,0,11000,0,0,0,11000,0,0,11000,0,11616,0,0,0,11616,0,0,11616,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1601:$D1602)","v":48752},49728,33117,33117,38400,0,0,0,0,38400,{"$f":"DSUM($I$172:$BA$261,S$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1601:$D1602)","v":38400},{"$f":"DSUM($I$172:$BA$261,U$172,$C1601:$D1602)","v":26000},{"$f":"DSUM($I$172:$BA$261,V$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1601:$D1602)","v":0},{"$f":"SUM(V1599:W1599)","v":0},{"$f":"U1599+X1599","v":26000},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1601:$D1602)","v":26000},{"$f":"AB1599-U1599","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1601:$D1602)","v":11000},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1601:$D1602)","v":0},{"$f":"SUM(AE1599:AF1599)","v":0},{"$f":"AD1599+AG1599","v":11000},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1601:$D1602)","v":11000},{"$f":"AK1599-AD1599","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1601:$D1602)","v":11616},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1601:$D1602)","v":0},{"$f":"SUM(AN1599:AO1599)","v":0},{"$f":"AM1599+AP1599","v":11616},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1601:$D1602)","v":11616},{"$f":"AT1599-AM1599","v":0}]
[0,null,{"$f":"C1586","v":"Support Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1603:$D1604)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1603:$D1604)","v":0},{"$f":"SUM(V1600:W1600)","v":0},{"$f":"U1600+X1600","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1603:$D1604)","v":0},{"$f":"AB1600-U1600","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1603:$D1604)","v":0},{"$f":"SUM(AE1600:AF1600)","v":0},{"$f":"AD1600+AG1600","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1603:$D1604)","v":0},{"$f":"AK1600-AD1600","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1603:$D1604)","v":0},{"$f":"SUM(AN1600:AO1600)","v":0},{"$f":"AM1600+AP1600","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1603:$D1604)","v":0},{"$f":"AT1600-AM1600","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1602:I1603)","v":63},{"$f":"SUM(J1602:J1603)","v":213},0,0,0,0,0,0,0,0,{"$f":"SUM(S1602:S1603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Support Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1605:$D1606)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1605:$D1606)","v":0},{"$f":"SUM(V1602:W1602)","v":0},{"$f":"U1602+X1602","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1605:$D1606)","v":0},{"$f":"AB1602-U1602","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1605:$D1606)","v":0},{"$f":"SUM(AE1602:AF1602)","v":0},{"$f":"AD1602+AG1602","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1605:$D1606)","v":0},{"$f":"AK1602-AD1602","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1605:$D1606)","v":0},{"$f":"SUM(AN1602:AO1602)","v":0},{"$f":"AM1602+AP1602","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1605:$D1606)","v":0},{"$f":"AT1602-AM1602","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1607:$D1608)","v":63},213,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1607:$D1608)","v":0},{"$f":"SUM(V1603:W1603)","v":0},{"$f":"U1603+X1603","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1607:$D1608)","v":0},{"$f":"AB1603-U1603","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1607:$D1608)","v":0},{"$f":"SUM(AE1603:AF1603)","v":0},{"$f":"AD1603+AG1603","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1607:$D1608)","v":0},{"$f":"AK1603-AD1603","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1607:$D1608)","v":0},{"$f":"SUM(AN1603:AO1603)","v":0},{"$f":"AM1603+AP1603","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1607:$D1608)","v":0},{"$f":"AT1603-AM1603","v":0}]
[0,null,{"$f":"C1586","v":"Support Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1609:$D1610)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1609:$D1610)","v":0},{"$f":"SUM(V1604:W1604)","v":0},{"$f":"U1604+X1604","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1609:$D1610)","v":0},{"$f":"AB1604-U1604","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1609:$D1610)","v":0},{"$f":"SUM(AE1604:AF1604)","v":0},{"$f":"AD1604+AG1604","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1609:$D1610)","v":0},{"$f":"AK1604-AD1604","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1609:$D1610)","v":0},{"$f":"SUM(AN1604:AO1604)","v":0},{"$f":"AM1604+AP1604","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1609:$D1610)","v":0},{"$f":"AT1604-AM1604","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1606:I1607)","v":9379},{"$f":"SUM(J1606:J1607)","v":9601},11405,11405,10035,0,0,0,0,10035,{"$f":"SUM(S1606:S1607)","v":0},10035,9288,0,0,0,9288,0,0,9288,0,13072,0,0,0,13072,0,0,13072,0,13804,0,0,0,13804,0,0,13804,0]
[1,null,{"$f":"C1586","v":"Support Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1611:$D1612)","v":9089},8982,11405,11405,10035,0,0,0,0,10035,{"$f":"DSUM($I$172:$BA$261,S$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1611:$D1612)","v":10035},{"$f":"DSUM($I$172:$BA$261,U$172,$C1611:$D1612)","v":9288},{"$f":"DSUM($I$172:$BA$261,V$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1611:$D1612)","v":0},{"$f":"SUM(V1606:W1606)","v":0},{"$f":"U1606+X1606","v":9288},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1611:$D1612)","v":9288},{"$f":"AB1606-U1606","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1611:$D1612)","v":13072},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1611:$D1612)","v":0},{"$f":"SUM(AE1606:AF1606)","v":0},{"$f":"AD1606+AG1606","v":13072},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1611:$D1612)","v":13072},{"$f":"AK1606-AD1606","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1611:$D1612)","v":13804},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1611:$D1612)","v":0},{"$f":"SUM(AN1606:AO1606)","v":0},{"$f":"AM1606+AP1606","v":13804},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1611:$D1612)","v":13804},{"$f":"AT1606-AM1606","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1613:$D1614)","v":290},619,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1613:$D1614)","v":0},{"$f":"SUM(V1607:W1607)","v":0},{"$f":"U1607+X1607","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1613:$D1614)","v":0},{"$f":"AB1607-U1607","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1613:$D1614)","v":0},{"$f":"SUM(AE1607:AF1607)","v":0},{"$f":"AD1607+AG1607","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1613:$D1614)","v":0},{"$f":"AK1607-AD1607","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1613:$D1614)","v":0},{"$f":"SUM(AN1607:AO1607)","v":0},{"$f":"AM1607+AP1607","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1613:$D1614)","v":0},{"$f":"AT1607-AM1607","v":0}]
[1,null,{"$f":"C1586","v":"Support Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1609,I1612,I1615:I1619)","v":252888},111621,29081,29081,16732,0,0,0,0,16732,{"$f":"SUM(S1609,S1612,S1615:S1619)","v":0},16732,9565,0,0,0,9565,{"$f":"SUM(Z1609,Z1612,Z1615:Z1619)","v":0},{"$f":"SUM(AA1609,AA1612,AA1615:AA1619)","v":0},{"$f":"SUM(AB1609,AB1612,AB1615:AB1619)","v":9565},0,5413,0,0,{"$f":"SUM(AG1609,AG1612,AG1615:AG1619)","v":0},{"$f":"SUM(AH1609,AH1612,AH1615:AH1619)","v":5413},{"$f":"SUM(AI1609,AI1612,AI1615:AI1619)","v":0},{"$f":"SUM(AJ1609,AJ1612,AJ1615:AJ1619)","v":0},{"$f":"SUM(AK1609,AK1612,AK1615:AK1619)","v":5413},{"$f":"SUM(AL1609,AL1612,AL1615:AL1619)","v":0},{"$f":"SUM(AM1609,AM1612,AM1615:AM1619)","v":5716.1280000000006},{"$f":"SUM(AN1609,AN1612,AN1615:AN1619)","v":0},0,{"$f":"SUM(AP1609,AP1612,AP1615:AP1619)","v":0},{"$f":"SUM(AQ1609,AQ1612,AQ1615:AQ1619)","v":5716.1280000000006},{"$f":"SUM(AR1609,AR1612,AR1615:AR1619)","v":0},{"$f":"SUM(AS1609,AS1612,AS1615:AS1619)","v":0},{"$f":"SUM(AT1609,AT1612,AT1615:AT1619)","v":5716.1280000000006},{"$f":"SUM(AU1609,AU1612,AU1615:AU1619)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1609,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1609:AU1609,\"<>0\")-COUNTBLANK(I1609:AU1609))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1610:I1611)","v":24},24,0,0,32,0,0,0,0,32,{"$f":"SUM(S1610:S1611)","v":0},32,0,0,0,0,0,{"$f":"SUM(Z1610:Z1611)","v":0},{"$f":"SUM(AA1610:AA1611)","v":0},{"$f":"SUM(AB1610:AB1611)","v":0},0,0,0,0,{"$f":"SUM(AG1610:AG1611)","v":0},{"$f":"SUM(AH1610:AH1611)","v":0},{"$f":"SUM(AI1610:AI1611)","v":0},{"$f":"SUM(AJ1610:AJ1611)","v":0},{"$f":"SUM(AK1610:AK1611)","v":0},{"$f":"SUM(AL1610:AL1611)","v":0},{"$f":"SUM(AM1610:AM1611)","v":0},{"$f":"SUM(AN1610:AN1611)","v":0},0,{"$f":"SUM(AP1610:AP1611)","v":0},{"$f":"SUM(AQ1610:AQ1611)","v":0},{"$f":"SUM(AR1610:AR1611)","v":0},{"$f":"SUM(AS1610:AS1611)","v":0},{"$f":"SUM(AT1610:AT1611)","v":0},{"$f":"SUM(AU1610:AU1611)","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1610,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1610,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009054"},{"$f":"C1586","v":"Support Capability"},"Non-profit institutions",null,"Buildings",null,null,24,24,0,0,32,0,0,0,0,32,null,{"$f":"R1610-S1610","v":32},0,null,null,{"$f":"SUM(V1610:W1610)","v":0},{"$f":"U1610+X1610","v":0},null,null,{"$f":"U1610+X1610+Z1610+AA1610","v":0},{"$f":"AB1610-U1610","v":0},0,null,null,{"$f":"SUM(AE1610:AF1610)","v":0},{"$f":"AD1610+AG1610","v":0},null,null,{"$f":"AD1610+AG1610+AI1610+AJ1610","v":0},{"$f":"AK1610-AD1610","v":0},0,null,null,{"$f":"SUM(AN1610:AO1610)","v":0},{"$f":"AM1610+AP1610","v":0},null,null,{"$f":"AM1610+AP1610+AR1610+AS1610","v":0},{"$f":"AT1610-AM1610","v":0}]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1611,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1611,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1611-S1611","v":0},0,null,null,{"$f":"SUM(V1611:W1611)","v":0},{"$f":"U1611+X1611","v":0},null,null,{"$f":"U1611+X1611+Z1611+AA1611","v":0},{"$f":"AB1611-U1611","v":0},0,null,null,{"$f":"SUM(AE1611:AF1611)","v":0},{"$f":"AD1611+AG1611","v":0},null,null,{"$f":"AD1611+AG1611+AI1611+AJ1611","v":0},{"$f":"AK1611-AD1611","v":0},0,null,null,{"$f":"SUM(AN1611:AO1611)","v":0},{"$f":"AM1611+AP1611","v":0},null,null,{"$f":"AM1611+AP1611+AR1611+AS1611","v":0},{"$f":"AT1611-AM1611","v":0}]
[1,null,{"$f":"C1586","v":"Support Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1613:I1614)","v":252864},111591,25376,25376,16700,{"$f":"SUM(N1613:N1614)","v":0},0,0,0,{"$f":"SUM(M1612:Q1612)","v":16700},{"$f":"SUM(S1613:S1614)","v":0},{"$f":"SUM(T1613:T1614)","v":16700},9565,0,0,0,9565,{"$f":"SUM(Z1613:Z1614)","v":0},{"$f":"SUM(AA1613:AA1614)","v":0},9565,0,5413,0,0,{"$f":"SUM(AG1613:AG1614)","v":0},{"$f":"SUM(AH1613:AH1614)","v":5413},0,{"$f":"SUM(AJ1613:AJ1614)","v":0},{"$f":"SUM(AK1613:AK1614)","v":5413},{"$f":"SUM(AL1613:AL1614)","v":0},{"$f":"SUM(AM1613:AM1614)","v":5716.1280000000006},{"$f":"SUM(AN1613:AN1614)","v":0},0,{"$f":"SUM(AP1613:AP1614)","v":0},{"$f":"SUM(AQ1613:AQ1614)","v":5716.1280000000006},0,{"$f":"SUM(AS1613:AS1614)","v":0},{"$f":"SUM(AT1613:AT1614)","v":5716.1280000000006},{"$f":"SUM(AU1613:AU1614)","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009056"},43,41,null,"Transport equipment",null,null,130624,49264,2679,2679,1892,0,0,0,0,{"$f":"SUM(M1613:Q1613)","v":1892},null,{"$f":"R1613-S1613","v":1892},3501,null,null,{"$f":"SUM(V1613:W1613)","v":0},{"$f":"U1613+X1613","v":3501},null,null,{"$f":"U1613+X1613+Z1613+AA1613","v":3501},{"$f":"AB1613-U1613","v":0},501,null,null,{"$f":"SUM(AE1613:AF1613)","v":0},{"$f":"AD1613+AG1613","v":501},null,null,{"$f":"AD1613+AG1613+AI1613+AJ1613","v":501},{"$f":"AK1613-AD1613","v":0},529.05600000000004,null,null,{"$f":"SUM(AN1613:AO1613)","v":0},{"$f":"AM1613+AP1613","v":529.05600000000004},null,null,{"$f":"AM1613+AP1613+AR1613+AS1613","v":529.05600000000004},{"$f":"AT1613-AM1613","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009057"},{"$f":"C1586","v":"Support Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,122240,62327,22697,22697,14808,0,0,0,0,14808,null,14808,6064,null,null,0,6064,null,null,6064,0,4912,null,null,0,4912,null,null,4912,0,5187.0720000000001,null,null,0,5187.0720000000001,null,null,5187.0720000000001,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009059"},null,null,null,"Specialised military assets",null,null,0,0,3705,3705,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)","v":"019003009062"},null,null,null,"Software and other intangible assets",null,null,0,6,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,I$269:I$281)","v":846},287,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1538,I1584,I1608,I1620)","v":4858211},{"$f":"SUM(J1538,J1584,J1608,J1620)","v":4428168},{"$f":"SUM(K1538,K1584,K1608,K1620)","v":4414588},4414588,4424147,0,0,14035,0,4438182,0,4438182,4283292,0,0,0,4283292,0,0,4283292,0,4261112,0,0,0,4261112,0,0,4261112,0,4548810.5032551093,0,0,0,4548810.5032551093,0,0,4548810.5032551093,{"$f":"SUM(AU1538,AU1584,AU1608,AU1620)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1622-I1536","v":0},{"$f":"J1622-J1536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(L1510:L1519,\"=0\")+COUNTBLANK(L1510:L1519))=10))),1,0)","v":1},{"$f":"IF(AND(J1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(M1510:M1519,\"=0\")+COUNTBLANK(M1510:M1519))=10))),1,0)","v":1},{"$f":"IF(AND(K1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(N1510:N1519,\"=0\")+COUNTBLANK(N1510:N1519))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(P1510:P1519,\"=0\")+COUNTBLANK(P1510:P1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(S1510:S1519,\"=0\")+COUNTBLANK(S1510:S1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(Y1510:Y1519,\"=0\")+COUNTBLANK(Y1510:Y1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(AH1510:AH1519,\"=0\")+COUNTBLANK(AH1510:AH1519))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1609","v":24},{"$f":"+J1609","v":24},0,0,32,0,0,0,0,{"$f":"SUM(M1629:Q1629)","v":32},{"$f":"+S1609","v":0},{"$f":"SUM(T1630:T1631)","v":0},{"$f":"+U1609","v":0},{"$f":"+V1609","v":0},{"$f":"+W1609","v":0},0,0,0,0,0,0,{"$f":"+AD1609","v":0},{"$f":"+AE1609","v":0},{"$f":"+AF1609","v":0},{"$f":"SUM(AG1630:AG1631)","v":0},{"$f":"SUM(AH1630:AH1631)","v":0},0,{"$f":"SUM(AJ1630:AJ1631)","v":0},{"$f":"SUM(AK1630:AK1631)","v":0},{"$f":"SUM(AL1630:AL1631)","v":0},{"$f":"+AM1609","v":0},{"$f":"+AN1609","v":0},{"$f":"+AO1609","v":0},{"$f":"SUM(AP1630:AP1631)","v":0},{"$f":"SUM(AQ1630:AQ1631)","v":0},0,{"$f":"SUM(AS1630:AS1631)","v":0},{"$f":"SUM(AT1630:AT1631)","v":0},{"$f":"SUM(AU1630:AU1631)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1631:Q1631)","v":0},null,{"$f":"R1631-S1631","v":0},null,null,null,{"$f":"SUM(V1631:W1631)","v":0},{"$f":"U1631+X1631","v":0},null,null,{"$f":"U1631+X1631+Z1631+AA1631","v":0},{"$f":"AB1631-U1631","v":0},null,null,null,{"$f":"SUM(AE1631:AF1631)","v":0},{"$f":"AD1631+AG1631","v":0},null,null,{"$f":"AD1631+AG1631+AI1631+AJ1631","v":0},{"$f":"AK1631-AD1631","v":0},null,null,null,{"$f":"SUM(AN1631:AO1631)","v":0},{"$f":"AM1631+AP1631","v":0},null,null,{"$f":"AM1631+AP1631+AR1631+AS1631","v":0},{"$f":"AT1631-AM1631","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1632:Q1632)","v":0},null,{"$f":"R1632-S1632","v":0},null,null,null,{"$f":"SUM(V1632:W1632)","v":0},{"$f":"U1632+X1632","v":0},null,null,{"$f":"U1632+X1632+Z1632+AA1632","v":0},{"$f":"AB1632-U1632","v":0},null,null,null,{"$f":"SUM(AE1632:AF1632)","v":0},{"$f":"AD1632+AG1632","v":0},null,null,{"$f":"AD1632+AG1632+AI1632+AJ1632","v":0},{"$f":"AK1632-AD1632","v":0},null,null,null,{"$f":"SUM(AN1632:AO1632)","v":0},{"$f":"AM1632+AP1632","v":0},null,null,{"$f":"AM1632+AP1632+AR1632+AS1632","v":0},{"$f":"AT1632-AM1632","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[10,{"$f":"A1650","v":10},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1650","v":10},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1650+3,0)<>\"\",OFFSET($F$43,A1650+3,0),\"\")","v":"General Training Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Training Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage compliance with DOD formal training targets (number of planned sources)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,"Increased access to programmes leading to intermediate and high level learning",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1661:AF1661,\"<>0\")-COUNTBLANK(F1661:AF1661))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1670,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1774:AU1774,\">0.5\")+COUNTIF(I1774:AU1774,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1651))&E1651","v":"019003010"},null,null,1,"General Training Capability",0,null,390971,411522,504674,504674,585823,0,0,0,0,{"$f":"SUM(M1676:Q1676)","v":585823},null,{"$f":"R1676-S1676","v":585823},576510,null,null,{"$f":"SUM(V1676:W1676)","v":0},{"$f":"U1676+X1676","v":576510},null,null,{"$f":"U1676+X1676+Z1676+AA1676","v":576510},{"$f":"AB1676-U1676","v":0},578909,null,null,{"$f":"SUM(AE1676:AF1676)","v":0},{"$f":"AD1676+AG1676","v":578909},null,null,{"$f":"AD1676+AG1676+AI1676+AJ1676","v":578909},{"$f":"AK1676-AD1676","v":0},620888.07429642137,null,null,{"$f":"SUM(AN1676:AO1676)","v":0},{"$f":"AM1676+AP1676","v":620888.07429642137},null,null,{"$f":"AM1676+AP1676+AR1676+AS1676","v":620888.07429642137},{"$f":"AT1676-AM1676","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1677:AU1677,\"<>0\")-COUNTBLANK(F1677:AU1677))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1677:Q1677)","v":0},null,{"$f":"R1677-S1677","v":0},0,null,null,0,{"$f":"U1677+X1677","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1677+AP1677+AR1677+AS1677","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1680+AG1680","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1681+AG1681","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1676:I1685)","v":390971},411522,504674,504674,585823,0,0,0,0,585823,0,585823,576510,0,0,0,576510,0,0,576510,0,578909,0,0,{"$f":"SUM(AG1676:AG1685)","v":0},{"$f":"SUM(AH1676:AH1685)","v":578909},0,{"$f":"SUM(AJ1676:AJ1685)","v":0},{"$f":"SUM(AK1676:AK1685)","v":578909},{"$f":"SUM(AL1676:AL1685)","v":0},{"$f":"SUM(AM1676:AM1685)","v":620888.07429642137},{"$f":"SUM(AN1676:AN1685)","v":0},0,{"$f":"SUM(AP1676:AP1685)","v":0},{"$f":"SUM(AQ1676:AQ1685)","v":620888.07429642137},0,{"$f":"SUM(AS1676:AS1685)","v":0},{"$f":"SUM(AT1676:AT1685)","v":620888.07429642137},{"$f":"SUM(AU1676:AU1685)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1687+X1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1687+AG1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1687+AP1687","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1689,I1692,I1731)","v":387551},403716,501476,501476,581733,0,0,0,0,581733,0,581733,572757,0,0,0,{"$f":"U1688+X1688","v":572757},{"$f":"SUM(Z1689,Z1692,Z1731)","v":0},{"$f":"SUM(AA1689,AA1692,AA1731)","v":0},{"$f":"U1688+X1688+Z1688+AA1688","v":572757},{"$f":"SUM(AC1689,AC1692,AC1731)","v":0},574876,0,0,{"$f":"SUM(AG1689,AG1692,AG1731)","v":0},{"$f":"AD1688+AG1688","v":574876},{"$f":"SUM(AI1689,AI1692,AI1731)","v":0},{"$f":"SUM(AJ1689,AJ1692,AJ1731)","v":0},{"$f":"AD1688+AG1688+AI1688+AJ1688","v":574876},{"$f":"SUM(AL1689,AL1692,AL1731)","v":0},{"$f":"SUM(AM1689,AM1692,AM1731)","v":616629.51429642132},{"$f":"SUM(AN1689,AN1692,AN1731)","v":0},0,{"$f":"SUM(AP1689,AP1692,AP1731)","v":0},{"$f":"AM1688+AP1688","v":616629.51429642132},{"$f":"SUM(AR1689,AR1692,AR1731)","v":0},{"$f":"SUM(AS1689,AS1692,AS1731)","v":0},{"$f":"AM1688+AP1688+AR1688+AS1688","v":616629.51429642132},{"$f":"SUM(AU1689,AU1692,AU1731)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1689,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1689:AU1689,\"<>0\")-COUNTBLANK(I1689:AU1689))<>0,1,0))","v":1},{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1690:I1691)","v":352496},375062,463736,463736,487645,0,0,0,0,487645,0,487645,474162,0,0,0,{"$f":"U1689+X1689","v":474162},{"$f":"SUM(Z1690:Z1691)","v":0},{"$f":"SUM(AA1690:AA1691)","v":0},{"$f":"U1689+X1689+Z1689+AA1689","v":474162},{"$f":"SUM(AC1690:AC1691)","v":0},478023,0,0,{"$f":"SUM(AG1690:AG1691)","v":0},{"$f":"AD1689+AG1689","v":478023},{"$f":"SUM(AI1690:AI1691)","v":0},{"$f":"SUM(AJ1690:AJ1691)","v":0},{"$f":"AD1689+AG1689+AI1689+AJ1689","v":478023},{"$f":"SUM(AL1690:AL1691)","v":0},{"$f":"SUM(AM1690:AM1691)","v":514352.74629642128},{"$f":"SUM(AN1690:AN1691)","v":0},0,{"$f":"SUM(AP1690:AP1691)","v":0},{"$f":"AM1689+AP1689","v":514352.74629642128},{"$f":"SUM(AR1690:AR1691)","v":0},{"$f":"SUM(AS1690:AS1691)","v":0},{"$f":"AM1689+AP1689+AR1689+AS1689","v":514352.74629642128},{"$f":"SUM(AU1690:AU1691)","v":0}]
[1,{"$f":"B1689","v":"019003010001"},null,null,null,"Salaries and wages",null,null,317734,337227,417874,417874,437758,0,0,0,0,{"$f":"SUM(M1690:Q1690)","v":437758},null,{"$f":"R1690-S1690","v":437758},424521,null,null,{"$f":"SUM(V1690:W1690)","v":0},{"$f":"U1690+X1690","v":424521},null,null,{"$f":"U1690+X1690+Z1690+AA1690","v":424521},{"$f":"AB1690-U1690","v":0},428476,null,null,{"$f":"SUM(AE1690:AF1690)","v":0},{"$f":"AD1690+AG1690","v":428476},null,null,{"$f":"AD1690+AG1690+AI1690+AJ1690","v":428476},{"$f":"AK1690-AD1690","v":0},461040.17447299691,null,null,{"$f":"SUM(AN1690:AO1690)","v":0},{"$f":"AM1690+AP1690","v":461040.17447299691},null,null,{"$f":"AM1690+AP1690+AR1690+AS1690","v":461040.17447299691},{"$f":"AT1690-AM1690","v":0}]
[1,"019003010001",null,null,null,"Social contributions",null,null,34762,37835,45862,45862,49887,0,0,0,0,{"$f":"SUM(M1691:Q1691)","v":49887},null,{"$f":"R1691-S1691","v":49887},49641,null,null,{"$f":"SUM(V1691:W1691)","v":0},{"$f":"U1691+X1691","v":49641},null,null,{"$f":"U1691+X1691+Z1691+AA1691","v":49641},{"$f":"AB1691-U1691","v":0},49547,null,null,{"$f":"SUM(AE1691:AF1691)","v":0},{"$f":"AD1691+AG1691","v":49547},null,null,{"$f":"AD1691+AG1691+AI1691+AJ1691","v":49547},{"$f":"AK1691-AD1691","v":0},53312.571823424361,null,null,{"$f":"SUM(AN1691:AO1691)","v":0},{"$f":"AM1691+AP1691","v":53312.571823424361},null,null,{"$f":"AM1691+AP1691+AR1691+AS1691","v":53312.571823424361},{"$f":"AT1691-AM1691","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1693:I1730)","v":35055},28654,37740,37740,94088,0,0,0,0,94088,0,94088,98595,0,0,0,98595,{"$f":"SUM(Z1693:Z1730)","v":0},{"$f":"SUM(AA1693:AA1730)","v":0},98595,0,96853,0,0,0,{"$f":"SUM(AH1693:AH1730)","v":96853},{"$f":"SUM(AI1693:AI1730)","v":0},0,{"$f":"SUM(AK1693:AK1730)","v":96853},{"$f":"SUM(AL1693:AL1730)","v":0},102276.76800000001,0,0,0,{"$f":"SUM(AQ1693:AQ1730)","v":102276.76800000001},{"$f":"SUM(AR1693:AR1730)","v":0},0,{"$f":"SUM(AT1693:AT1730)","v":102276.76800000001},{"$f":"SUM(AU1693:AU1730)","v":0}]
[1,{"$f":"B1692","v":"019003010002"},null,null,null,"Administrative fees",null,null,8,2,0,0,3,0,0,0,0,{"$f":"SUM(M1693:Q1693)","v":3},null,{"$f":"R1693-S1693","v":3},3,null,null,{"$f":"SUM(V1693:W1693)","v":0},{"$f":"U1693+X1693","v":3},null,null,{"$f":"U1693+X1693+Z1693+AA1693","v":3},{"$f":"AB1693-U1693","v":0},3,null,null,{"$f":"SUM(AE1693:AF1693)","v":0},{"$f":"AD1693+AG1693","v":3},null,null,{"$f":"AD1693+AG1693+AI1693+AJ1693","v":3},{"$f":"AK1693-AD1693","v":0},3.1680000000000006,null,null,{"$f":"SUM(AN1693:AO1693)","v":0},{"$f":"AM1693+AP1693","v":3.1680000000000006},null,null,{"$f":"AM1693+AP1693+AR1693+AS1693","v":3.1680000000000006},{"$f":"AT1693-AM1693","v":0}]
[1,"019003010002",null,null,null,"Advertising",null,null,132,35,159,159,122,0,0,0,0,122,null,122,122,null,null,0,122,null,null,122,0,122,null,null,0,122,null,null,122,0,128.83199999999999,null,null,0,128.83199999999999,null,null,128.83199999999999,0]
[1,"019003010002",null,null,null,"Minor Assets",null,null,2071,4488,3086,3086,16383,0,0,0,0,16383,null,16383,15481,null,null,0,15481,null,null,15481,0,14060,null,null,0,14060,null,null,14060,0,14847.360000000002,null,null,0,14847.360000000002,null,null,14847.360000000002,0]
[0,"019003010002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003010002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Catering: Departmental activities",null,null,4460,680,532,532,592,0,0,0,0,592,null,592,583,null,null,0,583,null,null,583,0,583,null,null,{"$f":"SUM(AE1698:AF1698)","v":0},{"$f":"AD1698+AG1698","v":583},null,null,583,0,615.64800000000002,null,null,0,615.64800000000002,null,null,615.64800000000002,0]
[1,"019003010002",null,null,null,"Communication (G&S)",null,null,4010,2437,1844,1844,2519,0,0,0,0,2519,null,2519,2616,null,null,{"$f":"SUM(V1699:W1699)","v":0},{"$f":"U1699+X1699","v":2616},null,null,2616,0,2616,null,null,{"$f":"SUM(AE1699:AF1699)","v":0},{"$f":"AD1699+AG1699","v":2616},null,null,2616,0,2762.4960000000001,null,null,{"$f":"SUM(AN1699:AO1699)","v":0},{"$f":"AM1699+AP1699","v":2762.4960000000001},null,null,2762.4960000000001,0]
[1,"019003010002",null,null,null,"Computer services",null,null,92,79,140,140,87,0,0,0,0,87,null,87,88,null,null,{"$f":"SUM(V1700:W1700)","v":0},{"$f":"U1700+X1700","v":88},null,null,88,0,87,null,null,{"$f":"SUM(AE1700:AF1700)","v":0},{"$f":"AD1700+AG1700","v":87},null,null,87,0,91.872,null,null,{"$f":"SUM(AN1700:AO1700)","v":0},{"$f":"AM1700+AP1700","v":91.872},null,null,91.872,0]
[0,"019003010002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Infrastructure and planning services",null,null,155,151,96,96,468,0,0,0,0,468,null,468,462,null,null,0,462,null,null,462,0,462,null,null,0,462,null,null,462,0,487.87200000000007,null,null,0,487.87200000000007,null,null,487.87200000000007,0]
[0,"019003010002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1704,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1704:AU1704,\"<>0\")-COUNTBLANK(I1704:AU1704))<>0,1,0))","v":0},"019003010002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1704:Q1704)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003010002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1705:Q1705)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Contractors",null,null,6046,2739,3762,3762,11200,0,0,0,0,11200,null,11200,9082,null,null,0,9082,null,null,9082,0,9536,null,null,0,9536,null,null,9536,0,10070.016000000001,null,null,0,10070.016000000001,null,null,10070.016000000001,0]
[1,"019003010002",null,null,null,"Agency and support/outsourced services",null,null,74,87,109,109,80,0,0,0,0,80,null,80,81,null,null,0,81,null,null,81,0,81,null,null,0,81,null,null,81,0,85.536000000000001,null,null,0,85.536000000000001,null,null,85.536000000000001,0]
[1,"019003010002",null,null,null,"Entertainment",null,null,815,1,104,104,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000006,null,null,0,3.1680000000000006,null,null,3.1680000000000006,0]
[1,"019003010002",null,null,null,"Fleet services (including government motor transport)",null,null,182,669,644,644,2859,0,0,0,0,2859,null,2859,6407,null,null,0,6407,null,null,6407,0,4297,null,null,0,4297,null,null,4297,0,4537.6320000000005,null,null,0,4537.6320000000005,null,null,4537.6320000000005,0]
[0,"019003010002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,322,377,377,449,0,0,0,0,{"$f":"SUM(M1711:Q1711)","v":449},null,449,449,null,null,0,449,null,null,449,0,449,null,null,0,449,null,null,449,0,474.14400000000001,null,null,0,474.14400000000001,null,null,474.14400000000001,0]
[1,"019003010002",null,null,null,"Inventory: Farming supplies",null,null,0,0,16,16,41,0,0,0,0,41,null,41,40,null,null,0,40,null,null,40,0,40,null,null,0,40,null,null,40,0,42.240000000000009,null,null,0,42.240000000000009,null,null,42.240000000000009,0]
[1,"019003010002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,10000,0,0,0,0,{"$f":"SUM(M1713:Q1713)","v":10000},null,10000,10500,null,null,0,10500,null,null,10500,0,11000,null,null,0,11000,null,null,11000,0,11616,null,null,0,11616,null,null,11616,0]
[1,"019003010002",null,null,null,"Inventory: Fuel, oil and gas",null,null,2266,1160,430,430,925,0,0,0,0,925,null,925,922,null,null,0,922,null,null,922,0,922,null,null,0,922,null,null,922,0,973.63200000000006,null,null,0,973.63200000000006,null,null,973.63200000000006,0]
[0,"019003010002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Inventory: Materials and supplies",null,null,1834,1153,1185,1185,1539,0,0,0,0,1539,null,1539,1493,null,null,0,1493,null,null,1493,0,1493,null,null,0,1493,null,null,1493,0,1576.6080000000002,null,null,0,1576.6080000000002,null,null,1576.6080000000002,0]
[1,"019003010002",null,null,null,"Inventory: Medical supplies",null,null,25,5,8,8,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4480000000000004,null,null,0,8.4480000000000004,null,null,8.4480000000000004,0]
[0,"019003010002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003010002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003010002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Consumable supplies",null,null,4463,6696,4594,4594,4360,0,0,0,0,4360,null,4360,4325,null,null,0,4325,null,null,4325,0,4325,null,null,0,4325,null,null,4325,0,4567.2000000000007,null,null,0,4567.2000000000007,null,null,4567.2000000000007,0]
[1,"019003010002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,3023,2461,2103,2103,1635,0,0,0,0,1635,null,1635,1597,null,null,0,1597,null,null,1597,0,1597,null,null,0,1597,null,null,1597,0,1686.432,null,null,0,1686.432,null,null,1686.432,0]
[1,"019003010002",null,null,null,"Operating leases",null,null,200,2811,1376,1376,2668,0,0,0,0,2668,null,2668,2666,null,null,0,2666,null,null,2666,0,2666,null,null,0,2666,null,null,2666,0,2815.2960000000003,null,null,0,2815.2960000000003,null,null,2815.2960000000003,0]
[1,"019003010002",null,null,null,"Rental and hiring",null,null,2,0,-1,-1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Property payments",null,null,8304,8730,5758,5758,18216,0,0,0,0,18216,null,18216,18729,null,null,0,18729,null,null,18729,0,19481,null,null,0,19481,null,null,19481,0,20571.936000000002,null,null,0,20571.936000000002,null,null,20571.936000000002,0]
[0,"019003010002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003010002",null,null,null,"Travel and subsistence",null,null,30775,21443,9227,9227,16659,0,0,0,0,16659,null,16659,19661,null,null,0,19661,null,null,19661,0,19745,null,null,0,19745,null,null,19745,0,20850.72,null,null,0,20850.72,null,null,20850.72,0]
[1,"019003010002",null,null,null,"Training and development",null,null,798,923,891,891,1293,0,0,0,0,1293,null,1293,1297,null,null,0,1297,null,null,1297,0,1297,null,null,0,1297,null,null,1297,0,1369.6320000000001,null,null,0,1369.6320000000001,null,null,1369.6320000000001,0]
[1,"019003010002",null,null,null,"Operating payments",null,null,-34978,-28773,869,869,1540,0,0,0,0,1540,null,1540,1540,null,null,0,1540,null,null,1540,0,1540,null,null,0,1540,null,null,1540,0,1626.2400000000002,null,null,0,1626.2400000000002,null,null,1626.2400000000002,0]
[1,"019003010002",null,null,null,"Venues and facilities",null,null,298,355,431,431,439,0,0,0,0,439,null,439,440,null,null,0,440,null,null,440,0,440,null,null,0,440,null,null,440,0,464.64000000000004,null,null,0,464.64000000000004,null,null,464.64000000000004,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1732:I1733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1732:AU1733)","v":0}]
[0,{"$f":"B1731","v":"019003010003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1732:Q1732)","v":0},null,{"$f":"R1732-S1732","v":0},0,null,null,{"$f":"SUM(V1732:W1732)","v":0},{"$f":"U1732+X1732","v":0},null,null,{"$f":"U1732+X1732+Z1732+AA1732","v":0},{"$f":"AB1732-U1732","v":0},0,null,null,{"$f":"SUM(AE1732:AF1732)","v":0},{"$f":"AD1732+AG1732","v":0},null,null,{"$f":"AD1732+AG1732+AI1732+AJ1732","v":0},{"$f":"AK1732-AD1732","v":0},0,null,null,{"$f":"SUM(AN1732:AO1732)","v":0},{"$f":"AM1732+AP1732","v":0},null,null,{"$f":"AM1732+AP1732+AR1732+AS1732","v":0},{"$f":"AT1732-AM1732","v":0}]
[0,"019003010003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1733-S1733","v":0},0,null,null,{"$f":"SUM(V1733:W1733)","v":0},{"$f":"U1733+X1733","v":0},null,null,{"$f":"U1733+X1733+Z1733+AA1733","v":0},{"$f":"AB1733-U1733","v":0},0,null,null,{"$f":"SUM(AE1733:AF1733)","v":0},{"$f":"AD1733+AG1733","v":0},null,null,{"$f":"AD1733+AG1733+AI1733+AJ1733","v":0},{"$f":"AK1733-AD1733","v":0},0,null,null,{"$f":"SUM(AN1733:AO1733)","v":0},{"$f":"AM1733+AP1733","v":0},null,null,{"$f":"AM1733+AP1733+AR1733+AS1733","v":0},{"$f":"AT1733-AM1733","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1735,I1742,I1745,I1746,I1747,I1754,I1755)","v":918},{"$f":"SUM(J1735,J1742,J1745,J1746,J1747,J1754,J1755)","v":5091},236,236,2112,0,0,0,0,2112,{"$f":"SUM(S1735,S1742,S1745,S1746,S1747,S1754,S1755)","v":0},2112,2002,0,0,0,2002,0,0,2002,0,2273,0,0,0,2273,0,0,2273,0,2400,0,0,0,2400,0,0,2400,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1735,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1735:AU1735,\"<>0\")-COUNTBLANK(I1735:AU1735))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1736,I1739)","v":0},{"$f":"SUM(J1736,J1739)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1736,S1739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1650,0)","v":"General Training Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1737:I1738)","v":0},{"$f":"SUM(J1737:J1738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1737:S1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1735:$D1736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1735:$D1736)","v":0},{"$f":"SUM(V1737:W1737)","v":0},{"$f":"U1737+X1737","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1735:$D1736)","v":0},{"$f":"AB1737-U1737","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1735:$D1736)","v":0},{"$f":"SUM(AE1737:AF1737)","v":0},{"$f":"AD1737+AG1737","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1735:$D1736)","v":0},{"$f":"AK1737-AD1737","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1735:$D1736)","v":0},{"$f":"SUM(AN1737:AO1737)","v":0},{"$f":"AM1737+AP1737","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1735:$D1736)","v":0},{"$f":"AT1737-AM1737","v":0}]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1737:$D1738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1737:$D1738)","v":0},{"$f":"SUM(V1738:W1738)","v":0},{"$f":"U1738+X1738","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1737:$D1738)","v":0},{"$f":"AB1738-U1738","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1737:$D1738)","v":0},{"$f":"SUM(AE1738:AF1738)","v":0},{"$f":"AD1738+AG1738","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1737:$D1738)","v":0},{"$f":"AK1738-AD1738","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1737:$D1738)","v":0},{"$f":"SUM(AN1738:AO1738)","v":0},{"$f":"AM1738+AP1738","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1737:$D1738)","v":0},{"$f":"AT1738-AM1738","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1740:I1741)","v":0},{"$f":"SUM(J1740:J1741)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1740:S1741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1739:$D1740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1739:$D1740)","v":0},{"$f":"SUM(V1740:W1740)","v":0},{"$f":"U1740+X1740","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1739:$D1740)","v":0},{"$f":"AB1740-U1740","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1739:$D1740)","v":0},{"$f":"SUM(AE1740:AF1740)","v":0},{"$f":"AD1740+AG1740","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1739:$D1740)","v":0},{"$f":"AK1740-AD1740","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1739:$D1740)","v":0},{"$f":"SUM(AN1740:AO1740)","v":0},{"$f":"AM1740+AP1740","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1739:$D1740)","v":0},{"$f":"AT1740-AM1740","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1741:$D1742)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1741:$D1742)","v":0},{"$f":"SUM(V1741:W1741)","v":0},{"$f":"U1741+X1741","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1741:$D1742)","v":0},{"$f":"AB1741-U1741","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1741:$D1742)","v":0},{"$f":"SUM(AE1741:AF1741)","v":0},{"$f":"AD1741+AG1741","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1741:$D1742)","v":0},{"$f":"AK1741-AD1741","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1741:$D1742)","v":0},{"$f":"SUM(AN1741:AO1741)","v":0},{"$f":"AM1741+AP1741","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1741:$D1742)","v":0},{"$f":"AT1741-AM1741","v":0}]
[1,null,{"$f":"C1736","v":"General Training Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1743:I1744)","v":0},{"$f":"SUM(J1743:J1744)","v":0},8,8,7,0,0,0,0,7,{"$f":"SUM(S1743:S1744)","v":0},7,6,0,0,0,6,{"$f":"SUM(Z1743:Z1744)","v":0},{"$f":"SUM(AA1743:AA1744)","v":0},{"$f":"SUM(AB1743:AB1744)","v":6},{"$f":"SUM(AC1743:AC1744)","v":0},{"$f":"SUM(AD1743:AD1744)","v":6},0,0,0,6,{"$f":"SUM(AI1743:AI1744)","v":0},{"$f":"SUM(AJ1743:AJ1744)","v":0},{"$f":"SUM(AK1743:AK1744)","v":6},{"$f":"SUM(AL1743:AL1744)","v":0},{"$f":"SUM(AM1743:AM1744)","v":6},{"$f":"SUM(AN1743:AN1744)","v":0},0,0,6,{"$f":"SUM(AR1743:AR1744)","v":0},{"$f":"SUM(AS1743:AS1744)","v":0},{"$f":"SUM(AT1743:AT1744)","v":6},{"$f":"SUM(AU1743:AU1744)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1743:$D1744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1743:$D1744)","v":0},{"$f":"SUM(V1743:W1743)","v":0},{"$f":"U1743+X1743","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1743:$D1744)","v":0},{"$f":"AB1743-U1743","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1743:$D1744)","v":0},{"$f":"SUM(AE1743:AF1743)","v":0},{"$f":"AD1743+AG1743","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1743:$D1744)","v":0},{"$f":"AK1743-AD1743","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1743:$D1744)","v":0},{"$f":"SUM(AN1743:AO1743)","v":0},{"$f":"AM1743+AP1743","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1743:$D1744)","v":0},{"$f":"AT1743-AM1743","v":0}]
[1,null,{"$f":"C1736","v":"General Training Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1745:$D1746)","v":0},0,8,8,7,0,0,0,0,7,{"$f":"DSUM($I$172:$BA$261,S$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1745:$D1746)","v":7},{"$f":"DSUM($I$172:$BA$261,U$172,$C1745:$D1746)","v":6},{"$f":"DSUM($I$172:$BA$261,V$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1745:$D1746)","v":0},{"$f":"SUM(V1744:W1744)","v":0},{"$f":"U1744+X1744","v":6},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1745:$D1746)","v":6},{"$f":"AB1744-U1744","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1745:$D1746)","v":6},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1745:$D1746)","v":0},{"$f":"SUM(AE1744:AF1744)","v":0},{"$f":"AD1744+AG1744","v":6},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1745:$D1746)","v":6},{"$f":"AK1744-AD1744","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1745:$D1746)","v":6},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1745:$D1746)","v":0},{"$f":"SUM(AN1744:AO1744)","v":0},{"$f":"AM1744+AP1744","v":6},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1745:$D1746)","v":6},{"$f":"AT1744-AM1744","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1747:$D1748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1747:$D1748)","v":0},{"$f":"SUM(V1745:W1745)","v":0},{"$f":"U1745+X1745","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1747:$D1748)","v":0},{"$f":"AB1745-U1745","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1747:$D1748)","v":0},{"$f":"SUM(AE1745:AF1745)","v":0},{"$f":"AD1745+AG1745","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1747:$D1748)","v":0},{"$f":"AK1745-AD1745","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1747:$D1748)","v":0},{"$f":"SUM(AN1745:AO1745)","v":0},{"$f":"AM1745+AP1745","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1747:$D1748)","v":0},{"$f":"AT1745-AM1745","v":0}]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1749:$D1750)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1749:$D1750)","v":0},{"$f":"SUM(V1746:W1746)","v":0},{"$f":"U1746+X1746","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1749:$D1750)","v":0},{"$f":"AB1746-U1746","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1749:$D1750)","v":0},{"$f":"SUM(AE1746:AF1746)","v":0},{"$f":"AD1746+AG1746","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1749:$D1750)","v":0},{"$f":"AK1746-AD1746","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1749:$D1750)","v":0},{"$f":"SUM(AN1746:AO1746)","v":0},{"$f":"AM1746+AP1746","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1749:$D1750)","v":0},{"$f":"AT1746-AM1746","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1748,I1751)","v":0},{"$f":"SUM(J1748,J1751)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1748,S1751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1749:I1750)","v":0},{"$f":"SUM(J1749:J1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1749:S1750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1751:$D1752)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1751:$D1752)","v":0},{"$f":"SUM(V1749:W1749)","v":0},{"$f":"U1749+X1749","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1751:$D1752)","v":0},{"$f":"AB1749-U1749","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1751:$D1752)","v":0},{"$f":"SUM(AE1749:AF1749)","v":0},{"$f":"AD1749+AG1749","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1751:$D1752)","v":0},{"$f":"AK1749-AD1749","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1751:$D1752)","v":0},{"$f":"SUM(AN1749:AO1749)","v":0},{"$f":"AM1749+AP1749","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1751:$D1752)","v":0},{"$f":"AT1749-AM1749","v":0}]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1753:$D1754)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1753:$D1754)","v":0},{"$f":"SUM(V1750:W1750)","v":0},{"$f":"U1750+X1750","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1753:$D1754)","v":0},{"$f":"AB1750-U1750","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1753:$D1754)","v":0},{"$f":"SUM(AE1750:AF1750)","v":0},{"$f":"AD1750+AG1750","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1753:$D1754)","v":0},{"$f":"AK1750-AD1750","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1753:$D1754)","v":0},{"$f":"SUM(AN1750:AO1750)","v":0},{"$f":"AM1750+AP1750","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1753:$D1754)","v":0},{"$f":"AT1750-AM1750","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1752:I1753)","v":0},{"$f":"SUM(J1752:J1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1752:S1753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1755:$D1756)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1755:$D1756)","v":0},{"$f":"SUM(V1752:W1752)","v":0},{"$f":"U1752+X1752","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1755:$D1756)","v":0},{"$f":"AB1752-U1752","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1755:$D1756)","v":0},{"$f":"SUM(AE1752:AF1752)","v":0},{"$f":"AD1752+AG1752","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1755:$D1756)","v":0},{"$f":"AK1752-AD1752","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1755:$D1756)","v":0},{"$f":"SUM(AN1752:AO1752)","v":0},{"$f":"AM1752+AP1752","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1755:$D1756)","v":0},{"$f":"AT1752-AM1752","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1757:$D1758)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1757:$D1758)","v":0},{"$f":"SUM(V1753:W1753)","v":0},{"$f":"U1753+X1753","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1757:$D1758)","v":0},{"$f":"AB1753-U1753","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1757:$D1758)","v":0},{"$f":"SUM(AE1753:AF1753)","v":0},{"$f":"AD1753+AG1753","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1757:$D1758)","v":0},{"$f":"AK1753-AD1753","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1757:$D1758)","v":0},{"$f":"SUM(AN1753:AO1753)","v":0},{"$f":"AM1753+AP1753","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1757:$D1758)","v":0},{"$f":"AT1753-AM1753","v":0}]
[0,null,{"$f":"C1736","v":"General Training Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1759:$D1760)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1759:$D1760)","v":0},{"$f":"SUM(V1754:W1754)","v":0},{"$f":"U1754+X1754","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1759:$D1760)","v":0},{"$f":"AB1754-U1754","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1759:$D1760)","v":0},{"$f":"SUM(AE1754:AF1754)","v":0},{"$f":"AD1754+AG1754","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1759:$D1760)","v":0},{"$f":"AK1754-AD1754","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1759:$D1760)","v":0},{"$f":"SUM(AN1754:AO1754)","v":0},{"$f":"AM1754+AP1754","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1759:$D1760)","v":0},{"$f":"AT1754-AM1754","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1756:I1757)","v":918},{"$f":"SUM(J1756:J1757)","v":5091},228,228,2105,0,0,0,0,2105,{"$f":"SUM(S1756:S1757)","v":0},2105,1996,0,0,0,1996,0,0,1996,0,2267,0,0,0,2267,0,0,2267,0,2394,0,0,0,2394,0,0,2394,0]
[1,null,{"$f":"C1736","v":"General Training Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1761:$D1762)","v":837},1321,228,228,2105,0,0,0,0,2105,{"$f":"DSUM($I$172:$BA$261,S$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1761:$D1762)","v":2105},{"$f":"DSUM($I$172:$BA$261,U$172,$C1761:$D1762)","v":1996},{"$f":"DSUM($I$172:$BA$261,V$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1761:$D1762)","v":0},{"$f":"SUM(V1756:W1756)","v":0},{"$f":"U1756+X1756","v":1996},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1761:$D1762)","v":1996},{"$f":"AB1756-U1756","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1761:$D1762)","v":2267},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1761:$D1762)","v":0},{"$f":"SUM(AE1756:AF1756)","v":0},{"$f":"AD1756+AG1756","v":2267},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1761:$D1762)","v":2267},{"$f":"AK1756-AD1756","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1761:$D1762)","v":2394},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1761:$D1762)","v":0},{"$f":"SUM(AN1756:AO1756)","v":0},{"$f":"AM1756+AP1756","v":2394},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1761:$D1762)","v":2394},{"$f":"AT1756-AM1756","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1763:$D1764)","v":81},3770,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1763:$D1764)","v":0},{"$f":"SUM(V1757:W1757)","v":0},{"$f":"U1757+X1757","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1763:$D1764)","v":0},{"$f":"AB1757-U1757","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1763:$D1764)","v":0},{"$f":"SUM(AE1757:AF1757)","v":0},{"$f":"AD1757+AG1757","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1763:$D1764)","v":0},{"$f":"AK1757-AD1757","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1763:$D1764)","v":0},{"$f":"SUM(AN1757:AO1757)","v":0},{"$f":"AM1757+AP1757","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1763:$D1764)","v":0},{"$f":"AT1757-AM1757","v":0}]
[1,null,{"$f":"C1736","v":"General Training Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1759,I1762,I1765:I1769)","v":2495},2624,2962,2962,1978,0,0,0,0,1978,{"$f":"SUM(S1759,S1762,S1765:S1769)","v":0},1978,1751,0,0,0,1751,{"$f":"SUM(Z1759,Z1762,Z1765:Z1769)","v":0},{"$f":"SUM(AA1759,AA1762,AA1765:AA1769)","v":0},{"$f":"SUM(AB1759,AB1762,AB1765:AB1769)","v":1751},0,1760,0,0,{"$f":"SUM(AG1759,AG1762,AG1765:AG1769)","v":0},{"$f":"SUM(AH1759,AH1762,AH1765:AH1769)","v":1760},{"$f":"SUM(AI1759,AI1762,AI1765:AI1769)","v":0},{"$f":"SUM(AJ1759,AJ1762,AJ1765:AJ1769)","v":0},{"$f":"SUM(AK1759,AK1762,AK1765:AK1769)","v":1760},{"$f":"SUM(AL1759,AL1762,AL1765:AL1769)","v":0},{"$f":"SUM(AM1759,AM1762,AM1765:AM1769)","v":1858.5600000000002},{"$f":"SUM(AN1759,AN1762,AN1765:AN1769)","v":0},0,{"$f":"SUM(AP1759,AP1762,AP1765:AP1769)","v":0},{"$f":"SUM(AQ1759,AQ1762,AQ1765:AQ1769)","v":1858.5600000000002},{"$f":"SUM(AR1759,AR1762,AR1765:AR1769)","v":0},{"$f":"SUM(AS1759,AS1762,AS1765:AS1769)","v":0},{"$f":"SUM(AT1759,AT1762,AT1765:AT1769)","v":1858.5600000000002},{"$f":"SUM(AU1759,AU1762,AU1765:AU1769)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1759,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1759:AU1759,\"<>0\")-COUNTBLANK(I1759:AU1759))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1760:I1761)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1760:S1761)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1760:Z1761)","v":0},{"$f":"SUM(AA1760:AA1761)","v":0},{"$f":"SUM(AB1760:AB1761)","v":0},0,0,0,0,{"$f":"SUM(AG1760:AG1761)","v":0},{"$f":"SUM(AH1760:AH1761)","v":0},{"$f":"SUM(AI1760:AI1761)","v":0},{"$f":"SUM(AJ1760:AJ1761)","v":0},{"$f":"SUM(AK1760:AK1761)","v":0},{"$f":"SUM(AL1760:AL1761)","v":0},{"$f":"SUM(AM1760:AM1761)","v":0},{"$f":"SUM(AN1760:AN1761)","v":0},0,{"$f":"SUM(AP1760:AP1761)","v":0},{"$f":"SUM(AQ1760:AQ1761)","v":0},{"$f":"SUM(AR1760:AR1761)","v":0},{"$f":"SUM(AS1760:AS1761)","v":0},{"$f":"SUM(AT1760:AT1761)","v":0},{"$f":"SUM(AU1760:AU1761)","v":0}]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1760,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1760,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010054"},{"$f":"C1736","v":"General Training Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1760-S1760","v":0},0,null,null,{"$f":"SUM(V1760:W1760)","v":0},{"$f":"U1760+X1760","v":0},null,null,{"$f":"U1760+X1760+Z1760+AA1760","v":0},{"$f":"AB1760-U1760","v":0},0,null,null,{"$f":"SUM(AE1760:AF1760)","v":0},{"$f":"AD1760+AG1760","v":0},null,null,{"$f":"AD1760+AG1760+AI1760+AJ1760","v":0},{"$f":"AK1760-AD1760","v":0},0,null,null,{"$f":"SUM(AN1760:AO1760)","v":0},{"$f":"AM1760+AP1760","v":0},null,null,{"$f":"AM1760+AP1760+AR1760+AS1760","v":0},{"$f":"AT1760-AM1760","v":0}]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1761,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1761,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1761-S1761","v":0},0,null,null,{"$f":"SUM(V1761:W1761)","v":0},{"$f":"U1761+X1761","v":0},null,null,{"$f":"U1761+X1761+Z1761+AA1761","v":0},{"$f":"AB1761-U1761","v":0},0,null,null,{"$f":"SUM(AE1761:AF1761)","v":0},{"$f":"AD1761+AG1761","v":0},null,null,{"$f":"AD1761+AG1761+AI1761+AJ1761","v":0},{"$f":"AK1761-AD1761","v":0},0,null,null,{"$f":"SUM(AN1761:AO1761)","v":0},{"$f":"AM1761+AP1761","v":0},null,null,{"$f":"AM1761+AP1761+AR1761+AS1761","v":0},{"$f":"AT1761-AM1761","v":0}]
[1,null,{"$f":"C1736","v":"General Training Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1763:I1764)","v":2495},2624,2962,2962,1978,{"$f":"SUM(N1763:N1764)","v":0},0,0,0,{"$f":"SUM(M1762:Q1762)","v":1978},{"$f":"SUM(S1763:S1764)","v":0},{"$f":"SUM(T1763:T1764)","v":1978},1751,0,0,0,1751,{"$f":"SUM(Z1763:Z1764)","v":0},{"$f":"SUM(AA1763:AA1764)","v":0},1751,0,1760,0,0,{"$f":"SUM(AG1763:AG1764)","v":0},{"$f":"SUM(AH1763:AH1764)","v":1760},0,{"$f":"SUM(AJ1763:AJ1764)","v":0},{"$f":"SUM(AK1763:AK1764)","v":1760},{"$f":"SUM(AL1763:AL1764)","v":0},{"$f":"SUM(AM1763:AM1764)","v":1858.5600000000002},{"$f":"SUM(AN1763:AN1764)","v":0},0,{"$f":"SUM(AP1763:AP1764)","v":0},{"$f":"SUM(AQ1763:AQ1764)","v":1858.5600000000002},0,{"$f":"SUM(AS1763:AS1764)","v":0},{"$f":"SUM(AT1763:AT1764)","v":1858.5600000000002},{"$f":"SUM(AU1763:AU1764)","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010056"},43,41,null,"Transport equipment",null,null,58,11,0,0,0,0,0,0,0,{"$f":"SUM(M1763:Q1763)","v":0},null,{"$f":"R1763-S1763","v":0},0,null,null,{"$f":"SUM(V1763:W1763)","v":0},{"$f":"U1763+X1763","v":0},null,null,{"$f":"U1763+X1763+Z1763+AA1763","v":0},{"$f":"AB1763-U1763","v":0},0,null,null,{"$f":"SUM(AE1763:AF1763)","v":0},{"$f":"AD1763+AG1763","v":0},null,null,{"$f":"AD1763+AG1763+AI1763+AJ1763","v":0},{"$f":"AK1763-AD1763","v":0},0,null,null,{"$f":"SUM(AN1763:AO1763)","v":0},{"$f":"AM1763+AP1763","v":0},null,null,{"$f":"AM1763+AP1763+AR1763+AS1763","v":0},{"$f":"AT1763-AM1763","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010057"},{"$f":"C1736","v":"General Training Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,2437,2613,2962,2962,1978,0,0,0,0,1978,null,1978,1751,null,null,0,1751,null,null,1751,0,1760,null,null,0,1760,null,null,1760,0,1858.5600000000002,null,null,0,1858.5600000000002,null,null,1858.5600000000002,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)","v":"019003010062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,I$269:I$281)","v":7},91,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1688,I1734,I1758,I1770)","v":390971},{"$f":"SUM(J1688,J1734,J1758,J1770)","v":411522},{"$f":"SUM(K1688,K1734,K1758,K1770)","v":504674},504674,585823,0,0,0,0,585823,0,585823,576510,0,0,0,576510,0,0,576510,0,578909,0,0,0,578909,0,0,578909,0,620888.07429642137,0,0,0,620888.07429642137,0,0,620888.07429642137,{"$f":"SUM(AU1688,AU1734,AU1758,AU1770)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1772-I1686","v":0},{"$f":"J1772-J1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(L1660:L1669,\"=0\")+COUNTBLANK(L1660:L1669))=10))),1,0)","v":1},{"$f":"IF(AND(J1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(M1660:M1669,\"=0\")+COUNTBLANK(M1660:M1669))=10))),1,0)","v":1},{"$f":"IF(AND(K1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(N1660:N1669,\"=0\")+COUNTBLANK(N1660:N1669))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(P1660:P1669,\"=0\")+COUNTBLANK(P1660:P1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(S1660:S1669,\"=0\")+COUNTBLANK(S1660:S1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(Y1660:Y1669,\"=0\")+COUNTBLANK(Y1660:Y1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(AH1660:AH1669,\"=0\")+COUNTBLANK(AH1660:AH1669))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1759","v":0},{"$f":"+J1759","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1779:Q1779)","v":0},{"$f":"+S1759","v":0},{"$f":"SUM(T1780:T1781)","v":0},{"$f":"+U1759","v":0},{"$f":"+V1759","v":0},{"$f":"+W1759","v":0},0,0,0,0,0,0,{"$f":"+AD1759","v":0},{"$f":"+AE1759","v":0},{"$f":"+AF1759","v":0},{"$f":"SUM(AG1780:AG1781)","v":0},{"$f":"SUM(AH1780:AH1781)","v":0},0,{"$f":"SUM(AJ1780:AJ1781)","v":0},{"$f":"SUM(AK1780:AK1781)","v":0},{"$f":"SUM(AL1780:AL1781)","v":0},{"$f":"+AM1759","v":0},{"$f":"+AN1759","v":0},{"$f":"+AO1759","v":0},{"$f":"SUM(AP1780:AP1781)","v":0},{"$f":"SUM(AQ1780:AQ1781)","v":0},0,{"$f":"SUM(AS1780:AS1781)","v":0},{"$f":"SUM(AT1780:AT1781)","v":0},{"$f":"SUM(AU1780:AU1781)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1781:Q1781)","v":0},null,{"$f":"R1781-S1781","v":0},null,null,null,{"$f":"SUM(V1781:W1781)","v":0},{"$f":"U1781+X1781","v":0},null,null,{"$f":"U1781+X1781+Z1781+AA1781","v":0},{"$f":"AB1781-U1781","v":0},null,null,null,{"$f":"SUM(AE1781:AF1781)","v":0},{"$f":"AD1781+AG1781","v":0},null,null,{"$f":"AD1781+AG1781+AI1781+AJ1781","v":0},{"$f":"AK1781-AD1781","v":0},null,null,null,{"$f":"SUM(AN1781:AO1781)","v":0},{"$f":"AM1781+AP1781","v":0},null,null,{"$f":"AM1781+AP1781+AR1781+AS1781","v":0},{"$f":"AT1781-AM1781","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1782:Q1782)","v":0},null,{"$f":"R1782-S1782","v":0},null,null,null,{"$f":"SUM(V1782:W1782)","v":0},{"$f":"U1782+X1782","v":0},null,null,{"$f":"U1782+X1782+Z1782+AA1782","v":0},{"$f":"AB1782-U1782","v":0},null,null,null,{"$f":"SUM(AE1782:AF1782)","v":0},{"$f":"AD1782+AG1782","v":0},null,null,{"$f":"AD1782+AG1782+AI1782+AJ1782","v":0},{"$f":"AK1782-AD1782","v":0},null,null,null,{"$f":"SUM(AN1782:AO1782)","v":0},{"$f":"AM1782+AP1782","v":0},null,null,{"$f":"AM1782+AP1782+AR1782+AS1782","v":0},{"$f":"AT1782-AM1782","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[11,{"$f":"A1800","v":11},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Landward Defence"}]
[1,null,null,null,{"$f":"B1800","v":11},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1800+3,0)<>\"\",OFFSET($F$43,A1800+3,0),\"\")","v":"Signal Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding SA Army Signal Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1811:AF1811,\"<>0\")-COUNTBLANK(F1811:AF1811))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1820,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1924:AU1924,\">0.5\")+COUNTIF(I1924:AU1924,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1801))&E1801","v":"019003011"},null,null,1,"Signal Capability",0,null,1072079,1119012,1136731,1136731,1262575,0,0,12506,0,{"$f":"SUM(M1826:Q1826)","v":1275081},null,{"$f":"R1826-S1826","v":1275081},1248657,null,null,{"$f":"SUM(V1826:W1826)","v":0},{"$f":"U1826+X1826","v":1248657},null,null,{"$f":"U1826+X1826+Z1826+AA1826","v":1248657},{"$f":"AB1826-U1826","v":0},1269852,null,null,{"$f":"SUM(AE1826:AF1826)","v":0},{"$f":"AD1826+AG1826","v":1269852},null,null,{"$f":"AD1826+AG1826+AI1826+AJ1826","v":1269852},{"$f":"AK1826-AD1826","v":0},1364578.5117920528,null,null,{"$f":"SUM(AN1826:AO1826)","v":0},{"$f":"AM1826+AP1826","v":1364578.5117920528},null,null,{"$f":"AM1826+AP1826+AR1826+AS1826","v":1364578.5117920528},{"$f":"AT1826-AM1826","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1827:AU1827,\"<>0\")-COUNTBLANK(F1827:AU1827))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1827:Q1827)","v":0},null,{"$f":"R1827-S1827","v":0},0,null,null,0,{"$f":"U1827+X1827","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1827+AP1827+AR1827+AS1827","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1830+AG1830","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1831+AG1831","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1826:I1835)","v":1072079},1119012,1136731,1136731,1262575,0,0,12506,0,1275081,0,1275081,1248657,0,0,0,1248657,0,0,1248657,0,1269852,0,0,{"$f":"SUM(AG1826:AG1835)","v":0},{"$f":"SUM(AH1826:AH1835)","v":1269852},0,{"$f":"SUM(AJ1826:AJ1835)","v":0},{"$f":"SUM(AK1826:AK1835)","v":1269852},{"$f":"SUM(AL1826:AL1835)","v":0},{"$f":"SUM(AM1826:AM1835)","v":1364578.5117920528},{"$f":"SUM(AN1826:AN1835)","v":0},0,{"$f":"SUM(AP1826:AP1835)","v":0},{"$f":"SUM(AQ1826:AQ1835)","v":1364578.5117920528},0,{"$f":"SUM(AS1826:AS1835)","v":0},{"$f":"SUM(AT1826:AT1835)","v":1364578.5117920528},{"$f":"SUM(AU1826:AU1835)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1837+X1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1837+AG1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1837+AP1837","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1839,I1842,I1881)","v":1036129},1102142,1129705,1129705,1255493,0,0,12506,0,1267999,0,1267999,1240189,0,0,0,{"$f":"U1838+X1838","v":1240189},{"$f":"SUM(Z1839,Z1842,Z1881)","v":0},{"$f":"SUM(AA1839,AA1842,AA1881)","v":0},{"$f":"U1838+X1838+Z1838+AA1838","v":1240189},{"$f":"SUM(AC1839,AC1842,AC1881)","v":0},1263231,0,0,{"$f":"SUM(AG1839,AG1842,AG1881)","v":0},{"$f":"AD1838+AG1838","v":1263231},{"$f":"SUM(AI1839,AI1842,AI1881)","v":0},{"$f":"SUM(AJ1839,AJ1842,AJ1881)","v":0},{"$f":"AD1838+AG1838+AI1838+AJ1838","v":1263231},{"$f":"SUM(AL1839,AL1842,AL1881)","v":0},{"$f":"SUM(AM1839,AM1842,AM1881)","v":1357586.8717920529},{"$f":"SUM(AN1839,AN1842,AN1881)","v":0},0,{"$f":"SUM(AP1839,AP1842,AP1881)","v":0},{"$f":"AM1838+AP1838","v":1357586.8717920529},{"$f":"SUM(AR1839,AR1842,AR1881)","v":0},{"$f":"SUM(AS1839,AS1842,AS1881)","v":0},{"$f":"AM1838+AP1838+AR1838+AS1838","v":1357586.8717920529},{"$f":"SUM(AU1839,AU1842,AU1881)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1839,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1839:AU1839,\"<>0\")-COUNTBLANK(I1839:AU1839))<>0,1,0))","v":1},{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1840:I1841)","v":962893},1029503,1055777,1055777,1178366,0,0,12506,0,1190872,0,1190872,1158319,0,0,0,{"$f":"U1839+X1839","v":1158319},{"$f":"SUM(Z1840:Z1841)","v":0},{"$f":"SUM(AA1840:AA1841)","v":0},{"$f":"U1839+X1839+Z1839+AA1839","v":1158319},{"$f":"SUM(AC1840:AC1841)","v":0},1180747,0,0,{"$f":"SUM(AG1840:AG1841)","v":0},{"$f":"AD1839+AG1839","v":1180747},{"$f":"SUM(AI1840:AI1841)","v":0},{"$f":"SUM(AJ1840:AJ1841)","v":0},{"$f":"AD1839+AG1839+AI1839+AJ1839","v":1180747},{"$f":"SUM(AL1840:AL1841)","v":0},{"$f":"SUM(AM1840:AM1841)","v":1270483.7677920528},{"$f":"SUM(AN1840:AN1841)","v":0},0,{"$f":"SUM(AP1840:AP1841)","v":0},{"$f":"AM1839+AP1839","v":1270483.7677920528},{"$f":"SUM(AR1840:AR1841)","v":0},{"$f":"SUM(AS1840:AS1841)","v":0},{"$f":"AM1839+AP1839+AR1839+AS1839","v":1270483.7677920528},{"$f":"SUM(AU1840:AU1841)","v":0}]
[1,{"$f":"B1839","v":"019003011001"},null,null,null,"Salaries and wages",null,null,850025,908404,946478,946478,1057963,0,0,12506,0,{"$f":"SUM(M1840:Q1840)","v":1070469},null,{"$f":"R1840-S1840","v":1070469},1037149,null,null,{"$f":"SUM(V1840:W1840)","v":0},{"$f":"U1840+X1840","v":1037149},null,null,{"$f":"U1840+X1840+Z1840+AA1840","v":1037149},{"$f":"AB1840-U1840","v":0},1058741,null,null,{"$f":"SUM(AE1840:AF1840)","v":0},{"$f":"AD1840+AG1840","v":1058741},null,null,{"$f":"AD1840+AG1840+AI1840+AJ1840","v":1058741},{"$f":"AK1840-AD1840","v":0},1139205.312226858,null,null,{"$f":"SUM(AN1840:AO1840)","v":0},{"$f":"AM1840+AP1840","v":1139205.312226858},null,null,{"$f":"AM1840+AP1840+AR1840+AS1840","v":1139205.312226858},{"$f":"AT1840-AM1840","v":0}]
[1,"019003011001",null,null,null,"Social contributions",null,null,112868,121099,109299,109299,120403,0,0,0,0,{"$f":"SUM(M1841:Q1841)","v":120403},null,{"$f":"R1841-S1841","v":120403},121170,null,null,{"$f":"SUM(V1841:W1841)","v":0},{"$f":"U1841+X1841","v":121170},null,null,{"$f":"U1841+X1841+Z1841+AA1841","v":121170},{"$f":"AB1841-U1841","v":0},122006,null,null,{"$f":"SUM(AE1841:AF1841)","v":0},{"$f":"AD1841+AG1841","v":122006},null,null,{"$f":"AD1841+AG1841+AI1841+AJ1841","v":122006},{"$f":"AK1841-AD1841","v":0},131278.45556519492,null,null,{"$f":"SUM(AN1841:AO1841)","v":0},{"$f":"AM1841+AP1841","v":131278.45556519492},null,null,{"$f":"AM1841+AP1841+AR1841+AS1841","v":131278.45556519492},{"$f":"AT1841-AM1841","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1843:I1880)","v":73236},72639,73928,73928,77127,0,0,0,0,77127,0,77127,81870,0,0,0,81870,{"$f":"SUM(Z1843:Z1880)","v":0},{"$f":"SUM(AA1843:AA1880)","v":0},81870,0,82484,0,0,0,{"$f":"SUM(AH1843:AH1880)","v":82484},{"$f":"SUM(AI1843:AI1880)","v":0},0,{"$f":"SUM(AK1843:AK1880)","v":82484},{"$f":"SUM(AL1843:AL1880)","v":0},87103.103999999978,0,0,0,{"$f":"SUM(AQ1843:AQ1880)","v":87103.103999999978},{"$f":"SUM(AR1843:AR1880)","v":0},0,{"$f":"SUM(AT1843:AT1880)","v":87103.103999999978},{"$f":"SUM(AU1843:AU1880)","v":0}]
[0,{"$f":"B1842","v":"019003011002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1843:Q1843)","v":0},null,{"$f":"R1843-S1843","v":0},0,null,null,{"$f":"SUM(V1843:W1843)","v":0},{"$f":"U1843+X1843","v":0},null,null,{"$f":"U1843+X1843+Z1843+AA1843","v":0},{"$f":"AB1843-U1843","v":0},0,null,null,{"$f":"SUM(AE1843:AF1843)","v":0},{"$f":"AD1843+AG1843","v":0},null,null,{"$f":"AD1843+AG1843+AI1843+AJ1843","v":0},{"$f":"AK1843-AD1843","v":0},0,null,null,{"$f":"SUM(AN1843:AO1843)","v":0},{"$f":"AM1843+AP1843","v":0},null,null,{"$f":"AM1843+AP1843+AR1843+AS1843","v":0},{"$f":"AT1843-AM1843","v":0}]
[1,"019003011002",null,null,null,"Advertising",null,null,580,571,385,385,403,0,0,0,0,403,null,403,427,null,null,0,427,null,null,427,0,420,null,null,0,420,null,null,420,0,443.52000000000004,null,null,0,443.52000000000004,null,null,443.52000000000004,0]
[1,"019003011002",null,null,null,"Minor Assets",null,null,4898,4378,5617,5617,4516,0,0,0,0,4516,null,4516,4453,null,null,0,4453,null,null,4453,0,4264,null,null,0,4264,null,null,4264,0,4502.7840000000006,null,null,0,4502.7840000000006,null,null,4502.7840000000006,0]
[0,"019003011002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003011002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Catering: Departmental activities",null,null,467,320,390,390,377,0,0,0,0,377,null,377,371,null,null,0,371,null,null,371,0,369,null,null,{"$f":"SUM(AE1848:AF1848)","v":0},{"$f":"AD1848+AG1848","v":369},null,null,369,0,389.66400000000004,null,null,0,389.66400000000004,null,null,389.66400000000004,0]
[1,"019003011002",null,null,null,"Communication (G&S)",null,null,1723,1301,2519,2519,1940,0,0,0,0,1940,null,1940,1943,null,null,{"$f":"SUM(V1849:W1849)","v":0},{"$f":"U1849+X1849","v":1943},null,null,1943,0,1944,null,null,{"$f":"SUM(AE1849:AF1849)","v":0},{"$f":"AD1849+AG1849","v":1944},null,null,1944,0,2052.864,null,null,{"$f":"SUM(AN1849:AO1849)","v":0},{"$f":"AM1849+AP1849","v":2052.864},null,null,2052.864,0]
[1,"019003011002",null,null,null,"Computer services",null,null,3755,4267,4159,4159,5342,0,0,0,0,5342,null,5342,5366,null,null,{"$f":"SUM(V1850:W1850)","v":0},{"$f":"U1850+X1850","v":5366},null,null,5366,0,5392,null,null,{"$f":"SUM(AE1850:AF1850)","v":0},{"$f":"AD1850+AG1850","v":5392},null,null,5392,0,5693.9520000000002,null,null,{"$f":"SUM(AN1850:AO1850)","v":0},{"$f":"AM1850+AP1850","v":5693.9520000000002},null,null,5693.9520000000002,0]
[1,"019003011002",null,null,null,"Consultants: Business and advisory services",null,null,2,0,3,3,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Infrastructure and planning services",null,null,1,0,8,8,5,0,0,0,0,5,null,5,8,null,null,0,8,null,null,8,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[0,"019003011002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003011002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1854:Q1854)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003011002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1855:Q1855)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Contractors",null,null,9097,8653,7959,7959,10678,0,0,0,0,10678,null,10678,8975,null,null,0,8975,null,null,8975,0,9295,null,null,0,9295,null,null,9295,0,9815.52,null,null,0,9815.52,null,null,9815.52,0]
[1,"019003011002",null,null,null,"Agency and support/outsourced services",null,null,2255,1205,5049,5049,4434,0,0,0,0,4434,null,4434,4362,null,null,0,4362,null,null,4362,0,3895,null,null,0,3895,null,null,3895,0,4113.1200000000008,null,null,0,4113.1200000000008,null,null,4113.1200000000008,0]
[1,"019003011002",null,null,null,"Entertainment",null,null,15,1,20,20,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.56,null,null,0,10.56,null,null,10.56,0]
[1,"019003011002",null,null,null,"Fleet services (including government motor transport)",null,null,79,1066,797,797,1143,0,0,0,0,1143,null,1143,1195,null,null,0,1195,null,null,1195,0,1284,null,null,0,1284,null,null,1284,0,1355.9040000000002,null,null,0,1355.9040000000002,null,null,1355.9040000000002,0]
[0,"019003011002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,407,327,327,377,0,0,0,0,{"$f":"SUM(M1861:Q1861)","v":377},null,377,330,null,null,0,330,null,null,330,0,366,null,null,0,366,null,null,366,0,386.49599999999998,null,null,0,386.49599999999998,null,null,386.49599999999998,0]
[1,"019003011002",null,null,null,"Inventory: Farming supplies",null,null,0,5,5,5,5,0,0,0,0,5,null,5,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[1,"019003011002",null,null,null,"Inventory: Food and food supplies",null,null,3201,3975,1092,1092,3131,0,0,0,0,{"$f":"SUM(M1863:Q1863)","v":3131},null,3131,1910,null,null,0,1910,null,null,1910,0,1910,null,null,0,1910,null,null,1910,0,2016.9600000000003,null,null,0,2016.9600000000003,null,null,2016.9600000000003,0]
[1,"019003011002",null,null,null,"Inventory: Fuel, oil and gas",null,null,1213,1293,958,958,1189,0,0,0,0,1189,null,1189,1221,null,null,0,1221,null,null,1221,0,1250,null,null,0,1250,null,null,1250,0,1320.0000000000002,null,null,0,1320.0000000000002,null,null,1320.0000000000002,0]
[0,"019003011002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Inventory: Materials and supplies",null,null,3671,2534,1522,1522,1818,0,0,0,0,1818,null,1818,1853,null,null,0,1853,null,null,1853,0,1913,null,null,0,1913,null,null,1913,0,2020.1280000000002,null,null,0,2020.1280000000002,null,null,2020.1280000000002,0]
[1,"019003011002",null,null,null,"Inventory: Medical supplies",null,null,9,0,2,2,3,0,0,0,0,3,null,3,5,null,null,0,5,null,null,5,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[0,"019003011002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019003011002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Inventory: Other supplies",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Consumable supplies",null,null,3436,6371,4785,4785,5661,0,0,0,0,5661,null,5661,5776,null,null,0,5776,null,null,5776,0,5996,null,null,0,5996,null,null,5996,0,6331.7760000000007,null,null,0,6331.7760000000007,null,null,6331.7760000000007,0]
[1,"019003011002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,5643,3030,3241,3241,3424,0,0,0,0,3424,null,3424,3705,null,null,0,3705,null,null,3705,0,3839,null,null,0,3839,null,null,3839,0,4053.9839999999999,null,null,0,4053.9839999999999,null,null,4053.9839999999999,0]
[1,"019003011002",null,null,null,"Operating leases",null,null,62,62,1954,1954,1101,0,0,0,0,1101,null,1101,824,null,null,0,824,null,null,824,0,596,null,null,0,596,null,null,596,0,629.37599999999998,null,null,0,629.37599999999998,null,null,629.37599999999998,0]
[0,"019003011002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Property payments",null,null,11656,11429,15586,15586,12254,0,0,0,0,12254,null,12254,13181,null,null,0,13181,null,null,13181,0,12935,null,null,0,12935,null,null,12935,0,13659.360000000002,null,null,0,13659.360000000002,null,null,13659.360000000002,0]
[0,"019003011002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019003011002",null,null,null,"Travel and subsistence",null,null,16157,15187,10904,10904,12836,0,0,0,0,12836,null,12836,19321,null,null,0,19321,null,null,19321,0,19963,null,null,0,19963,null,null,19963,0,21080.928,null,null,0,21080.928,null,null,21080.928,0]
[1,"019003011002",null,null,null,"Training and development",null,null,2420,2625,3218,3218,2665,0,0,0,0,2665,null,2665,2665,null,null,0,2665,null,null,2665,0,2665,null,null,0,2665,null,null,2665,0,2814.2400000000007,null,null,0,2814.2400000000007,null,null,2814.2400000000007,0]
[1,"019003011002",null,null,null,"Operating payments",null,null,2489,3206,2691,2691,2915,0,0,0,0,2915,null,2915,3025,null,null,0,3025,null,null,3025,0,3131,null,null,0,3131,null,null,3131,0,3306.3360000000002,null,null,0,3306.3360000000002,null,null,3306.3360000000002,0]
[1,"019003011002",null,null,null,"Venues and facilities",null,null,407,752,737,737,900,0,0,0,0,900,null,900,939,null,null,0,939,null,null,939,0,1034,null,null,0,1034,null,null,1034,0,1091.904,null,null,0,1091.904,null,null,1091.904,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1882:I1883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1882:AU1883)","v":0}]
[0,{"$f":"B1881","v":"019003011003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1882:Q1882)","v":0},null,{"$f":"R1882-S1882","v":0},0,null,null,{"$f":"SUM(V1882:W1882)","v":0},{"$f":"U1882+X1882","v":0},null,null,{"$f":"U1882+X1882+Z1882+AA1882","v":0},{"$f":"AB1882-U1882","v":0},0,null,null,{"$f":"SUM(AE1882:AF1882)","v":0},{"$f":"AD1882+AG1882","v":0},null,null,{"$f":"AD1882+AG1882+AI1882+AJ1882","v":0},{"$f":"AK1882-AD1882","v":0},0,null,null,{"$f":"SUM(AN1882:AO1882)","v":0},{"$f":"AM1882+AP1882","v":0},null,null,{"$f":"AM1882+AP1882+AR1882+AS1882","v":0},{"$f":"AT1882-AM1882","v":0}]
[0,"019003011003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1883-S1883","v":0},0,null,null,{"$f":"SUM(V1883:W1883)","v":0},{"$f":"U1883+X1883","v":0},null,null,{"$f":"U1883+X1883+Z1883+AA1883","v":0},{"$f":"AB1883-U1883","v":0},0,null,null,{"$f":"SUM(AE1883:AF1883)","v":0},{"$f":"AD1883+AG1883","v":0},null,null,{"$f":"AD1883+AG1883+AI1883+AJ1883","v":0},{"$f":"AK1883-AD1883","v":0},0,null,null,{"$f":"SUM(AN1883:AO1883)","v":0},{"$f":"AM1883+AP1883","v":0},null,null,{"$f":"AM1883+AP1883+AR1883+AS1883","v":0},{"$f":"AT1883-AM1883","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1885,I1892,I1895,I1896,I1897,I1904,I1905)","v":905},{"$f":"SUM(J1885,J1892,J1895,J1896,J1897,J1904,J1905)","v":3140},3623,3623,3268,0,0,0,0,3268,{"$f":"SUM(S1885,S1892,S1895,S1896,S1897,S1904,S1905)","v":0},3268,3664,0,0,0,3664,0,0,3664,0,2431,0,0,0,2431,0,0,2431,0,2567,0,0,0,2567,0,0,2567,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1885,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1885:AU1885,\"<>0\")-COUNTBLANK(I1885:AU1885))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1886,I1889)","v":0},{"$f":"SUM(J1886,J1889)","v":2},3,3,3,0,0,0,0,3,{"$f":"SUM(S1886,S1889)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[0,null,{"$f":"OFFSET($F$46,A1800,0)","v":"Signal Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1887:I1888)","v":0},{"$f":"SUM(J1887:J1888)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1887:S1888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1885:$D1886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1885:$D1886)","v":0},{"$f":"SUM(V1887:W1887)","v":0},{"$f":"U1887+X1887","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1885:$D1886)","v":0},{"$f":"AB1887-U1887","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1885:$D1886)","v":0},{"$f":"SUM(AE1887:AF1887)","v":0},{"$f":"AD1887+AG1887","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1885:$D1886)","v":0},{"$f":"AK1887-AD1887","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1885:$D1886)","v":0},{"$f":"SUM(AN1887:AO1887)","v":0},{"$f":"AM1887+AP1887","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1885:$D1886)","v":0},{"$f":"AT1887-AM1887","v":0}]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1887:$D1888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1887:$D1888)","v":0},{"$f":"SUM(V1888:W1888)","v":0},{"$f":"U1888+X1888","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1887:$D1888)","v":0},{"$f":"AB1888-U1888","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1887:$D1888)","v":0},{"$f":"SUM(AE1888:AF1888)","v":0},{"$f":"AD1888+AG1888","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1887:$D1888)","v":0},{"$f":"AK1888-AD1888","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1887:$D1888)","v":0},{"$f":"SUM(AN1888:AO1888)","v":0},{"$f":"AM1888+AP1888","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1887:$D1888)","v":0},{"$f":"AT1888-AM1888","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1890:I1891)","v":0},{"$f":"SUM(J1890:J1891)","v":2},3,3,3,0,0,0,0,3,{"$f":"SUM(S1890:S1891)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1889:$D1890)","v":0},2,3,3,3,0,0,0,0,3,{"$f":"DSUM($I$172:$BA$261,S$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1889:$D1890)","v":3},{"$f":"DSUM($I$172:$BA$261,U$172,$C1889:$D1890)","v":3},{"$f":"DSUM($I$172:$BA$261,V$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1889:$D1890)","v":0},{"$f":"SUM(V1890:W1890)","v":0},{"$f":"U1890+X1890","v":3},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1889:$D1890)","v":3},{"$f":"AB1890-U1890","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1889:$D1890)","v":3},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1889:$D1890)","v":0},{"$f":"SUM(AE1890:AF1890)","v":0},{"$f":"AD1890+AG1890","v":3},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1889:$D1890)","v":3},{"$f":"AK1890-AD1890","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1889:$D1890)","v":3},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1889:$D1890)","v":0},{"$f":"SUM(AN1890:AO1890)","v":0},{"$f":"AM1890+AP1890","v":3},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1889:$D1890)","v":3},{"$f":"AT1890-AM1890","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1891:$D1892)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1891:$D1892)","v":0},{"$f":"SUM(V1891:W1891)","v":0},{"$f":"U1891+X1891","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1891:$D1892)","v":0},{"$f":"AB1891-U1891","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1891:$D1892)","v":0},{"$f":"SUM(AE1891:AF1891)","v":0},{"$f":"AD1891+AG1891","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1891:$D1892)","v":0},{"$f":"AK1891-AD1891","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1891:$D1892)","v":0},{"$f":"SUM(AN1891:AO1891)","v":0},{"$f":"AM1891+AP1891","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1891:$D1892)","v":0},{"$f":"AT1891-AM1891","v":0}]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1893:I1894)","v":0},{"$f":"SUM(J1893:J1894)","v":8},0,0,2,0,0,0,0,2,{"$f":"SUM(S1893:S1894)","v":0},2,2,0,0,0,2,{"$f":"SUM(Z1893:Z1894)","v":0},{"$f":"SUM(AA1893:AA1894)","v":0},{"$f":"SUM(AB1893:AB1894)","v":2},{"$f":"SUM(AC1893:AC1894)","v":0},{"$f":"SUM(AD1893:AD1894)","v":2},0,0,0,2,{"$f":"SUM(AI1893:AI1894)","v":0},{"$f":"SUM(AJ1893:AJ1894)","v":0},{"$f":"SUM(AK1893:AK1894)","v":2},{"$f":"SUM(AL1893:AL1894)","v":0},{"$f":"SUM(AM1893:AM1894)","v":2},{"$f":"SUM(AN1893:AN1894)","v":0},0,0,2,{"$f":"SUM(AR1893:AR1894)","v":0},{"$f":"SUM(AS1893:AS1894)","v":0},{"$f":"SUM(AT1893:AT1894)","v":2},{"$f":"SUM(AU1893:AU1894)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1893:$D1894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1893:$D1894)","v":0},{"$f":"SUM(V1893:W1893)","v":0},{"$f":"U1893+X1893","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1893:$D1894)","v":0},{"$f":"AB1893-U1893","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1893:$D1894)","v":0},{"$f":"SUM(AE1893:AF1893)","v":0},{"$f":"AD1893+AG1893","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1893:$D1894)","v":0},{"$f":"AK1893-AD1893","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1893:$D1894)","v":0},{"$f":"SUM(AN1893:AO1893)","v":0},{"$f":"AM1893+AP1893","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1893:$D1894)","v":0},{"$f":"AT1893-AM1893","v":0}]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1895:$D1896)","v":0},8,0,0,2,0,0,0,0,2,{"$f":"DSUM($I$172:$BA$261,S$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1895:$D1896)","v":2},{"$f":"DSUM($I$172:$BA$261,U$172,$C1895:$D1896)","v":2},{"$f":"DSUM($I$172:$BA$261,V$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1895:$D1896)","v":0},{"$f":"SUM(V1894:W1894)","v":0},{"$f":"U1894+X1894","v":2},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1895:$D1896)","v":2},{"$f":"AB1894-U1894","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1895:$D1896)","v":2},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1895:$D1896)","v":0},{"$f":"SUM(AE1894:AF1894)","v":0},{"$f":"AD1894+AG1894","v":2},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1895:$D1896)","v":2},{"$f":"AK1894-AD1894","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1895:$D1896)","v":2},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1895:$D1896)","v":0},{"$f":"SUM(AN1894:AO1894)","v":0},{"$f":"AM1894+AP1894","v":2},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1895:$D1896)","v":2},{"$f":"AT1894-AM1894","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1897:$D1898)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1897:$D1898)","v":0},{"$f":"SUM(V1895:W1895)","v":0},{"$f":"U1895+X1895","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1897:$D1898)","v":0},{"$f":"AB1895-U1895","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1897:$D1898)","v":0},{"$f":"SUM(AE1895:AF1895)","v":0},{"$f":"AD1895+AG1895","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1897:$D1898)","v":0},{"$f":"AK1895-AD1895","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1897:$D1898)","v":0},{"$f":"SUM(AN1895:AO1895)","v":0},{"$f":"AM1895+AP1895","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1897:$D1898)","v":0},{"$f":"AT1895-AM1895","v":0}]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1899:$D1900)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1899:$D1900)","v":0},{"$f":"SUM(V1896:W1896)","v":0},{"$f":"U1896+X1896","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1899:$D1900)","v":0},{"$f":"AB1896-U1896","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1899:$D1900)","v":0},{"$f":"SUM(AE1896:AF1896)","v":0},{"$f":"AD1896+AG1896","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1899:$D1900)","v":0},{"$f":"AK1896-AD1896","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1899:$D1900)","v":0},{"$f":"SUM(AN1896:AO1896)","v":0},{"$f":"AM1896+AP1896","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1899:$D1900)","v":0},{"$f":"AT1896-AM1896","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1898,I1901)","v":0},{"$f":"SUM(J1898,J1901)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1898,S1901)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1899:I1900)","v":0},{"$f":"SUM(J1899:J1900)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1899:S1900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1901:$D1902)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1901:$D1902)","v":0},{"$f":"SUM(V1899:W1899)","v":0},{"$f":"U1899+X1899","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1901:$D1902)","v":0},{"$f":"AB1899-U1899","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1901:$D1902)","v":0},{"$f":"SUM(AE1899:AF1899)","v":0},{"$f":"AD1899+AG1899","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1901:$D1902)","v":0},{"$f":"AK1899-AD1899","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1901:$D1902)","v":0},{"$f":"SUM(AN1899:AO1899)","v":0},{"$f":"AM1899+AP1899","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1901:$D1902)","v":0},{"$f":"AT1899-AM1899","v":0}]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1903:$D1904)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1903:$D1904)","v":0},{"$f":"SUM(V1900:W1900)","v":0},{"$f":"U1900+X1900","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1903:$D1904)","v":0},{"$f":"AB1900-U1900","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1903:$D1904)","v":0},{"$f":"SUM(AE1900:AF1900)","v":0},{"$f":"AD1900+AG1900","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1903:$D1904)","v":0},{"$f":"AK1900-AD1900","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1903:$D1904)","v":0},{"$f":"SUM(AN1900:AO1900)","v":0},{"$f":"AM1900+AP1900","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1903:$D1904)","v":0},{"$f":"AT1900-AM1900","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1902:I1903)","v":0},{"$f":"SUM(J1902:J1903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1902:S1903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1905:$D1906)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1905:$D1906)","v":0},{"$f":"SUM(V1902:W1902)","v":0},{"$f":"U1902+X1902","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1905:$D1906)","v":0},{"$f":"AB1902-U1902","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1905:$D1906)","v":0},{"$f":"SUM(AE1902:AF1902)","v":0},{"$f":"AD1902+AG1902","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1905:$D1906)","v":0},{"$f":"AK1902-AD1902","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1905:$D1906)","v":0},{"$f":"SUM(AN1902:AO1902)","v":0},{"$f":"AM1902+AP1902","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1905:$D1906)","v":0},{"$f":"AT1902-AM1902","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1907:$D1908)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1907:$D1908)","v":0},{"$f":"SUM(V1903:W1903)","v":0},{"$f":"U1903+X1903","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1907:$D1908)","v":0},{"$f":"AB1903-U1903","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1907:$D1908)","v":0},{"$f":"SUM(AE1903:AF1903)","v":0},{"$f":"AD1903+AG1903","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1907:$D1908)","v":0},{"$f":"AK1903-AD1903","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1907:$D1908)","v":0},{"$f":"SUM(AN1903:AO1903)","v":0},{"$f":"AM1903+AP1903","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1907:$D1908)","v":0},{"$f":"AT1903-AM1903","v":0}]
[0,null,{"$f":"C1886","v":"Signal Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1909:$D1910)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1909:$D1910)","v":0},{"$f":"SUM(V1904:W1904)","v":0},{"$f":"U1904+X1904","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1909:$D1910)","v":0},{"$f":"AB1904-U1904","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1909:$D1910)","v":0},{"$f":"SUM(AE1904:AF1904)","v":0},{"$f":"AD1904+AG1904","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1909:$D1910)","v":0},{"$f":"AK1904-AD1904","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1909:$D1910)","v":0},{"$f":"SUM(AN1904:AO1904)","v":0},{"$f":"AM1904+AP1904","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1909:$D1910)","v":0},{"$f":"AT1904-AM1904","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1906:I1907)","v":905},{"$f":"SUM(J1906:J1907)","v":3130},3620,3620,3263,0,0,0,0,3263,{"$f":"SUM(S1906:S1907)","v":0},3263,3659,0,0,0,3659,0,0,3659,0,2426,0,0,0,2426,0,0,2426,0,2562,0,0,0,2562,0,0,2562,0]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1911:$D1912)","v":905},3099,3620,3620,3263,0,0,0,0,3263,{"$f":"DSUM($I$172:$BA$261,S$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1911:$D1912)","v":3263},{"$f":"DSUM($I$172:$BA$261,U$172,$C1911:$D1912)","v":3659},{"$f":"DSUM($I$172:$BA$261,V$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1911:$D1912)","v":0},{"$f":"SUM(V1906:W1906)","v":0},{"$f":"U1906+X1906","v":3659},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1911:$D1912)","v":3659},{"$f":"AB1906-U1906","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1911:$D1912)","v":2426},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1911:$D1912)","v":0},{"$f":"SUM(AE1906:AF1906)","v":0},{"$f":"AD1906+AG1906","v":2426},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1911:$D1912)","v":2426},{"$f":"AK1906-AD1906","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1911:$D1912)","v":2562},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1911:$D1912)","v":0},{"$f":"SUM(AN1906:AO1906)","v":0},{"$f":"AM1906+AP1906","v":2562},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1911:$D1912)","v":2562},{"$f":"AT1906-AM1906","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1913:$D1914)","v":0},31,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1913:$D1914)","v":0},{"$f":"SUM(V1907:W1907)","v":0},{"$f":"U1907+X1907","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1913:$D1914)","v":0},{"$f":"AB1907-U1907","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1913:$D1914)","v":0},{"$f":"SUM(AE1907:AF1907)","v":0},{"$f":"AD1907+AG1907","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1913:$D1914)","v":0},{"$f":"AK1907-AD1907","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1913:$D1914)","v":0},{"$f":"SUM(AN1907:AO1907)","v":0},{"$f":"AM1907+AP1907","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1913:$D1914)","v":0},{"$f":"AT1907-AM1907","v":0}]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1909,I1912,I1915:I1919)","v":34788},13673,3403,3403,3814,0,0,0,0,3814,{"$f":"SUM(S1909,S1912,S1915:S1919)","v":0},3814,4804,0,0,0,4804,{"$f":"SUM(Z1909,Z1912,Z1915:Z1919)","v":0},{"$f":"SUM(AA1909,AA1912,AA1915:AA1919)","v":0},{"$f":"SUM(AB1909,AB1912,AB1915:AB1919)","v":4804},0,4190,0,0,{"$f":"SUM(AG1909,AG1912,AG1915:AG1919)","v":0},{"$f":"SUM(AH1909,AH1912,AH1915:AH1919)","v":4190},{"$f":"SUM(AI1909,AI1912,AI1915:AI1919)","v":0},{"$f":"SUM(AJ1909,AJ1912,AJ1915:AJ1919)","v":0},{"$f":"SUM(AK1909,AK1912,AK1915:AK1919)","v":4190},{"$f":"SUM(AL1909,AL1912,AL1915:AL1919)","v":0},{"$f":"SUM(AM1909,AM1912,AM1915:AM1919)","v":4424.6399999999994},{"$f":"SUM(AN1909,AN1912,AN1915:AN1919)","v":0},0,{"$f":"SUM(AP1909,AP1912,AP1915:AP1919)","v":0},{"$f":"SUM(AQ1909,AQ1912,AQ1915:AQ1919)","v":4424.6399999999994},{"$f":"SUM(AR1909,AR1912,AR1915:AR1919)","v":0},{"$f":"SUM(AS1909,AS1912,AS1915:AS1919)","v":0},{"$f":"SUM(AT1909,AT1912,AT1915:AT1919)","v":4424.6399999999994},{"$f":"SUM(AU1909,AU1912,AU1915:AU1919)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1909,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1909:AU1909,\"<>0\")-COUNTBLANK(I1909:AU1909))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1910:I1911)","v":0},736,0,0,0,0,0,0,0,0,{"$f":"SUM(S1910:S1911)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1910:Z1911)","v":0},{"$f":"SUM(AA1910:AA1911)","v":0},{"$f":"SUM(AB1910:AB1911)","v":0},0,0,0,0,{"$f":"SUM(AG1910:AG1911)","v":0},{"$f":"SUM(AH1910:AH1911)","v":0},{"$f":"SUM(AI1910:AI1911)","v":0},{"$f":"SUM(AJ1910:AJ1911)","v":0},{"$f":"SUM(AK1910:AK1911)","v":0},{"$f":"SUM(AL1910:AL1911)","v":0},{"$f":"SUM(AM1910:AM1911)","v":0},{"$f":"SUM(AN1910:AN1911)","v":0},0,{"$f":"SUM(AP1910:AP1911)","v":0},{"$f":"SUM(AQ1910:AQ1911)","v":0},{"$f":"SUM(AR1910:AR1911)","v":0},{"$f":"SUM(AS1910:AS1911)","v":0},{"$f":"SUM(AT1910:AT1911)","v":0},{"$f":"SUM(AU1910:AU1911)","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1910,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1910,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011054"},{"$f":"C1886","v":"Signal Capability"},"Non-profit institutions",null,"Buildings",null,null,0,736,0,0,0,0,0,0,0,0,null,{"$f":"R1910-S1910","v":0},0,null,null,{"$f":"SUM(V1910:W1910)","v":0},{"$f":"U1910+X1910","v":0},null,null,{"$f":"U1910+X1910+Z1910+AA1910","v":0},{"$f":"AB1910-U1910","v":0},0,null,null,{"$f":"SUM(AE1910:AF1910)","v":0},{"$f":"AD1910+AG1910","v":0},null,null,{"$f":"AD1910+AG1910+AI1910+AJ1910","v":0},{"$f":"AK1910-AD1910","v":0},0,null,null,{"$f":"SUM(AN1910:AO1910)","v":0},{"$f":"AM1910+AP1910","v":0},null,null,{"$f":"AM1910+AP1910+AR1910+AS1910","v":0},{"$f":"AT1910-AM1910","v":0}]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1911,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1911,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1911-S1911","v":0},0,null,null,{"$f":"SUM(V1911:W1911)","v":0},{"$f":"U1911+X1911","v":0},null,null,{"$f":"U1911+X1911+Z1911+AA1911","v":0},{"$f":"AB1911-U1911","v":0},0,null,null,{"$f":"SUM(AE1911:AF1911)","v":0},{"$f":"AD1911+AG1911","v":0},null,null,{"$f":"AD1911+AG1911+AI1911+AJ1911","v":0},{"$f":"AK1911-AD1911","v":0},0,null,null,{"$f":"SUM(AN1911:AO1911)","v":0},{"$f":"AM1911+AP1911","v":0},null,null,{"$f":"AM1911+AP1911+AR1911+AS1911","v":0},{"$f":"AT1911-AM1911","v":0}]
[1,null,{"$f":"C1886","v":"Signal Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1913:I1914)","v":34788},12937,3403,3403,3814,{"$f":"SUM(N1913:N1914)","v":0},0,0,0,{"$f":"SUM(M1912:Q1912)","v":3814},{"$f":"SUM(S1913:S1914)","v":0},{"$f":"SUM(T1913:T1914)","v":3814},4804,0,0,0,4804,{"$f":"SUM(Z1913:Z1914)","v":0},{"$f":"SUM(AA1913:AA1914)","v":0},4804,0,4190,0,0,{"$f":"SUM(AG1913:AG1914)","v":0},{"$f":"SUM(AH1913:AH1914)","v":4190},0,{"$f":"SUM(AJ1913:AJ1914)","v":0},{"$f":"SUM(AK1913:AK1914)","v":4190},{"$f":"SUM(AL1913:AL1914)","v":0},{"$f":"SUM(AM1913:AM1914)","v":4424.6399999999994},{"$f":"SUM(AN1913:AN1914)","v":0},0,{"$f":"SUM(AP1913:AP1914)","v":0},{"$f":"SUM(AQ1913:AQ1914)","v":4424.6399999999994},0,{"$f":"SUM(AS1913:AS1914)","v":0},{"$f":"SUM(AT1913:AT1914)","v":4424.6399999999994},{"$f":"SUM(AU1913:AU1914)","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011056"},43,41,null,"Transport equipment",null,null,7534,2744,91,91,0,0,0,0,0,{"$f":"SUM(M1913:Q1913)","v":0},null,{"$f":"R1913-S1913","v":0},221,null,null,{"$f":"SUM(V1913:W1913)","v":0},{"$f":"U1913+X1913","v":221},null,null,{"$f":"U1913+X1913+Z1913+AA1913","v":221},{"$f":"AB1913-U1913","v":0},139,null,null,{"$f":"SUM(AE1913:AF1913)","v":0},{"$f":"AD1913+AG1913","v":139},null,null,{"$f":"AD1913+AG1913+AI1913+AJ1913","v":139},{"$f":"AK1913-AD1913","v":0},146.78400000000002,null,null,{"$f":"SUM(AN1913:AO1913)","v":0},{"$f":"AM1913+AP1913","v":146.78400000000002},null,null,{"$f":"AM1913+AP1913+AR1913+AS1913","v":146.78400000000002},{"$f":"AT1913-AM1913","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011057"},{"$f":"C1886","v":"Signal Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,27254,10193,3312,3312,3814,0,0,0,0,3814,null,3814,4583,null,null,0,4583,null,null,4583,0,4051,null,null,0,4051,null,null,4051,0,4277.8559999999998,null,null,0,4277.8559999999998,null,null,4277.8559999999998,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)","v":"019003011062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,I$269:I$281)","v":257},57,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1838,I1884,I1908,I1920)","v":1072079},{"$f":"SUM(J1838,J1884,J1908,J1920)","v":1119012},{"$f":"SUM(K1838,K1884,K1908,K1920)","v":1136731},1136731,1262575,0,0,12506,0,1275081,0,1275081,1248657,0,0,0,1248657,0,0,1248657,0,1269852,0,0,0,1269852,0,0,1269852,0,1364578.5117920528,0,0,0,1364578.5117920528,0,0,1364578.5117920528,{"$f":"SUM(AU1838,AU1884,AU1908,AU1920)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1922-I1836","v":0},{"$f":"J1922-J1836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(L1810:L1819,\"=0\")+COUNTBLANK(L1810:L1819))=10))),1,0)","v":1},{"$f":"IF(AND(J1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(M1810:M1819,\"=0\")+COUNTBLANK(M1810:M1819))=10))),1,0)","v":1},{"$f":"IF(AND(K1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(N1810:N1819,\"=0\")+COUNTBLANK(N1810:N1819))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(P1810:P1819,\"=0\")+COUNTBLANK(P1810:P1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(S1810:S1819,\"=0\")+COUNTBLANK(S1810:S1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(Y1810:Y1819,\"=0\")+COUNTBLANK(Y1810:Y1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(AH1810:AH1819,\"=0\")+COUNTBLANK(AH1810:AH1819))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1909","v":0},{"$f":"+J1909","v":736},0,0,0,0,0,0,0,{"$f":"SUM(M1929:Q1929)","v":0},{"$f":"+S1909","v":0},{"$f":"SUM(T1930:T1931)","v":0},{"$f":"+U1909","v":0},{"$f":"+V1909","v":0},{"$f":"+W1909","v":0},0,0,0,0,0,0,{"$f":"+AD1909","v":0},{"$f":"+AE1909","v":0},{"$f":"+AF1909","v":0},{"$f":"SUM(AG1930:AG1931)","v":0},{"$f":"SUM(AH1930:AH1931)","v":0},0,{"$f":"SUM(AJ1930:AJ1931)","v":0},{"$f":"SUM(AK1930:AK1931)","v":0},{"$f":"SUM(AL1930:AL1931)","v":0},{"$f":"+AM1909","v":0},{"$f":"+AN1909","v":0},{"$f":"+AO1909","v":0},{"$f":"SUM(AP1930:AP1931)","v":0},{"$f":"SUM(AQ1930:AQ1931)","v":0},0,{"$f":"SUM(AS1930:AS1931)","v":0},{"$f":"SUM(AT1930:AT1931)","v":0},{"$f":"SUM(AU1930:AU1931)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1931:Q1931)","v":0},null,{"$f":"R1931-S1931","v":0},null,null,null,{"$f":"SUM(V1931:W1931)","v":0},{"$f":"U1931+X1931","v":0},null,null,{"$f":"U1931+X1931+Z1931+AA1931","v":0},{"$f":"AB1931-U1931","v":0},null,null,null,{"$f":"SUM(AE1931:AF1931)","v":0},{"$f":"AD1931+AG1931","v":0},null,null,{"$f":"AD1931+AG1931+AI1931+AJ1931","v":0},{"$f":"AK1931-AD1931","v":0},null,null,null,{"$f":"SUM(AN1931:AO1931)","v":0},{"$f":"AM1931+AP1931","v":0},null,null,{"$f":"AM1931+AP1931+AR1931+AS1931","v":0},{"$f":"AT1931-AM1931","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1932:Q1932)","v":0},null,{"$f":"R1932-S1932","v":0},null,null,null,{"$f":"SUM(V1932:W1932)","v":0},{"$f":"U1932+X1932","v":0},null,null,{"$f":"U1932+X1932+Z1932+AA1932","v":0},{"$f":"AB1932-U1932","v":0},null,null,null,{"$f":"SUM(AE1932:AF1932)","v":0},{"$f":"AD1932+AG1932","v":0},null,null,{"$f":"AD1932+AG1932+AI1932+AJ1932","v":0},{"$f":"AK1932-AD1932","v":0},null,null,null,{"$f":"SUM(AN1932:AO1932)","v":0},{"$f":"AM1932+AP1932","v":0},null,null,{"$f":"AM1932+AP1932+AR1932+AS1932","v":0},{"$f":"AT1932-AM1932","v":0}]

{"sheet":"4","index":7,"n_rows":1932,"n_cols":56,"rows_kept":1932,"cut":false,"hidden":false,"merged":[[1821,45,1823,45],[1821,46,1823,46],[1821,47,1823,47],[1822,21,1822,22],[1822,23,1823,23],[1822,30,1822,31],[1822,32,1823,32],[1822,39,1822,40],[1822,41,1823,41],[1821,37,1823,37],[1821,38,1823,38],[1821,39,1821,41],[1821,42,1823,42],[1821,43,1823,43],[1821,44,1823,44],[1821,29,1823,29],[1821,30,1821,32],[1821,33,1823,33],[1821,34,1823,34],[1821,35,1823,35],[1821,36,1823,36],[1821,21,1821,23],[1821,24,1823,24],[1821,25,1823,25],[1821,26,1823,26],[1821,27,1823,27],[1821,28,1823,28],[1818,8,1818,10],[1818,19,1818,21],[1818,28,1818,30],[1818,37,1818,39],[1821,5,1821,6],[1821,13,1821,16],[1821,17,1823,17],[1821,18,1823,18],[1821,19,1823,19],[1821,20,1823,20],[1816,8,1816,10],[1816,19,1816,21],[1816,28,1816,30],[1816,37,1816,39],[1817,8,1817,10],[1817,19,1817,21],[1817,28,1817,30],[1817,37,1817,39],[1814,8,1814,10],[1814,19,1814,21],[1814,28,1814,30],[1814,37,1814,39],[1815,8,1815,10],[1815,19,1815,21],[1815,28,1815,30],[1815,37,1815,39],[1812,8,1812,10],[1812,19,1812,21],[1812,28,1812,30],[1812,37,1812,39],[1813,8,1813,10],[1813,19,1813,21],[1813,28,1813,30],[1813,37,1813,39],[1810,8,1810,10],[1810,19,1810,21],[1810,28,1810,30],[1810,37,1810,39],[1811,8,1811,10],[1811,19,1811,21],[1811,28,1811,30],[1811,37,1811,39],[1808,28,1808,30],[1808,37,1808,39],[1809,8,1809,10],[1809,19,1809,21],[1809,28,1809,30],[1809,37,1809,39],[1801,10,1801,12],[1804,5,1804,19],[1807,5,1808,5],[1807,6,1808,6],[1807,7,1808,10],[1807,13,1807,14],[1808,19,1808,21],[1671,45,1673,45],[1671,46,1673,46],[1671,47,1673,47],[1672,21,1672,22],[1672,23,1673,23],[1672,30,1672,31],[1672,32,1673,32],[1672,39,1672,40],[1672,41,1673,41],[1671,37,1673,37],[1671,38,1673,38],[1671,39,1671,41],[1671,42,1673,42],[1671,43,1673,43],[1671,44,1673,44],[1671,29,1673,29],[1671,30,1671,32],[1671,33,1673,33],[1671,34,1673,34],[1671,35,1673,35],[1671,36,1673,36],[1671,21,1671,23],[1671,24,1673,24],[1671,25,1673,25],[1671,26,1673,26],[1671,27,1673,27],[1671,28,1673,28],[1668,8,1668,10],[1668,19,1668,21],[1668,28,1668,30],[1668,37,1668,39],[1671,5,1671,6],[1671,13,1671,16],[1671,17,1673,17],[1671,18,1673,18],[1671,19,1673,19],[1671,20,1673,20],[1666,8,1666,10],[1666,19,1666,21],[1666,28,1666,30],[1666,37,1666,39],[1667,8,1667,10],[1667,19,1667,21],[1667,28,1667,30],[1667,37,1667,39],[1664,8,1664,10],[1664,19,1664,21],[1664,28,1664,30],[1664,37,1664,39],[1665,8,1665,10],[1665,19,1665,21],[1665,28,1665,30],[1665,37,1665,39],[1662,8,1662,10],[1662,19,1662,21],[1662,28,1662,30],[1662,37,1662,39],[1663,8,1663,10],[1663,19,1663,21],[1663,28,1663,30],[1663,37,1663,39],[1660,8,1660,10],[1660,19,1660,21],[1660,28,1660,30],[1660,37,1660,39],[1661,8,1661,10],[1661,19,1661,21],[1661,28,1661,30],[1661,37,1661,39],[1658,28,1658,30],[1658,37,1658,39],[1659,8,1659,10],[1659,19,1659,21],[1659,28,1659,30],[1659,37,1659,39],[1651,10,1651,12],[1654,5,1654,19],[1657,5,1658,5],[1657,6,1658,6],[1657,7,1658,10],[1657,13,1657,14],[1658,19,1658,21],[1521,45,1523,45],[1521,46,1523,46],[1521,47,1523,47],[1522,21,1522,22],[1522,23,1523,23],[1522,30,1522,31],[1522,32,1523,32],[1522,39,1522,40],[1522,41,1523,41],[1521,37,1523,37],[1521,38,1523,38],[1521,39,1521,41],[1521,42,1523,42],[1521,43,1523,43],[1521,44,1523,44],[1521,29,1523,29],[1521,30,1521,32],[1521,33,1523,33],[1521,34,1523,34],[1521,35,1523,35],[1521,36,1523,36],[1521,21,1521,23],[1521,24,1523,24],[1521,25,1523,25],[1521,26,1523,26],[1521,27,1523,27],[1521,28,1523,28],[1518,8,1518,10],[1518,19,1518,21],[1518,28,1518,30],[1518,37,1518,39],[1521,5,1521,6],[1521,13,1521,16],[1521,17,1523,17],[1521,18,1523,18],[1521,19,1523,19],[1521,20,1523,20],[1516,8,1516,10],[1516,19,1516,21],[1516,28,1516,30],[1516,37,1516,39],[1517,8,1517,10],[1517,19,1517,21],[1517,28,1517,30],[1517,37,1517,39],[1514,8,1514,10],[1514,19,1514,21],[1514,28,1514,30],[1514,37,1514,39],[1515,8,1515,10],[1515,19,1515,21],[1515,28,1515,30],[1515,37,1515,39],[1512,8,1512,10],[1512,19,1512,21],[1512,28,1512,30],[1512,37,1512,39],[1513,8,1513,10],[1513,19,1513,21],[1513,28,1513,30],[1513,37,1513,39],[1510,8,1510,10],[1510,19,1510,21],[1510,28,1510,30],[1510,37,1510,39],[1511,8,1511,10],[1511,19,1511,21],[1511,28,1511,30],[1511,37,1511,39],[1508,28,1508,30],[1508,37,1508,39],[1509,8,1509,10],[1509,19,1509,21],[1509,28,1509,30],[1509,37,1509,39],[1501,10,1501,12],[1504,5,1504,19],[1507,5,1508,5],[1507,6,1508,6],[1507,7,1508,10],[1507,13,1507,14],[1508,19,1508,21],[1371,45,1373,45],[1371,46,1373,46],[1371,47,1373,47],[1372,21,1372,22],[1372,23,1373,23],[1372,30,1372,31],[1372,32,1373,32],[1372,39,1372,40],[1372,41,1373,41],[1371,37,1373,37],[1371,38,1373,38],[1371,39,1371,41],[1371,42,1373,42],[1371,43,1373,43],[1371,44,1373,44],[1371,29,1373,29],[1371,30,1371,32],[1371,33,1373,33],[1371,34,1373,34],[1371,35,1373,35],[1371,36,1373,36],[1371,21,1371,23],[1371,24,1373,24],[1371,25,1373,25],[1371,26,1373,26],[1371,27,1373,27],[1371,28,1373,28],[1368,8,1368,10],[1368,19,1368,21],[1368,28,1368,30],[1368,37,1368,39],[1371,5,1371,6],[1371,13,1371,16],[1371,17,1373,17],[1371,18,1373,18],[1371,19,1373,19],[1371,20,1373,20],[1366,8,1366,10],[1366,19,1366,21],[1366,28,1366,30],[1366,37,1366,39],[1367,8,1367,10],[1367,19,1367,21],[1367,28,1367,30],[1367,37,1367,39],[1364,8,1364,10],[1364,19,1364,21],[1364,28,1364,30],[1364,37,1364,39],[1365,8,1365,10],[1365,19,1365,21],[1365,28,1365,30],[1365,37,1365,39],[1362,8,1362,10],[1362,19,1362,21],[1362,28,1362,30],[1362,37,1362,39],[1363,8,1363,10],[1363,19,1363,21],[1363,28,1363,30],[1363,37,1363,39],[1360,8,1360,10],[1360,19,1360,21],[1360,28,1360,30],[1360,37,1360,39],[1361,8,1361,10],[1361,19,1361,21],[1361,28,1361,30],[1361,37,1361,39],[1358,28,1358,30],[1358,37,1358,39],[1359,8,1359,10],[1359,19,1359,21],[1359,28,1359,30],[1359,37,1359,39],[1351,10,1351,12],[1354,5,1354,19],[1357,5,1358,5],[1357,6,1358,6],[1357,7,1358,10],[1357,13,1357,14],[1358,19,1358,21],[1221,45,1223,45],[1221,46,1223,46],[1221,47,1223,47],[1222,21,1222,22],[1222,23,1223,23],[1222,30,1222,31],[1222,32,1223,32],[1222,39,1222,40],[1222,41,1223,41],[1221,37,1223,37],[1221,38,1223,38],[1221,39,1221,41],[1221,42,1223,42],[1221,43,1223,43],[1221,44,1223,44],[1221,29,1223,29],[1221,30,1221,32],[1221,33,1223,33],[1221,34,1223,34],[1221,35,1223,35],[1221,36,1223,36],[1221,21,1221,23],[1221,24,1223,24],[1221,25,1223,25],[1221,26,1223,26],[1221,27,1223,27],[1221,28,1223,28],[1218,8,1218,10],[1218,19,1218,21],[1218,28,1218,30],[1218,37,1218,39],[1221,5,1221,6],[1221,13,1221,16],[1221,17,1223,17],[1221,18,1223,18],[1221,19,1223,19],[1221,20,1223,20],[1216,8,1216,10],[1216,19,1216,21],[1216,28,1216,30],[1216,37,1216,39],[1217,8,1217,10],[1217,19,1217,21],[1217,28,1217,30],[1217,37,1217,39],[1214,8,1214,10],[1214,19,1214,21],[1214,28,1214,30],[1214,37,1214,39],[1215,8,1215,10],[1215,19,1215,21],[1215,28,1215,30],[1215,37,1215,39],[1212,8,1212,10],[1212,19,1212,21],[1212,28,1212,30],[1212,37,1212,39],[1213,8,1213,10],[1213,19,1213,21],[1213,28,1213,30],[1213,37,1213,39],[1210,8,1210,10],[1210,19,1210,21],[1210,28,1210,30],[1210,37,1210,39],[1211,8,1211,10],[1211,19,1211,21],[1211,28,1211,30],[1211,37,1211,39],[1208,28,1208,30],[1208,37,1208,39],[1209,8,1209,10],[1209,19,1209,21],[1209,28,1209,30],[1209,37,1209,39],[1201,10,1201,12],[1204,5,1204,19],[1207,5,1208,5],[1207,6,1208,6],[1207,7,1208,10],[1207,13,1207,14],[1208,19,1208,21],[1071,45,1073,45],[1071,46,1073,46],[1071,47,1073,47],[1072,21,1072,22],[1072,23,1073,23],[1072,30,1072,31],[1072,32,1073,32],[1072,39,1072,40],[1072,41,1073,41],[1071,37,1073,37],[1071,38,1073,38],[1071,39,1071,41],[1071,42,1073,42],[1071,43,1073,43],[1071,44,1073,44],[1071,29,1073,29],[1071,30,1071,32],[1071,33,1073,33],[1071,34,1073,34],[1071,35,1073,35],[1071,36,1073,36],[1071,21,1071,23],[1071,24,1073,24],[1071,25,1073,25],[1071,26,1073,26],[1071,27,1073,27],[1071,28,1073,28],[1068,8,1068,10],[1068,19,1068,21],[1068,28,1068,30],[1068,37,1068,39],[1071,5,1071,6],[1071,13,1071,16],[1071,17,1073,17],[1071,18,1073,18],[1071,19,1073,19],[1071,20,1073,20],[1066,8,1066,10],[1066,19,1066,21],[1066,28,1066,30],[1066,37,1066,39],[1067,8,1067,10],[1067,19,1067,21],[1067,28,1067,30],[1067,37,1067,39],[1064,8,1064,10],[1064,19,1064,21],[1064,28,1064,30],[1064,37,1064,39],[1065,8,1065,10],[1065,19,1065,21],[1065,28,1065,30],[1065,37,1065,39],[1062,8,1062,10],[1062,19,1062,21],[1062,28,1062,30],[1062,37,1062,39],[1063,8,1063,10],[1063,19,1063,21],[1063,28,1063,30],[1063,37,1063,39],[1060,8,1060,10],[1060,19,1060,21],[1060,28,1060,30],[1060,37,1060,39],[1061,8,1061,10],[1061,19,1061,21],[1061,28,1061,30],[1061,37,1061,39],[1058,28,1058,30],[1058,37,1058,39],[1059,8,1059,10],[1059,19,1059,21],[1059,28,1059,30],[1059,37,1059,39],[1051,10,1051,12],[1054,5,1054,19],[1057,5,1058,5],[1057,6,1058,6],[1057,7,1058,10],[1057,13,1057,14],[1058,19,1058,21],[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6]],"merged_total":1145,"flags":["merged_cut"]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4051)","v":11}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":11}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",4,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Air Defence"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide prepared and supported air defence capabilities for the defence and protection of South Africa.\n\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,"4 471","5 026","6 500 ","1 159","5 000",null,"5 000","5 000",null,0,null,null,null,"1000 hours will be flown for VIP operations and 4000 hours for joint force employment requirements subject to resource allocation",0]
[1,null,null,null,null,0,0,null,0,"72% (902)","80% (834)","19.86% (207)","80% (742)",null,"80% (646)","80% (646)",null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\".",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Strategic Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":16830},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":18298},16783,16783,35219,0,0,64,0,35283,0,35283,36776,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":36776},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,36776,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":37429},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":37429},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,37429,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":39755.255958945017},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":39755.255958945017},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,39755.255958945017,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Operational Direction",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":247937},183763,177686,177686,208681,0,0,0,0,208681,0,208681,230274,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,230274,0,0,230274,0,273634,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":273634},0,0,273634,0,288957.50400000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,288957.50400000002,0,0,288957.50400000002,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Helicopter Capability",null,null,996286,817145,801494,801494,763242,0,0,3634,0,766876,0,766876,825318,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,825318,0,0,825318,0,918324,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,918324,0,0,918324,0,974285.54319187952,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,974285.54319187952,0,0,974285.54319187952,0]
[1,4,1,null,4,"Transport and Maritime Capability",null,null,485389,1138780,794867,794867,672528,0,0,98888,0,771416,0,771416,740333,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,740333,0,0,740333,0,817603,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,817603,0,0,817603,0,867076.4193429813,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,867076.4193429813,0,0,867076.4193429813,0]
[1,5,1,null,5,"Air Combat Capability",null,null,909905,1108324,1437203,1437203,1371247,0,0,-94803,0,1276444,0,1276444,1190719,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1190719,0,0,1190719,0,1321415,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1321415,0,0,1321415,0,1396875.4917395324,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1396875.4917395324,0,0,1396875.4917395324,0]
[1,6,1,null,6,"Operational Support and Intelligence Capability",null,null,312633,270938,286425,286425,314168,0,0,4424,0,318592,0,318592,299610,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,299610,0,0,299610,0,304283,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,304283,0,0,304283,0,326861.05101304455,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,326861.05101304455,0,0,326861.05101304455,0]
[1,7,1,null,7,"Command and Control Capability",null,null,343112,508715,901454,901454,606031,0,0,2862,0,608893,0,608893,437116,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,437116,0,0,437116,0,685644,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,685644,0,0,685644,0,727597.41136611032,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,727597.41136611032,0,0,727597.41136611032,0]
[1,8,1,null,8,"Base Support Capability",null,null,1723986,1848057,1818545,1818545,1819552,0,0,24123,0,1843675,0,1843675,1782705,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,1782705,0,0,1782705,0,1837289,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,1837289,0,0,1837289,0,1970920.0665218818,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,1970920.0665218818,0,0,1970920.0665218818,0]
[1,9,1,null,9,"Command Post",null,null,30871,57395,54827,54827,61232,0,0,766,0,61998,0,61998,60004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,60004,0,0,60004,0,60496,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,60496,0,0,60496,0,64844.203828834216,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,64844.203828834216,0,0,64844.203828834216,0]
[1,10,1,null,10,"Training Capability",null,null,206393,200584,184394,184394,569991,0,0,6684,0,576675,0,576675,545973,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,545973,0,0,545973,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},530579,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,530579,0,0,530579,0,568244.74658263731,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,568244.74658263731,0,0,568244.74658263731,0]
[1,11,1,null,11,"Technical Support Services",null,null,758181,761524,693916,693916,461636,0,0,6414,0,468050,0,468050,447304,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,447304,0,0,447304,0,453607,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,453607,0,0,453607,0,487169.36654588376,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,487169.36654588376,0,0,487169.36654588376,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":6031523},6913523,7167594,7167594,6883527,0,0,53056,0,6936583,0,{"$f":"SUM(T47:T71)","v":6936583},6596132,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,6596132,{"$f":"SUM(Z47:Z71)","v":0},0,6596132,{"$f":"SUM(AC47:AC71)","v":0},7240303,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},7240303,{"$f":"SUM(AI47:AI71)","v":0},0,7240303,0,7712587.0600917311,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},7712587.0600917311,0,0,7712587.0600917311,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4051,$F74,I$300:I$4051)","v":5116005},5162868,5262942,5262942,5601628,0,0,149029,0,5750657,0,5750657,5719545,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":5719545},{"$f":"SUMIF($F$300:$F$4051,$F74,Z$300:Z$4051)","v":0},0,5719545,0,5920016,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":5920016},{"$f":"SUMIF($F$300:$F$4051,$F74,AI$300:AI$4051)","v":0},0,5920016,0,6318365.9240917312,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":6318365.9240917312},{"$f":"SUMIF($F$300:$F$4051,$F74,AR$300:AR$4051)","v":0},0,6318365.9240917312,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Air DefenceCompensation of employees"},null,"Compensation of employees",null,null,2955320,3148889,3321093,3321093,3499610,0,0,53056,0,3552666,0,3552666,3326786,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F75,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F75,W$326:W$4051))","v":0},0,3326786,0,0,3326786,0,3341452,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F75,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F75,AF$326:AF$4051))","v":0},0,3341452,0,0,3341452,0,3595402.34009173,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F75,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F75,AO$326:AO$4051))","v":0},0,3595402.34009173,0,0,3595402.34009173,0]
[1,null,null,null,null,"Salaries and wages",null,null,2620305,2792076,3005429,3005429,3161461,0,0,53056,0,3214517,0,3214517,3006338,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,W$305:W$4051))","v":0},0,3006338,0,0,3006338,0,3035016,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AF$305:AF$4051))","v":0},0,3035016,0,0,3035016,0,3265677.2051838073,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AO$305:AO$4051))","v":0},0,3265677.2051838073,0,0,3265677.2051838073,0]
[1,null,null,null,null,"Social contributions",null,null,335015,356813,315664,315664,338149,0,0,0,0,338149,0,338149,320448,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,W$305:W$4051))","v":0},0,320448,0,0,320448,0,306436,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AF$305:AF$4051))","v":0},0,306436,0,0,306436,0,329725.13490792311,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AO$305:AO$4051))","v":0},0,329725.13490792311,0,0,329725.13490792311,0]
[1,null,null,{"$f":"$G$8&F78","v":"Air DefenceGoods and services"},null,"Goods and services",null,null,2160685,2013979,1941849,1941849,2102018,0,0,95973,0,2197991,0,2197991,2392759,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F78,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F78,W$326:W$4051))","v":0},0,2392759,0,0,2392759,0,2578564,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F78,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F78,AF$326:AF$4051))","v":0},0,2578564,0,0,2578564,0,2722963.5839999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F78,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F78,AO$326:AO$4051))","v":0},0,2722963.5839999998,0,0,2722963.5839999998,0]
[1,null,null,null,null,"Administrative fees",null,null,0,11,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Advertising",null,null,72,318,9,9,755,0,0,0,0,755,0,755,788,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,W$305:W$4051))","v":0},0,788,0,0,788,0,853,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AF$305:AF$4051))","v":0},0,853,0,0,853,0,900.76800000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AO$305:AO$4051))","v":0},0,900.76800000000003,0,0,900.76800000000003,0]
[1,null,null,null,null,"Minor Assets",null,null,6739,6996,4851,4851,7918,0,0,0,0,7918,0,7918,9090,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,W$305:W$4051))","v":0},0,9090,0,0,9090,0,9374,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AF$305:AF$4051))","v":0},0,9374,0,0,9374,0,9898.9440000000013,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AO$305:AO$4051))","v":0},0,9898.9440000000013,0,0,9898.9440000000013,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4051,$F84,I$300:I$4051)","v":2136},2797,1196,1196,3333,0,0,0,0,3333,0,3333,3838,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,W$305:W$4051))","v":0},0,3838,{"$f":"SUMIF($F$300:$F$4051,$F84,Z$300:Z$4051)","v":0},0,3838,0,4273,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AF$305:AF$4051))","v":0},0,4273,{"$f":"SUMIF($F$300:$F$4051,$F84,AI$300:AI$4051)","v":0},0,4273,0,4512.2879999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AO$305:AO$4051))","v":0},0,4512.2879999999996,0,0,4512.2879999999996,0]
[1,null,null,null,null,"Communication (G&S)",null,null,8872,9961,5866,5866,10672,0,0,0,0,10672,0,10672,12639,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,W$305:W$4051))","v":0},0,12639,0,0,12639,0,13432,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AF$305:AF$4051))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":13432},0,0,13432,0,14184.191999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AO$305:AO$4051))","v":0},0,14184.191999999999,0,0,14184.191999999999,0]
[1,null,null,null,null,"Computer services",null,null,31282,28000,47204,47204,37667,0,0,0,0,37667,0,37667,40918,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,W$305:W$4051))","v":0},0,40918,0,0,40918,0,43596,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AF$305:AF$4051))","v":0},0,43596,0,0,43596,0,46037.375999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AO$305:AO$4051))","v":0},0,46037.375999999997,0,0,46037.375999999997,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,1404,482,1589,1589,961,0,0,0,0,961,0,961,1072,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,W$305:W$4051))","v":0},0,1072,0,0,1072,0,1203,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AF$305:AF$4051))","v":0},0,1203,0,0,1203,0,1270.3679999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AO$305:AO$4051))","v":0},0,1270.3679999999999,0,0,1270.3679999999999,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,1423,2436,4013,4013,3609,0,0,0,0,3609,0,3609,3639,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,W$305:W$4051))","v":0},0,3639,0,0,3639,0,4166,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AF$305:AF$4051))","v":0},0,4166,0,0,4166,0,4399.2960000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AO$305:AO$4051))","v":0},0,4399.2960000000003,0,0,4399.2960000000003,0]
[1,null,null,null,null,"Laboratory services",null,null,0,0,30,30,31,0,0,0,0,31,0,31,32,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,W$305:W$4051))","v":0},0,32,0,0,32,0,34,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AF$305:AF$4051))","v":0},0,34,0,0,34,0,35.903999999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AO$305:AO$4051))","v":0},0,35.903999999999996,0,0,35.903999999999996,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Science and technological services",null,null,836,1152,0,0,10600,0,0,0,0,10600,0,10600,12750,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,W$305:W$4051))","v":0},0,12750,0,0,12750,0,13914,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AF$305:AF$4051))","v":0},0,13914,0,0,13914,0,14693.183999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AO$305:AO$4051))","v":0},0,14693.183999999999,0,0,14693.183999999999,0]
[1,null,null,null,null,"Contractors",null,null,1532339,1329425,1302957,1302957,1206132,0,0,0,0,1206132,0,1206132,1395960,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,W$305:W$4051))","v":0},0,1395960,0,0,1395960,0,1436984,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AF$305:AF$4051))","v":0},0,1436984,0,0,1436984,0,1517455.1039999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AO$305:AO$4051))","v":0},0,1517455.1039999998,0,0,1517455.1039999998,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,102505,75886,8697,8697,9496,0,0,0,0,9496,0,9496,9413,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,W$305:W$4051))","v":0},0,9413,0,0,9413,0,9838,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AF$305:AF$4051))","v":0},0,9838,0,0,9838,0,10388.928,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AO$305:AO$4051))","v":0},0,10388.928,0,0,10388.928,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4051,$F94,I$300:I$4051)","v":335},65,0,0,166,0,0,0,0,166,0,166,171,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,W$305:W$4051))","v":0},0,171,{"$f":"SUMIF($F$300:$F$4051,$F94,Z$300:Z$4051)","v":0},0,171,0,176,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AF$305:AF$4051))","v":0},0,176,{"$f":"SUMIF($F$300:$F$4051,$F94,AI$300:AI$4051)","v":0},0,176,0,185.85600000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AO$305:AO$4051))","v":0},0,185.85600000000002,{"$f":"SUMIF($F$300:$F$4051,$F94,AR$300:AR$4051)","v":0},0,185.85600000000002,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,2296,5991,6138,6138,6804,0,0,0,0,6804,0,6804,7768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,W$305:W$4051))","v":0},0,7768,0,0,7768,0,8456,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AF$305:AF$4051))","v":0},0,8456,0,0,8456,0,8929.5360000000019,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AO$305:AO$4051))","v":0},0,8929.5360000000019,0,0,8929.5360000000019,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,21526,20902,20902,26475,0,0,0,0,26475,0,26475,29697,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,W$305:W$4051))","v":0},0,29697,0,0,29697,0,34059,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AF$305:AF$4051))","v":0},0,34059,0,0,34059,0,35966.304000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AO$305:AO$4051))","v":0},0,35966.304000000004,0,0,35966.304000000004,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,374,201,201,462,0,0,0,0,462,0,462,432,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,W$305:W$4051))","v":0},0,432,0,0,432,0,443,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AF$305:AF$4051))","v":0},0,443,0,0,443,0,467.80799999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AO$305:AO$4051))","v":0},0,467.80799999999999,0,0,467.80799999999999,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,71217,78481,1455,1455,82697,0,0,0,0,82697,0,82697,77776,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,W$305:W$4051))","v":0},0,77776,0,0,77776,0,76044,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AF$305:AF$4051))","v":0},0,76044,0,0,76044,0,80302.464000000007,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AO$305:AO$4051))","v":0},0,80302.464000000007,0,0,80302.464000000007,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,240919,154052,166063,166063,238489,0,0,0,0,238489,0,238489,294493,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,W$305:W$4051))","v":0},0,294493,0,0,294493,0,336280,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AF$305:AF$4051))","v":0},0,336280,0,0,336280,0,355111.68000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AO$305:AO$4051))","v":0},0,355111.68000000005,0,0,355111.68000000005,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,-262739,-61067,16656,16656,23671,0,0,0,0,23671,0,23671,26949,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,W$305:W$4051))","v":0},0,26949,0,0,26949,0,18695,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AF$305:AF$4051))","v":0},0,18695,0,0,18695,0,19741.920000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AO$305:AO$4051))","v":0},0,19741.920000000002,0,0,19741.920000000002,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,81,53,96,96,113,0,0,0,0,113,0,113,122,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,W$305:W$4051))","v":0},0,122,0,0,122,0,127,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AF$305:AF$4051))","v":0},0,127,0,0,127,0,134.11199999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AO$305:AO$4051))","v":0},0,134.11199999999999,0,0,134.11199999999999,0]
[1,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4051,$F104,I$300:I$4051)","v":4},3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,W$305:W$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F104,Z$300:Z$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AF$305:AF$4051))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4051,$F104,AI$300:AI$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,83457,49732,27515,27515,68184,0,0,0,0,68184,0,68184,71510,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,W$305:W$4051))","v":0},0,71510,0,0,71510,0,77105,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AF$305:AF$4051))","v":0},0,77105,0,0,77105,0,81422.880000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AO$305:AO$4051))","v":0},0,81422.880000000005,0,0,81422.880000000005,0]
[1,null,null,null,null,"Consumable supplies",null,null,51281,16220,11907,11907,19067,0,0,0,0,19067,0,19067,20831,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,W$305:W$4051))","v":0},0,20831,0,0,20831,0,22255,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AF$305:AF$4051))","v":0},0,22255,0,0,22255,0,23501.280000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AO$305:AO$4051))","v":0},0,23501.280000000002,0,0,23501.280000000002,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,12016,5948,9462,9462,7294,0,0,0,0,7294,0,7294,8083,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,W$305:W$4051))","v":0},0,8083,0,0,8083,0,8626,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AF$305:AF$4051))","v":0},0,8626,0,0,8626,0,9109.0560000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AO$305:AO$4051))","v":0},0,9109.0560000000005,0,0,9109.0560000000005,0]
[1,null,null,null,null,"Operating leases",null,null,966,996,7640,7640,10991,0,0,95973,0,106964,0,106964,11395,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,W$305:W$4051))","v":0},0,11395,0,0,11395,0,12377,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AF$305:AF$4051))","v":0},0,12377,0,0,12377,0,13070.112000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AO$305:AO$4051))","v":0},0,13070.112000000003,0,0,13070.112000000003,0]
[1,null,null,null,null,"Rental and hiring",null,null,0,78,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,18296,16995,17026,17026,24653,0,0,0,0,24653,0,24653,34828,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,W$305:W$4051))","v":0},0,34828,0,0,34828,0,78688,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AF$305:AF$4051))","v":0},0,78688,0,0,78688,0,83094.528000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AO$305:AO$4051))","v":0},0,83094.528000000006,0,0,83094.528000000006,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,88154,86605,55767,55767,75089,0,0,0,0,75089,0,75089,83995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,W$305:W$4051))","v":0},0,83995,0,0,83995,0,89393,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AF$305:AF$4051))","v":0},0,89393,0,0,89393,0,94399.008000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AO$305:AO$4051))","v":0},0,94399.008000000002,0,0,94399.008000000002,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4051,$F114,I$300:I$4051)","v":29607},45055,51368,51368,86080,0,0,0,0,86080,0,86080,87498,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,W$305:W$4051))","v":0},0,87498,{"$f":"SUMIF($F$300:$F$4051,$F114,Z$300:Z$4051)","v":0},0,87498,0,110504,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AF$305:AF$4051))","v":0},0,110504,{"$f":"SUMIF($F$300:$F$4051,$F114,AI$300:AI$4051)","v":0},0,110504,0,116692.22400000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AO$305:AO$4051))","v":0},0,116692.22400000002,{"$f":"SUMIF($F$300:$F$4051,$F114,AR$300:AR$4051)","v":0},0,116692.22400000002,0]
[1,null,null,null,null,"Operating payments",null,null,136908,135377,173156,173156,140512,0,0,0,0,140512,0,140512,146972,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,W$305:W$4051))","v":0},0,146972,0,0,146972,0,167566,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AF$305:AF$4051))","v":0},0,167566,0,0,167566,0,176949.696,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AO$305:AO$4051))","v":0},0,176949.696,0,0,176949.696,0]
[1,null,null,null,null,"Venues and facilities",null,null,279,31,85,85,97,0,0,0,0,97,0,97,100,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,W$305:W$4051))","v":0},0,100,0,0,100,0,103,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AF$305:AF$4051))","v":0},0,103,0,0,103,0,108.76800000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AO$305:AO$4051))","v":0},0,108.76800000000001,0,0,108.76800000000001,0]
[0,null,null,{"$f":"$G$8&F117","v":"Air DefenceInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F117,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F117,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F117,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F117,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F117,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F117,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,815669,1630860,1855054,1855054,1275050,0,0,-95973,0,1179077,0,1179077,858005,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,858005,0,0,858005,0,1297731,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,1297731,0,0,1297731,0,1370402,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,1370402,0,0,1370402,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Air DefenceProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,2,2,2,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F121,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F121,W$326:W$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F121,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F121,AF$326:AF$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F121,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F121,AO$326:AO$4051))","v":0},0,3,0,0,3,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4051,$F124,I$300:I$4051)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,W$305:W$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F124,Z$300:Z$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AF$305:AF$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F124,AI$300:AI$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,0,2,2,2,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,W$305:W$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AF$305:AF$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AO$305:AO$4051))","v":0},0,3,0,0,3,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,2,2,2,3,0,0,0,0,3,0,3,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,W$305:W$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AF$305:AF$4051))","v":0},0,3,0,0,3,0,3,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AO$305:AO$4051))","v":0},0,3,0,0,3,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Air DefenceDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,806142,1618149,1837617,1837617,1256583,0,0,-95973,0,1160610,0,1160610,836974,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F128,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F128,W$326:W$4051))","v":0},0,836974,0,0,836974,0,1277163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F128,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F128,AF$326:AF$4051))","v":0},0,1277163,0,0,1277163,0,1348684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F128,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F128,AO$326:AO$4051))","v":0},0,1348684,0,0,1348684,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,806142,1618149,1837617,1837617,1256583,0,0,-95973,0,1160610,0,1160610,836974,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,W$305:W$4051))","v":0},0,836974,0,0,836974,0,1277163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AF$305:AF$4051))","v":0},0,1277163,0,0,1277163,0,1348684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AO$305:AO$4051))","v":0},0,1348684,0,0,1348684,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Air DefenceHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F131,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F131,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F131,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F131,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F131,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F131,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Air DefenceForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F132,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F132,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F132,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F132,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F132,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F132,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Air DefencePublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,40,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F133,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F133,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F133,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F133,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F133,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F133,AO$326:AO$4051))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4051,$F134,I$300:I$4051)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,W$305:W$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F134,Z$300:Z$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AF$305:AF$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F134,AI$300:AI$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AO$305:AO$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F134,AR$300:AR$4051)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,40,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,W$305:W$4051))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AF$305:AF$4051))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AO$305:AO$4051))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,40,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Air DefenceNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F140,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F140,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F140,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F140,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F140,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F140,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Air DefenceHouseholds"},null,"Households",null,null,9487,12609,17435,17435,18464,0,0,0,0,18464,0,18464,21028,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F141,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F141,W$326:W$4051))","v":0},0,21028,0,0,21028,0,20565,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F141,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F141,AF$326:AF$4051))","v":0},0,20565,0,0,20565,0,21715,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F141,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F141,AO$326:AO$4051))","v":0},0,21715,0,0,21715,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,9487,12085,17435,17435,18464,0,0,0,0,18464,0,18464,21028,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,W$305:W$4051))","v":0},0,21028,0,0,21028,0,20565,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AF$305:AF$4051))","v":0},0,20565,0,0,20565,0,21715,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AO$305:AO$4051))","v":0},0,21715,0,0,21715,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,524,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4051,$F144,I$300:I$4051)","v":99118},119219,49598,49598,6849,0,0,0,0,6849,0,6849,18582,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,18582,{"$f":"SUMIF($F$300:$F$4051,$F144,Z$300:Z$4051)","v":0},0,18582,0,22556,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,22556,{"$f":"SUMIF($F$300:$F$4051,$F144,AI$300:AI$4051)","v":0},0,22556,0,23819.135999999999,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,23819.135999999999,0,0,23819.135999999999,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Air DefenceBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,1090,180,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F145,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F145,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F145,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F145,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F145,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F145,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Buildings",null,null,545,90,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Air DefenceMachinery and equipment"},null,"Machinery and equipment",null,null,98329,118972,42986,42986,6849,0,0,0,0,6849,0,6849,18582,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F148,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F148,W$326:W$4051))","v":0},0,18582,0,0,18582,0,22556,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F148,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F148,AF$326:AF$4051))","v":0},0,22556,0,0,22556,0,23819.135999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F148,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F148,AO$326:AO$4051))","v":0},0,23819.135999999999,0,0,23819.135999999999,0]
[1,null,null,null,null,"Transport equipment",null,null,44153,44048,40810,40810,548,0,0,0,0,548,0,548,11711,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,W$305:W$4051))","v":0},0,11711,0,0,11711,0,15406,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AF$305:AF$4051))","v":0},0,15406,0,0,15406,0,16268.736000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AO$305:AO$4051))","v":0},0,16268.736000000001,0,0,16268.736000000001,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,54176,74924,2176,2176,6301,0,0,0,0,6301,0,6301,6871,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,W$305:W$4051))","v":0},0,6871,0,0,6871,0,7150,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AF$305:AF$4051))","v":0},0,7150,0,0,7150,0,7550.4000000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AO$305:AO$4051))","v":0},0,7550.4000000000005,0,0,7550.4000000000005,0]
[0,null,null,{"$f":"$G$8&F151","v":"Air DefenceHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F151,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F151,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F151,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F151,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F151,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F151,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,"Air DefenceSpecialised military assets",null,"Specialised military assets",null,null,244,157,6612,6612,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F152,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F152,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F152,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F152,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F152,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F152,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,"Air DefenceBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F153,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F153,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F153,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F153,AF$326:AF$4051))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F153,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F153,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,"Air DefenceLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F154,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F154,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F154,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F154,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F154,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F154,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,"Air DefenceSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F155,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F155,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F155,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F155,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F155,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F155,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,"Air DefencePayments for financial assets",null,"Payments for financial assets",null,null,731,576,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F156,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F156,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F156,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F156,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F156,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F156,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":6031523},6913523,7167594,7167594,6883527,0,0,53056,0,6936583,0,6936583,6596132,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},6596132,0,0,6596132,0,7240303,0,0,0,7240303,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,7240303,0,7712587.0600917311,0,0,0,7712587.0600917311,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,7712587.0600917311,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4051,$F170,I$305:I$4051)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,S$305:S$4051)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,U$305:U$4051)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,Z$305:Z$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AA$305:AA$4051)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AD$305:AD$4051)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AI$305:AI$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AJ$305:AJ$4051)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AM$305:AM$4051)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AR$305:AR$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AS$305:AS$4051)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,S$305:S$4051)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,Z$305:Z$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AA$305:AA$4051)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AI$305:AI$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AJ$305:AJ$4051)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AR$305:AR$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AS$305:AS$4051)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,67,0,0,0,0,0,0,0,0,{"$f":"SUM(M177:Q177)","v":0},null,{"$f":"R177-S177","v":0},0,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":0},null,null,{"$f":"Y177+Z177+AA177","v":0},{"$f":"AB177-U177","v":0},0,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":0},null,null,{"$f":"AH177+AI177+AJ177","v":0},{"$f":"AK177-AD177","v":0},0,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":0},null,null,{"$f":"AQ177+AR177+AS177","v":0},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Strategic Direction",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Armaments Corporation of South Africa",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R178-S178","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH178+AI178+AJ178","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ178+AR178+AS178","v":0},0,null,"Other transfers to public corporations","Current","Operational Direction",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,3,"Employee social benefits",null,null,81,279,215,215,239,0,0,0,0,239,null,239,352,null,null,0,352,null,null,352,0,639,null,null,0,639,null,null,639,0,675,null,null,0,675,null,null,675,0,null,"Social benefits","Current","Helicopter Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,4,"Employee social benefits",null,null,182,159,189,189,141,0,0,0,0,141,null,141,72,null,null,0,72,null,null,72,0,424,null,null,0,424,null,null,424,0,448,null,null,0,448,null,null,448,0,null,"Social benefits","Current","Transport and Maritime Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,5,"Employee social benefits",null,null,13,299,151,151,51,0,0,0,0,51,null,51,0,null,null,0,0,null,null,0,0,115,null,null,0,115,null,null,115,0,121,null,null,{"$f":"SUM(AN181:AO181)","v":0},121,null,null,121,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Air Combat Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Employee social benefits",null,null,64,206,709,709,1687,0,0,0,0,1687,null,1687,1070,null,null,0,1070,null,null,1070,0,705,null,null,0,{"$f":"AD182+AG182","v":705},null,null,705,0,744,null,null,0,744,null,null,744,0,null,"Social benefits","Current","Operational Support and Intelligence Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,7,"Employee social benefits",null,null,817,228,288,288,320,0,0,0,0,320,null,320,478,null,null,0,478,null,null,478,0,272,null,null,0,272,null,null,272,0,287,null,null,0,287,null,null,287,0,null,"Social benefits","Current","Command and Control Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Employee social benefits",null,null,7237,9960,14059,14059,12904,0,0,0,0,12904,null,12904,16564,null,null,0,16564,null,null,16564,0,15272,null,null,0,15272,null,null,15272,0,16127,null,null,0,16127,null,null,16127,0,null,"Social benefits","Current","Base Support Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,9,"Employee social benefits",null,null,99,5,25,25,526,0,0,0,0,526,null,526,26,null,null,0,26,null,null,26,0,467,null,null,0,467,null,null,467,0,493,null,null,0,493,null,null,493,0,null,"Social benefits","Current","Command Post",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,10,"Employee social benefits",null,null,0,79,157,157,675,0,0,0,0,675,null,675,1070,null,null,0,1070,null,null,1070,0,937,null,null,0,937,null,null,937,0,989,null,null,0,989,null,null,989,0,null,"Social benefits","Current","Training Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,11,"Employee social benefits",null,null,927,870,1642,1642,1921,0,0,0,0,1921,null,1921,1396,null,null,0,1396,null,null,1396,0,1734,null,null,0,1734,null,null,1734,0,1831,null,null,0,1831,null,null,1831,0,null,"Social benefits","Current","Technical Support Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,12,"Special defence account",null,null,159285,56798,61979,61979,52414,0,0,0,0,52414,null,52414,37649,null,null,0,37649,null,null,37649,0,55821,null,null,0,55821,null,null,55821,0,58947,null,null,0,58947,null,null,58947,0,null,"Departmental agencies (non-business entities)","Current","Helicopter Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,13,"Special defence account",null,null,4378,637793,252097,252097,9698,0,0,0,0,9698,null,9698,9331,null,null,0,9331,null,null,9331,0,54764,null,null,0,54764,null,null,54764,0,57831,null,null,0,57831,null,null,57831,0,null,"Departmental agencies (non-business entities)","Current","Transport and Maritime Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,14,"Special defence account",null,null,580250,710533,986179,986179,952014,0,0,-95973,0,856041,null,856041,722883,null,null,0,722883,null,null,722883,0,855358,null,null,0,855358,null,null,855358,0,903258,null,null,0,903258,null,null,903258,0,null,"Departmental agencies (non-business entities)","Current","Air Combat Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,15,"Special defence account",null,null,54215,1500,6486,6486,4001,0,0,0,0,4001,null,4001,4591,null,null,0,4591,null,null,4591,0,4591,null,null,0,4591,null,null,4591,0,4848,null,null,0,4848,null,null,4848,0,null,"Departmental agencies (non-business entities)","Current","Operational Support and Intelligence Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,16,"Special defence account",null,null,0,142095,530876,530876,237956,0,0,0,0,237956,null,237956,61330,null,null,0,61330,null,null,61330,0,301800,null,null,0,301800,null,null,301800,0,318701,null,null,0,318701,null,null,318701,0,null,"Departmental agencies (non-business entities)","Current","Command and Control Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,17,"Special defence account",null,null,7114,6050,0,0,500,0,0,0,0,500,null,500,1190,null,null,0,1190,null,null,1190,0,4829,null,null,0,4829,null,null,4829,0,5099,null,null,0,5099,null,null,5099,0,null,"Departmental agencies (non-business entities)","Current","Training Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,18,"Special defence account",null,null,900,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Technical Support Services",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,19,"Special defence account",null,null,0,63380,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Base Support Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,20,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Operational Support and Intelligence Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,21,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Base Support Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,22,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Command Post",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,23,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Technical Support Services",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,24,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Command Post",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,25,"Vehicle licences",null,null,0,2,2,2,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,null,"Municipal bank accounts","Current","Strategic Direction",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,26,"Claims against the State",null,null,40,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Training Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,27,"Claims against the State",null,null,0,100,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Strategic Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,28,"Claims against the State",null,null,0,524,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Base Support Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":815669},1630860,1855054,1855054,1275050,0,0,-95973,0,1179077,0,1179077,858005,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":858005},0,0,858005,0,1297731,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":1297731},0,0,1297731,0,1370402,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":1370402},0,0,1370402,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,5,0,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Strategic Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,0,3,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Operational Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,4,22,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Helicopter Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,0,361,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Air Combat Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,5,"Thefts and losses",null,null,0,41,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Operational Support and Intelligence Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,6,"Thefts and losses",null,null,61,31,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Command and Control Capability",null,0,"Thefts and losses",""]
[1,null,null,null,7,"Thefts and losses",null,null,548,48,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Base Support Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,8,"Thefts and losses",null,null,52,10,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Training Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,9,"Thefts and losses",null,null,51,27,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Technical Support Services",null,"Thefts and losses","Thefts and losses",""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":1},null,null,null,10,"Thefts and losses",null,null,10,33,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,"Transport and Maritime Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,11,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Command Post",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Air Defence"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Strategic Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Chief Director Air Policy and Plans"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019004001"},null,null,1,"Strategic Direction",0,null,16830,18298,16783,16783,35219,0,0,64,0,{"$f":"SUM(M326:Q326)","v":35283},null,{"$f":"R326-S326","v":35283},36776,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":36776},null,null,{"$f":"U326+X326+Z326+AA326","v":36776},{"$f":"AB326-U326","v":0},37429,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":37429},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":37429},{"$f":"AK326-AD326","v":0},39755.255958945017,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":39755.255958945017},null,null,{"$f":"AM326+AP326+AR326+AS326","v":39755.255958945017},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":16830},18298,16783,16783,35219,0,0,64,0,35283,0,35283,36776,0,0,0,36776,0,0,36776,0,37429,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":37429},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":37429},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":39755.255958945017},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":39755.255958945017},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":39755.255958945017},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":16456},17760,16781,16781,35216,0,0,64,0,35280,0,35280,36773,0,0,0,{"$f":"U338+X338","v":36773},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":36773},0,37426,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":37426},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":37426},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":39752.255958945017},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":39752.255958945017},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":39752.255958945017},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":10674},11294,11255,11255,12263,0,0,64,0,12327,0,12327,11785,0,0,0,{"$f":"U339+X339","v":11785},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":11785},0,11520,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":11520},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":11520},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":12395.519958945015},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":12395.519958945015},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":12395.519958945015},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019004001001"},null,null,null,"Salaries and wages",null,null,9365,9904,10043,10043,10950,0,0,64,0,{"$f":"SUM(M340:Q340)","v":11014},null,{"$f":"R340-S340","v":11014},10521,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":10521},null,null,{"$f":"U340+X340+Z340+AA340","v":10521},{"$f":"AB340-U340","v":0},10330,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":10330},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":10330},{"$f":"AK340-AD340","v":0},11115.079963185937,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":11115.079963185937},null,null,{"$f":"AM340+AP340+AR340+AS340","v":11115.079963185937},{"$f":"AT340-AM340","v":0}]
[1,"019004001001",null,null,null,"Social contributions",null,null,1309,1390,1212,1212,1313,0,0,0,0,{"$f":"SUM(M341:Q341)","v":1313},null,{"$f":"R341-S341","v":1313},1264,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":1264},null,null,{"$f":"U341+X341+Z341+AA341","v":1264},{"$f":"AB341-U341","v":0},1190,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":1190},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":1190},{"$f":"AK341-AD341","v":0},1280.439995759077,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":1280.439995759077},null,null,{"$f":"AM341+AP341+AR341+AS341","v":1280.439995759077},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":5782},6466,5526,5526,22953,0,0,0,0,22953,0,22953,24988,0,0,0,24988,{"$f":"SUM(Z343:Z380)","v":0},0,24988,0,25906,0,0,0,{"$f":"SUM(AH343:AH380)","v":25906},0,0,{"$f":"SUM(AK343:AK380)","v":25906},0,27356.736000000004,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":27356.736000000004},0,0,{"$f":"SUM(AT343:AT380)","v":27356.736000000004},0]
[0,{"$f":"B342","v":"019004001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019004001002",null,null,null,"Advertising",null,null,53,285,2,2,744,0,0,0,0,744,null,744,768,null,null,0,768,null,null,768,0,831,null,null,0,831,null,null,831,0,877.53600000000006,null,null,0,877.53600000000006,null,null,877.53600000000006,0]
[1,"019004001002",null,null,null,"Minor Assets",null,null,75,50,32,32,449,0,0,0,0,449,null,449,508,null,null,0,508,null,null,508,0,537,null,null,0,537,null,null,537,0,567.072,null,null,0,567.072,null,null,567.072,0]
[0,"019004001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Catering: Departmental activities",null,null,247,827,957,957,1044,0,0,0,0,1044,null,1044,1210,null,null,0,1210,null,null,1210,0,1266,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":1266},null,null,1266,0,1336.896,null,null,0,1336.896,null,null,1336.896,0]
[1,"019004001002",null,null,null,"Communication (G&S)",null,null,115,140,87,87,249,0,0,0,0,249,null,249,278,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":278},null,null,278,0,291,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":291},null,null,291,0,307.29599999999999,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":307.29599999999999},null,null,307.29599999999999,0]
[1,"019004001002",null,null,null,"Computer services",null,null,2,26,22,22,11,0,0,0,0,11,null,11,13,null,null,0,13,null,null,13,0,14,null,null,0,14,null,null,14,0,14.784000000000001,null,null,0,14.784000000000001,null,null,14.784000000000001,0]
[0,"019004001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Science and technological services",null,null,0,8,0,0,9000,0,0,0,0,9000,null,9000,11000,null,null,0,11000,null,null,11000,0,12000,null,null,0,12000,null,null,12000,0,12672,null,null,0,12672,null,null,12672,0]
[1,"019004001002",null,null,null,"Contractors",null,null,104,96,3446,3446,1673,0,0,0,0,1673,null,1673,2327,null,null,0,2327,null,null,2327,0,2437,null,null,0,2437,null,null,2437,0,2573.4720000000002,null,null,0,2573.4720000000002,null,null,2573.4720000000002,0]
[1,"019004001002",null,null,null,"Agency and support/outsourced services",null,null,29,60,0,0,18,0,0,0,0,18,null,18,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,23.231999999999999,null,null,0,23.231999999999999,null,null,23.231999999999999,0]
[1,"019004001002",null,null,null,"Entertainment",null,null,142,65,0,0,155,0,0,0,0,155,null,155,160,null,null,0,160,null,null,160,0,165,null,null,0,165,null,null,165,0,174.24,null,null,0,174.24,null,null,174.24,0]
[1,"019004001002",null,null,null,"Fleet services (including government motor transport)",null,null,5,32,13,13,98,0,0,0,0,98,null,98,106,null,null,0,106,null,null,106,0,112,null,null,0,112,null,null,112,0,118.27200000000001,null,null,0,118.27200000000001,null,null,118.27200000000001,0]
[0,"019004001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,2,0,0,79,0,0,0,0,{"$f":"SUM(M361:Q361)","v":79},null,79,95,null,null,0,95,null,null,95,0,100,null,null,0,100,null,null,100,0,105.6,null,null,0,105.6,null,null,105.6,0]
[0,"019004001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Inventory: Food and food supplies",null,null,5,6,3,3,4,0,0,0,0,4,null,4,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[1,"019004001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,92,81,28,28,266,0,0,0,0,266,null,266,310,null,null,0,310,null,null,310,0,326,null,null,0,326,null,null,326,0,344.25599999999997,null,null,0,344.25599999999997,null,null,344.25599999999997,0]
[0,"019004001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Inventory: Materials and supplies",null,null,239,165,1,1,51,0,0,0,0,51,null,51,59,null,null,0,59,null,null,59,0,62,null,null,0,62,null,null,62,0,65.472000000000008,null,null,0,65.472000000000008,null,null,65.472000000000008,0]
[0,"019004001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Consumable supplies",null,null,168,302,105,105,358,0,0,0,0,358,null,358,377,null,null,0,377,null,null,377,0,388,null,null,0,388,null,null,388,0,409.72800000000001,null,null,0,409.72800000000001,null,null,409.72800000000001,0]
[1,"019004001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,507,168,26,26,350,0,0,0,0,350,null,350,366,null,null,0,366,null,null,366,0,376,null,null,0,376,null,null,376,0,397.05599999999998,null,null,0,397.05599999999998,null,null,397.05599999999998,0]
[1,"019004001002",null,null,null,"Operating leases",null,null,0,0,553,553,210,0,0,0,0,210,null,210,219,null,null,0,219,null,null,219,0,224,null,null,0,224,null,null,224,0,236.54400000000001,null,null,0,236.54400000000001,null,null,236.54400000000001,0]
[1,"019004001002",null,null,null,"Rental and hiring",null,null,0,78,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Property payments",null,null,162,495,113,113,258,0,0,0,0,258,null,258,348,null,null,0,348,null,null,348,0,454,null,null,0,454,null,null,454,0,479.42399999999998,null,null,0,479.42399999999998,null,null,479.42399999999998,0]
[0,"019004001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004001002",null,null,null,"Travel and subsistence",null,null,3143,3128,121,121,5116,0,0,0,0,5116,null,5116,4991,null,null,0,4991,null,null,4991,0,4776,null,null,0,4776,null,null,4776,0,5043.4560000000001,null,null,0,5043.4560000000001,null,null,5043.4560000000001,0]
[1,"019004001002",null,null,null,"Training and development",null,null,509,103,17,17,332,0,0,0,0,332,null,332,349,null,null,0,349,null,null,349,0,360,null,null,0,360,null,null,360,0,380.16,null,null,0,380.16,null,null,380.16,0]
[1,"019004001002",null,null,null,"Operating payments",null,null,185,349,0,0,2485,0,0,0,0,2485,null,2485,1475,null,null,0,1475,null,null,1475,0,1157,null,null,0,1157,null,null,1157,0,1221.7919999999999,null,null,0,1221.7919999999999,null,null,1221.7919999999999,0]
[1,"019004001002",null,null,null,"Venues and facilities",null,null,0,0,0,0,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019004001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019004001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":67},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":102},2,2,3,0,0,0,0,3,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":2},2,2,3,0,0,0,0,3,{"$f":"SUM(S386,S389)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Strategic Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":2},2,2,3,0,0,0,0,3,{"$f":"SUM(S390:S391)","v":0},3,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},2,2,2,3,0,0,0,0,3,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":3},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":3},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":3},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":3},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":3},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":3},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":3},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":3},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":3},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":3},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S393:S394)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":0},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":0},0,0,0,0,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":0},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":0},{"$f":"SUM(AN393:AN394)","v":0},0,0,0,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":0},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":0},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":0},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":0},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":100},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":100},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},100,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":67},{"$f":"SUM(J406:J407)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S406:S407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":67},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":0},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":0},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":0},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":302},436,0,0,0,0,0,0,0,0,{"$f":"SUM(S409,S412,S415:S419)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},0,0,0,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":0},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":0},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":0},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":0},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":0},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001054"},{"$f":"C386","v":"Strategic Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":302},436,0,0,0,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":0},{"$f":"SUM(S413:S414)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z413:Z414)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":0},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":0},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":0},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":0},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":0},{"$f":"SUM(AU413:AU414)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},0,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001057"},{"$f":"C386","v":"Strategic Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,302,436,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019004001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":5},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":16830},{"$f":"SUM(J338,J384,J408,J420)","v":18298},{"$f":"SUM(K338,K384,K408,K420)","v":16783},16783,35219,0,0,64,0,35283,0,35283,36776,0,0,0,36776,0,0,36776,0,37429,0,0,0,37429,0,0,37429,0,39755.255958945017,0,0,0,39755.255958945017,0,0,39755.255958945017,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Operational Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Air Command"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019004002"},null,null,1,"Operational Direction",0,null,247937,183763,177686,177686,208681,0,0,0,0,{"$f":"SUM(M476:Q476)","v":208681},null,{"$f":"R476-S476","v":208681},230274,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":230274},null,null,{"$f":"U476+X476+Z476+AA476","v":230274},{"$f":"AB476-U476","v":0},273634,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":273634},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":273634},{"$f":"AK476-AD476","v":0},288957.50400000002,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":288957.50400000002},null,null,{"$f":"AM476+AP476+AR476+AS476","v":288957.50400000002},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":247937},183763,177686,177686,208681,0,0,0,0,208681,0,208681,230274,0,0,0,230274,0,0,230274,0,273634,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":273634},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":273634},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":288957.50400000002},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":288957.50400000002},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":288957.50400000002},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":246673},182684,177163,177163,208565,0,0,0,0,208565,0,208565,229914,0,0,0,{"$f":"U488+X488","v":229914},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":229914},{"$f":"SUM(AC489,AC492,AC531)","v":0},273256,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":273256},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":273256},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":288558.33600000001},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":288558.33600000001},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":288558.33600000001},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U489+X489","v":0},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":0},{"$f":"SUM(AC490:AC491)","v":0},0,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":0},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":0},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":0},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":0},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":0},{"$f":"SUM(AU490:AU491)","v":0}]
[0,{"$f":"B489","v":"019004002001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M490:Q490)","v":0},null,{"$f":"R490-S490","v":0},0,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":0},null,null,{"$f":"U490+X490+Z490+AA490","v":0},{"$f":"AB490-U490","v":0},0,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":0},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":0},{"$f":"AK490-AD490","v":0},0,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":0},null,null,{"$f":"AM490+AP490+AR490+AS490","v":0},{"$f":"AT490-AM490","v":0}]
[0,"019004002001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M491:Q491)","v":0},null,{"$f":"R491-S491","v":0},0,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":0},null,null,{"$f":"U491+X491+Z491+AA491","v":0},{"$f":"AB491-U491","v":0},0,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":0},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":0},{"$f":"AK491-AD491","v":0},0,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":0},null,null,{"$f":"AM491+AP491+AR491+AS491","v":0},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":246673},182684,177163,177163,208565,0,0,0,0,208565,0,208565,229914,0,0,0,229914,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},229914,0,273256,0,0,0,{"$f":"SUM(AH493:AH530)","v":273256},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":273256},{"$f":"SUM(AL493:AL530)","v":0},288558.33600000001,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":288558.33600000001},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":288558.33600000001},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019004002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[1,"019004002002",null,null,null,"Advertising",null,null,0,0,4,4,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Minor Assets",null,null,883,95,172,172,211,0,0,0,0,211,null,211,193,null,null,0,193,null,null,193,0,177,null,null,0,177,null,null,177,0,186.91200000000001,null,null,0,186.91200000000001,null,null,186.91200000000001,0]
[0,"019004002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Catering: Departmental activities",null,null,35,1,14,14,355,0,0,0,0,355,null,355,514,null,null,0,514,null,null,514,0,526,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":526},null,null,526,0,555.45600000000002,null,null,0,555.45600000000002,null,null,555.45600000000002,0]
[1,"019004002002",null,null,null,"Communication (G&S)",null,null,74,128,235,235,296,0,0,0,0,296,null,296,303,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":303},null,null,303,0,309,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":309},null,null,309,0,326.30400000000003,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":326.30400000000003},null,null,326.30400000000003,0]
[1,"019004002002",null,null,null,"Computer services",null,null,337,710,1572,1572,75,0,0,0,0,75,null,75,1790,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":1790},null,null,1790,0,1868,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":1868},null,null,1868,0,1972.6079999999999,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":1972.6079999999999},null,null,1972.6079999999999,0]
[1,"019004002002",null,null,null,"Consultants: Business and advisory services",null,null,0,13,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Contractors",null,null,12385,6080,18526,18526,7404,0,0,0,0,7404,null,7404,11183,null,null,0,11183,null,null,11183,0,11534,null,null,0,11534,null,null,11534,0,12179.904,null,null,0,12179.904,null,null,12179.904,0]
[1,"019004002002",null,null,null,"Agency and support/outsourced services",null,null,92,273,410,410,582,0,0,0,0,582,null,582,482,null,null,0,482,null,null,482,0,482,null,null,0,482,null,null,482,0,508.99200000000002,null,null,0,508.99200000000002,null,null,508.99200000000002,0]
[1,"019004002002",null,null,null,"Entertainment",null,null,2,0,0,0,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.559999999999999,null,null,0,10.559999999999999,null,null,10.559999999999999,0]
[1,"019004002002",null,null,null,"Fleet services (including government motor transport)",null,null,2,28,61,61,88,0,0,0,0,88,null,88,91,null,null,0,91,null,null,91,0,95,null,null,0,95,null,null,95,0,100.32000000000001,null,null,0,100.32000000000001,null,null,100.32000000000001,0]
[0,"019004002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,49,0,0,0,0,{"$f":"SUM(M511:Q511)","v":49},null,49,49,null,null,0,49,null,null,49,0,49,null,null,0,49,null,null,49,0,51.744000000000007,null,null,0,51.744000000000007,null,null,51.744000000000007,0]
[0,"019004002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Inventory: Food and food supplies",null,null,652,707,0,0,4,0,0,0,0,{"$f":"SUM(M513:Q513)","v":4},null,4,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.2799999999999994,null,null,0,5.2799999999999994,null,null,5.2799999999999994,0]
[1,"019004002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,206131,137815,133229,133229,158440,0,0,0,0,158440,null,158440,181609,null,null,0,181609,null,null,181609,0,207267,null,null,0,207267,null,null,207267,0,218873.95200000002,null,null,0,218873.95200000002,null,null,218873.95200000002,0]
[0,"019004002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Inventory: Materials and supplies",null,null,104,35,27,27,30,0,0,0,0,30,null,30,31,null,null,0,31,null,null,31,0,32,null,null,0,32,null,null,32,0,33.792000000000002,null,null,0,33.792000000000002,null,null,33.792000000000002,0]
[0,"019004002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Consumable supplies",null,null,47,253,223,223,275,0,0,0,0,275,null,275,283,null,null,0,283,null,null,283,0,280,null,null,0,280,null,null,280,0,295.68,null,null,0,295.68,null,null,295.68,0]
[1,"019004002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,516,1390,4363,4363,1387,0,0,0,0,1387,null,1387,1747,null,null,0,1747,null,null,1747,0,1825,null,null,0,1825,null,null,1825,0,1927.2,null,null,0,1927.2,null,null,1927.2,0]
[1,"019004002002",null,null,null,"Operating leases",null,null,14,0,450,450,578,0,0,0,0,578,null,578,559,null,null,0,559,null,null,559,0,545,null,null,0,545,null,null,545,0,575.5200000000001,null,null,0,575.5200000000001,null,null,575.5200000000001,0]
[0,"019004002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Property payments",null,null,152,785,241,241,189,0,0,0,0,189,null,189,198,null,null,0,198,null,null,198,0,208,null,null,0,208,null,null,208,0,219.64800000000002,null,null,0,219.64800000000002,null,null,219.64800000000002,0]
[0,"019004002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004002002",null,null,null,"Travel and subsistence",null,null,2354,2372,4020,4020,2642,0,0,0,0,2642,null,2642,2687,null,null,0,2687,null,null,2687,0,2750,null,null,0,2750,null,null,2750,0,2904,null,null,0,2904,null,null,2904,0]
[1,"019004002002",null,null,null,"Training and development",null,null,1265,9626,8067,8067,12966,0,0,0,0,12966,null,12966,2760,null,null,0,2760,null,null,2760,0,18807,null,null,0,18807,null,null,18807,0,19860.192000000003,null,null,0,19860.192000000003,null,null,19860.192000000003,0]
[1,"019004002002",null,null,null,"Operating payments",null,null,21405,22373,5473,5473,22908,0,0,0,0,22908,null,22908,25343,null,null,0,25343,null,null,25343,0,26409,null,null,0,26409,null,null,26409,0,27887.904000000002,null,null,0,27887.904000000002,null,null,27887.904000000002,0]
[1,"019004002002",null,null,null,"Venues and facilities",null,null,223,0,76,76,76,0,0,0,0,76,null,76,77,null,null,0,77,null,null,77,0,78,null,null,0,78,null,null,78,0,82.368000000000009,null,null,0,82.368000000000009,null,null,82.368000000000009,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019004002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019004002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":0},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Operational Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":0},{"$f":"SUM(J543:J544)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S543:S544)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":0},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":0},0,0,0,0,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":0},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":0},{"$f":"SUM(AN543:AN544)","v":0},0,0,0,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":0},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":0},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":0},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":0},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Operational Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S556:S557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operational Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":0},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":0},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":0},{"$f":"AT556-AM556","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Operational Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":1264},1076,523,523,116,0,0,0,0,116,{"$f":"SUM(S559,S562,S565:S569)","v":0},116,360,0,0,0,360,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":360},0,378,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":378},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":378},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":399.16800000000001},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":399.16800000000001},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":399.16800000000001},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B559","v":"019004002000"},{"$f":"C536","v":"Operational Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,"019004002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002000"},{"$f":"C536","v":"Operational Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":1264},1076,523,523,116,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":116},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":116},360,0,0,0,360,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},360,0,378,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":378},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":378},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":399.16800000000001},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":399.16800000000001},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":399.16800000000001},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002056"},43,41,null,"Transport equipment",null,null,916,804,388,388,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},238,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":238},null,null,{"$f":"U563+X563+Z563+AA563","v":238},{"$f":"AB563-U563","v":0},250,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":250},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":250},{"$f":"AK563-AD563","v":0},264,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":264},null,null,{"$f":"AM563+AP563+AR563+AS563","v":264},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002057"},{"$f":"C536","v":"Operational Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,348,272,135,135,116,0,0,0,0,116,null,116,122,null,null,0,122,null,null,122,0,128,null,null,0,128,null,null,128,0,135.16800000000001,null,null,0,135.16800000000001,null,null,135.16800000000001,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019004002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":0},3,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":247937},{"$f":"SUM(J488,J534,J558,J570)","v":183763},{"$f":"SUM(K488,K534,K558,K570)","v":177686},177686,208681,0,0,0,0,208681,0,208681,230274,0,0,0,230274,0,0,230274,0,273634,0,0,0,273634,0,0,273634,0,288957.50400000002,0,0,0,288957.50400000002,0,0,288957.50400000002,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Helicopter Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Helicopter Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019004003"},null,null,1,"Helicopter Capability",0,null,996286,817145,801494,801494,763242,0,0,3634,0,{"$f":"SUM(M626:Q626)","v":766876},null,{"$f":"R626-S626","v":766876},825318,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":825318},null,null,{"$f":"U626+X626+Z626+AA626","v":825318},{"$f":"AB626-U626","v":0},918324,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":918324},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":918324},{"$f":"AK626-AD626","v":0},974285.54319187952,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":974285.54319187952},null,null,{"$f":"AM626+AP626+AR626+AS626","v":974285.54319187952},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":996286},817145,801494,801494,763242,0,0,3634,0,766876,0,766876,825318,0,0,0,825318,0,0,825318,0,918324,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":918324},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":918324},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":974285.54319187952},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":974285.54319187952},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":974285.54319187952},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":831349},744719,737750,737750,710391,0,0,3634,0,714025,0,714025,784009,0,0,0,{"$f":"U638+X638","v":784009},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":784009},{"$f":"SUM(AC639,AC642,AC681)","v":0},858546,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":858546},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":858546},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":911159.73519187956},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":911159.73519187956},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":911159.73519187956},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":185049},192752,197570,197570,240166,0,0,3634,0,243800,0,243800,227516,0,0,0,{"$f":"U639+X639","v":227516},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":227516},{"$f":"SUM(AC640:AC641)","v":0},226758,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":226758},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":226758},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":243991.60719187968},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":243991.60719187968},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":243991.60719187968},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019004003001"},null,null,null,"Salaries and wages",null,null,165287,174358,180511,180511,222028,0,0,3634,0,{"$f":"SUM(M640:Q640)","v":225662},null,{"$f":"R640-S640","v":225662},210212,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":210212},null,null,{"$f":"U640+X640+Z640+AA640","v":210212},{"$f":"AB640-U640","v":0},209970,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":209970},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":209970},{"$f":"AK640-AD640","v":0},225927.71925170877,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":225927.71925170877},null,null,{"$f":"AM640+AP640+AR640+AS640","v":225927.71925170877},{"$f":"AT640-AM640","v":0}]
[1,"019004003001",null,null,null,"Social contributions",null,null,19762,18394,17059,17059,18138,0,0,0,0,{"$f":"SUM(M641:Q641)","v":18138},null,{"$f":"R641-S641","v":18138},17304,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":17304},null,null,{"$f":"U641+X641+Z641+AA641","v":17304},{"$f":"AB641-U641","v":0},16788,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":16788},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":16788},{"$f":"AK641-AD641","v":0},18063.887940170913,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":18063.887940170913},null,null,{"$f":"AM641+AP641+AR641+AS641","v":18063.887940170913},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":646300},551967,540180,540180,470225,0,0,0,0,470225,0,470225,556493,0,0,0,556493,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},556493,0,631788,0,0,0,{"$f":"SUM(AH643:AH680)","v":631788},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":631788},{"$f":"SUM(AL643:AL680)","v":0},667168.12799999991,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":667168.12799999991},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":667168.12799999991},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019004003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[0,"019004003002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Minor Assets",null,null,397,192,176,176,620,0,0,0,0,620,null,620,670,null,null,0,670,null,null,670,0,688,null,null,0,688,null,null,688,0,726.52800000000002,null,null,0,726.52800000000002,null,null,726.52800000000002,0]
[0,"019004003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Catering: Departmental activities",null,null,38,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Communication (G&S)",null,null,96,113,143,143,131,0,0,0,0,131,null,131,141,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":141},null,null,141,0,180,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":180},null,null,180,0,190.08,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":190.08},null,null,190.08,0]
[1,"019004003002",null,null,null,"Computer services",null,null,7,7,18,18,18,0,0,0,0,18,null,18,19,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":19},null,null,19,0,19,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":19},null,null,19,0,20.064,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":20.064},null,null,20.064,0]
[1,"019004003002",null,null,null,"Consultants: Business and advisory services",null,null,22,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Contractors",null,null,808202,528733,508763,508763,426114,0,0,0,0,426114,null,426114,507464,null,null,0,507464,null,null,507464,0,580863,null,null,0,580863,null,null,580863,0,613391.32799999998,null,null,0,613391.32799999998,null,null,613391.32799999998,0]
[1,"019004003002",null,null,null,"Agency and support/outsourced services",null,null,53,38,0,0,35,0,0,0,0,35,null,35,35,null,null,0,35,null,null,35,0,40,null,null,0,40,null,null,40,0,42.24,null,null,0,42.24,null,null,42.24,0]
[0,"019004003002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Fleet services (including government motor transport)",null,null,52,180,192,192,399,0,0,0,0,399,null,399,441,null,null,0,441,null,null,441,0,479,null,null,0,479,null,null,479,0,505.82400000000001,null,null,0,505.82400000000001,null,null,505.82400000000001,0]
[0,"019004003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,107,64,64,79,0,0,0,0,{"$f":"SUM(M661:Q661)","v":79},null,79,90,null,null,0,90,null,null,90,0,100,null,null,0,100,null,null,100,0,105.6,null,null,0,105.6,null,null,105.6,0]
[0,"019004003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M663:Q663)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,4459,6356,262,262,6374,0,0,0,0,6374,null,6374,6790,null,null,0,6790,null,null,6790,0,6877,null,null,0,6877,null,null,6877,0,7262.1120000000001,null,null,0,7262.1120000000001,null,null,7262.1120000000001,0]
[0,"019004003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Inventory: Materials and supplies",null,null,-196086,491,147,147,2715,0,0,0,0,2715,null,2715,2902,null,null,0,2902,null,null,2902,0,3105,null,null,0,3105,null,null,3105,0,3278.88,null,null,0,3278.88,null,null,3278.88,0]
[1,"019004003002",null,null,null,"Inventory: Medical supplies",null,null,1,5,3,3,8,0,0,0,0,8,null,8,9,null,null,0,9,null,null,9,0,9,null,null,0,9,null,null,9,0,9.5040000000000013,null,null,0,9.5040000000000013,null,null,9.5040000000000013,0]
[0,"019004003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Inventory: Other supplies",null,null,15733,613,7016,7016,5895,0,0,0,0,5895,null,5895,6936,null,null,0,6936,null,null,6936,0,7283,null,null,0,7283,null,null,7283,0,7690.8480000000009,null,null,0,7690.8480000000009,null,null,7690.8480000000009,0]
[1,"019004003002",null,null,null,"Consumable supplies",null,null,503,604,335,335,1104,0,0,0,0,1104,null,1104,1183,null,null,0,1183,null,null,1183,0,1288,null,null,0,1288,null,null,1288,0,1360.1280000000002,null,null,0,1360.1280000000002,null,null,1360.1280000000002,0]
[1,"019004003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,570,142,181,181,280,0,0,0,0,280,null,280,314,null,null,0,314,null,null,314,0,349,null,null,0,349,null,null,349,0,368.54399999999998,null,null,0,368.54399999999998,null,null,368.54399999999998,0]
[1,"019004003002",null,null,null,"Operating leases",null,null,109,22,183,183,520,0,0,0,0,520,null,520,556,null,null,0,556,null,null,556,0,594,null,null,0,594,null,null,594,0,627.26400000000001,null,null,0,627.26400000000001,null,null,627.26400000000001,0]
[0,"019004003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Property payments",null,null,231,150,657,657,380,0,0,0,0,380,null,380,399,null,null,0,399,null,null,399,0,405,null,null,0,405,null,null,405,0,427.68,null,null,0,427.68,null,null,427.68,0]
[0,"019004003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004003002",null,null,null,"Travel and subsistence",null,null,7876,6888,4055,4055,5712,0,0,0,0,5712,null,5712,7294,null,null,0,7294,null,null,7294,0,7759,null,null,0,7759,null,null,7759,0,8193.5040000000008,null,null,0,8193.5040000000008,null,null,8193.5040000000008,0]
[1,"019004003002",null,null,null,"Training and development",null,null,3605,6623,17561,17561,13590,0,0,0,0,13590,null,13590,14593,null,null,0,14593,null,null,14593,0,14673,null,null,0,14673,null,null,14673,0,15494.688,null,null,0,15494.688,null,null,15494.688,0]
[1,"019004003002",null,null,null,"Operating payments",null,null,432,703,424,424,6251,0,0,0,0,6251,null,6251,6657,null,null,0,6657,null,null,6657,0,7077,null,null,0,7077,null,null,7077,0,7473.3119999999999,null,null,0,7473.3119999999999,null,null,7473.3119999999999,0]
[0,"019004003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019004003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019004003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":159366},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":57077},62194,62194,52653,0,0,0,0,52653,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},52653,38001,0,0,0,38001,0,0,38001,0,56460,0,0,0,56460,0,0,56460,0,59622,0,0,0,59622,0,0,59622,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Helicopter Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[1,null,{"$f":"C686","v":"Helicopter Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":159285},{"$f":"SUM(J693:J694)","v":56798},61979,61979,52414,0,0,0,0,52414,{"$f":"SUM(S693:S694)","v":0},52414,37649,0,0,0,37649,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":37649},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":55821},0,0,0,55821,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":55821},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":58947},{"$f":"SUM(AN693:AN694)","v":0},0,0,58947,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":58947},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[1,null,{"$f":"C686","v":"Helicopter Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":159285},56798,61979,61979,52414,0,0,0,0,52414,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":52414},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":37649},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":37649},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":37649},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":55821},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":55821},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":55821},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":58947},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":58947},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":58947},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Helicopter Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":81},{"$f":"SUM(J706:J707)","v":279},215,215,239,0,0,0,0,239,{"$f":"SUM(S706:S707)","v":0},239,352,0,0,0,352,0,0,352,0,639,0,0,0,639,0,0,639,0,675,0,0,0,675,0,0,675,0]
[1,null,{"$f":"C686","v":"Helicopter Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":81},279,215,215,239,0,0,0,0,239,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":239},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":352},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":352},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":352},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":639},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":639},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":639},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":675},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":675},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":675},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Helicopter Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":5567},15327,1550,1550,198,0,0,0,0,198,{"$f":"SUM(S709,S712,S715:S719)","v":0},198,3308,0,0,0,3308,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":3308},0,3318,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":3318},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":3318},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":3503.8080000000004},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":3503.8080000000004},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":3503.8080000000004},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},22,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[1,{"$f":"B709","v":"019004003000"},{"$f":"C686","v":"Helicopter Capability"},"Non-profit institutions",null,"Buildings",null,null,0,22,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,"019004003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003000"},{"$f":"C686","v":"Helicopter Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":5567},15305,1550,1550,198,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":198},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":198},3308,0,0,0,3308,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},3308,0,3318,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":3318},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":3318},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":3503.8080000000004},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":3503.8080000000004},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":3503.8080000000004},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003056"},43,41,null,"Transport equipment",null,null,4361,2419,1551,1551,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},3110,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":3110},null,null,{"$f":"U713+X713+Z713+AA713","v":3110},{"$f":"AB713-U713","v":0},3110,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":3110},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":3110},{"$f":"AK713-AD713","v":0},3284.1600000000003,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":3284.1600000000003},null,null,{"$f":"AM713+AP713+AR713+AS713","v":3284.1600000000003},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003057"},{"$f":"C686","v":"Helicopter Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1206,12886,-1,-1,198,0,0,0,0,198,null,198,198,null,null,0,198,null,null,198,0,208,null,null,0,208,null,null,208,0,219.64800000000002,null,null,0,219.64800000000002,null,null,219.64800000000002,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019004003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":4},22,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":996286},{"$f":"SUM(J638,J684,J708,J720)","v":817145},{"$f":"SUM(K638,K684,K708,K720)","v":801494},801494,763242,0,0,3634,0,766876,0,766876,825318,0,0,0,825318,0,0,825318,0,918324,0,0,0,918324,0,0,918324,0,974285.54319187952,0,0,0,974285.54319187952,0,0,974285.54319187952,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":22},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Transport and Maritime Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Air Transport and Maritime Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019004004"},null,null,1,"Transport and Maritime Capability",0,null,485389,1138780,794867,794867,672528,0,0,98888,0,{"$f":"SUM(M776:Q776)","v":771416},null,{"$f":"R776-S776","v":771416},740333,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":740333},null,null,{"$f":"U776+X776+Z776+AA776","v":740333},{"$f":"AB776-U776","v":0},817603,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":817603},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":817603},{"$f":"AK776-AD776","v":0},867076.4193429813,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":867076.4193429813},null,null,{"$f":"AM776+AP776+AR776+AS776","v":867076.4193429813},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":485389},1138780,794867,794867,672528,0,0,98888,0,771416,0,771416,740333,0,0,0,740333,0,0,740333,0,817603,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":817603},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":817603},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":867076.4193429813},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":867076.4193429813},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":867076.4193429813},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":477399},500032,542557,542557,662606,0,0,98888,0,761494,0,761494,729016,0,0,0,{"$f":"U788+X788","v":729016},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":729016},{"$f":"SUM(AC789,AC792,AC831)","v":0},758382,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":758382},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":758382},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":804538.5713429813},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":804538.5713429813},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":804538.5713429813},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":150168},163549,162248,162248,192762,0,0,2915,0,195677,0,195677,182912,0,0,0,{"$f":"U789+X789","v":182912},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":182912},{"$f":"SUM(AC790:AC791)","v":0},184359,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":184359},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":184359},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":198370.28334298122},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":198370.28334298122},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":198370.28334298122},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019004004001"},null,null,null,"Salaries and wages",null,null,136473,147826,148697,148697,178201,0,0,2915,0,{"$f":"SUM(M790:Q790)","v":181116},null,{"$f":"R790-S790","v":181116},169034,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":169034},null,null,{"$f":"U790+X790+Z790+AA790","v":169034},{"$f":"AB790-U790","v":0},170719,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":170719},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":170719},{"$f":"AK790-AD790","v":0},183693.64339159147,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":183693.64339159147},null,null,{"$f":"AM790+AP790+AR790+AS790","v":183693.64339159147},{"$f":"AT790-AM790","v":0}]
[1,"019004004001",null,null,null,"Social contributions",null,null,13695,15723,13551,13551,14561,0,0,0,0,{"$f":"SUM(M791:Q791)","v":14561},null,{"$f":"R791-S791","v":14561},13878,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":13878},null,null,{"$f":"U791+X791+Z791+AA791","v":13878},{"$f":"AB791-U791","v":0},13640,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":13640},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":13640},{"$f":"AK791-AD791","v":0},14676.639951389756,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":14676.639951389756},null,null,{"$f":"AM791+AP791+AR791+AS791","v":14676.639951389756},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":327231},336483,380309,380309,469844,0,0,95973,0,565817,0,565817,546104,0,0,0,546104,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},546104,0,574023,0,0,0,{"$f":"SUM(AH793:AH830)","v":574023},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":574023},{"$f":"SUM(AL793:AL830)","v":0},606168.28800000006,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":606168.28800000006},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":606168.28800000006},{"$f":"SUM(AU793:AU830)","v":0}]
[0,{"$f":"B792","v":"019004004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M793:Q793)","v":0},null,{"$f":"R793-S793","v":0},0,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":0},null,null,{"$f":"U793+X793+Z793+AA793","v":0},{"$f":"AB793-U793","v":0},0,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":0},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":0},{"$f":"AK793-AD793","v":0},0,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":0},null,null,{"$f":"AM793+AP793+AR793+AS793","v":0},{"$f":"AT793-AM793","v":0}]
[0,"019004004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Minor Assets",null,null,715,1040,167,167,1546,0,0,0,0,1546,null,1546,1679,null,null,0,1679,null,null,1679,0,1599,null,null,0,1599,null,null,1599,0,1688.5440000000001,null,null,0,1688.5440000000001,null,null,1688.5440000000001,0]
[0,"019004004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Catering: Departmental activities",null,null,1125,1046,0,0,1513,0,0,0,0,1513,null,1513,1664,null,null,0,1664,null,null,1664,0,2000,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":2000},null,null,2000,0,2112,null,null,0,2112,null,null,2112,0]
[1,"019004004002",null,null,null,"Communication (G&S)",null,null,502,682,497,497,835,0,0,0,0,835,null,835,887,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":887},null,null,887,0,961,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":961},null,null,961,0,1014.816,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":1014.816},null,null,1014.816,0]
[1,"019004004002",null,null,null,"Computer services",null,null,49,47,4445,4445,4601,0,0,0,0,4601,null,4601,5054,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":5054},null,null,5054,0,5565,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":5565},null,null,5565,0,5876.6400000000012,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":5876.6400000000012},null,null,5876.6400000000012,0]
[0,"019004004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Infrastructure and planning services",null,null,0,8,0,0,10,0,0,0,0,10,null,10,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,12.672000000000001,null,null,0,12.672000000000001,null,null,12.672000000000001,0]
[0,"019004004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Contractors",null,null,210442,249746,173528,173528,253969,0,0,0,0,253969,null,253969,305852,null,null,0,305852,null,null,305852,0,259566,null,null,0,259566,null,null,259566,0,274101.696,null,null,0,274101.696,null,null,274101.696,0]
[1,"019004004002",null,null,null,"Agency and support/outsourced services",null,null,28,82,0,0,11,0,0,0,0,11,null,11,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,13.728000000000002,null,null,0,13.728000000000002,null,null,13.728000000000002,0]
[0,"019004004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Fleet services (including government motor transport)",null,null,14,80,330,330,646,0,0,0,0,646,null,646,708,null,null,0,708,null,null,708,0,794,null,null,0,794,null,null,794,0,838.46400000000017,null,null,0,838.46400000000017,null,null,838.46400000000017,0]
[0,"019004004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,314,793,793,2476,0,0,0,0,{"$f":"SUM(M811:Q811)","v":2476},null,2476,2661,null,null,0,2661,null,null,2661,0,3261,null,null,0,3261,null,null,3261,0,3443.6160000000004,null,null,0,3443.6160000000004,null,null,3443.6160000000004,0]
[0,"019004004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Inventory: Food and food supplies",null,null,9,4,0,0,4,0,0,0,0,{"$f":"SUM(M813:Q813)","v":4},null,4,4,null,null,0,4,null,null,4,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[1,"019004004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,207,286,2467,2467,3136,0,0,0,0,3136,null,3136,5370,null,null,0,5370,null,null,5370,0,6575,null,null,0,6575,null,null,6575,0,6943.2000000000007,null,null,0,6943.2000000000007,null,null,6943.2000000000007,0]
[0,"019004004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Inventory: Materials and supplies",null,null,-61845,-69755,2604,2604,4337,0,0,0,0,4337,null,4337,4759,null,null,0,4759,null,null,4759,0,5162,null,null,0,5162,null,null,5162,0,5451.072000000001,null,null,0,5451.072000000001,null,null,5451.072000000001,0]
[1,"019004004002",null,null,null,"Inventory: Medical supplies",null,null,3,10,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Inventory: Other supplies",null,null,52248,27018,0,0,39126,0,0,0,0,39126,null,39126,43039,null,null,0,43039,null,null,43039,0,47343,null,null,0,47343,null,null,47343,0,49994.207999999999,null,null,0,49994.207999999999,null,null,49994.207999999999,0]
[1,"019004004002",null,null,null,"Consumable supplies",null,null,761,1983,923,923,1897,0,0,0,0,1897,null,1897,2128,null,null,0,2128,null,null,2128,0,2391,null,null,0,2391,null,null,2391,0,2524.8960000000002,null,null,0,2524.8960000000002,null,null,2524.8960000000002,0]
[1,"019004004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,660,332,367,367,614,0,0,0,0,614,null,614,674,null,null,0,674,null,null,674,0,740,null,null,0,740,null,null,740,0,781.44,null,null,0,781.44,null,null,781.44,0]
[1,"019004004002",null,null,null,"Operating leases",null,null,4,4,427,427,1869,0,0,95973,0,97842,null,97842,3259,null,null,0,3259,null,null,3259,0,3965,null,null,0,3965,null,null,3965,0,4187.04,null,null,0,4187.04,null,null,4187.04,0]
[0,"019004004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Property payments",null,null,1365,2039,2794,2794,4602,0,0,0,0,4602,null,4602,12401,null,null,0,12401,null,null,12401,0,54627,null,null,0,54627,null,null,54627,0,57686.112000000001,null,null,0,57686.112000000001,null,null,57686.112000000001,0]
[0,"019004004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004004002",null,null,null,"Travel and subsistence",null,null,14582,16188,16338,16338,25206,0,0,0,0,25206,null,25206,27360,null,null,0,27360,null,null,27360,0,30586,null,null,0,30586,null,null,30586,0,32298.816000000006,null,null,0,32298.816000000006,null,null,32298.816000000006,0]
[1,"019004004002",null,null,null,"Training and development",null,null,7299,9251,15546,15546,24037,0,0,0,0,24037,null,24037,25799,null,null,0,25799,null,null,25799,0,27015,null,null,0,27015,null,null,27015,0,28527.84,null,null,0,28527.84,null,null,28527.84,0]
[1,"019004004002",null,null,null,"Operating payments",null,null,99039,96078,159083,159083,99409,0,0,0,0,99409,null,99409,102783,null,null,0,102783,null,null,102783,0,121843,null,null,0,121843,null,null,121843,0,128666.20800000001,null,null,0,128666.20800000001,null,null,128666.20800000001,0]
[1,"019004004002",null,null,null,"Venues and facilities",null,null,24,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019004004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019004004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":4560},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":637952},252286,252286,9839,0,0,0,0,9839,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},9839,9403,0,0,0,9403,0,0,9403,0,55188,0,0,0,55188,0,0,55188,0,58279,0,0,0,58279,0,0,58279,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Transport and Maritime Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[1,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":4378},{"$f":"SUM(J843:J844)","v":637793},252097,252097,9698,0,0,0,0,9698,{"$f":"SUM(S843:S844)","v":0},9698,9331,0,0,0,9331,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":9331},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":54764},0,0,0,54764,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":54764},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":57831},{"$f":"SUM(AN843:AN844)","v":0},0,0,57831,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":57831},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[1,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":4378},637793,252097,252097,9698,0,0,0,0,9698,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":9698},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":9331},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":9331},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":9331},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":54764},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":54764},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":54764},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":57831},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":57831},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":57831},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":182},{"$f":"SUM(J856:J857)","v":159},189,189,141,0,0,0,0,141,{"$f":"SUM(S856:S857)","v":0},141,72,0,0,0,72,0,0,72,0,424,0,0,0,424,0,0,424,0,448,0,0,0,448,0,0,448,0]
[1,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":182},159,189,189,141,0,0,0,0,141,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":141},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":72},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":72},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":72},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":424},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":424},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":424},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":448},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":448},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":448},{"$f":"AT856-AM856","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Transport and Maritime Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":3420},763,24,24,83,0,0,0,0,83,{"$f":"SUM(S859,S862,S865:S869)","v":0},83,1914,0,0,0,1914,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":1914},0,4033,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":4033},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":4033},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":4258.848},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":4258.848},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":4258.848},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B859","v":"019004004000"},{"$f":"C836","v":"Transport and Maritime Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,"019004004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004000"},{"$f":"C836","v":"Transport and Maritime Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":3420},763,24,24,83,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":83},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":83},1914,0,0,0,1914,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},1914,0,4033,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":4033},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":4033},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":4258.848},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":4258.848},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":4258.848},{"$f":"SUM(AU863:AU864)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004056"},43,41,null,"Transport equipment",null,null,2427,0,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},1822,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":1822},null,null,{"$f":"U863+X863+Z863+AA863","v":1822},{"$f":"AB863-U863","v":0},3934,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":3934},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":3934},{"$f":"AK863-AD863","v":0},4154.3040000000001,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":4154.3040000000001},null,null,{"$f":"AM863+AP863+AR863+AS863","v":4154.3040000000001},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004057"},{"$f":"C836","v":"Transport and Maritime Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,993,763,24,24,83,0,0,0,0,83,null,83,92,null,null,0,92,null,null,92,0,99,null,null,0,99,null,null,99,0,104.54400000000001,null,null,0,104.54400000000001,null,null,104.54400000000001,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019004004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":10},33,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":485389},{"$f":"SUM(J788,J834,J858,J870)","v":1138780},{"$f":"SUM(K788,K834,K858,K870)","v":794867},794867,672528,0,0,98888,0,771416,0,771416,740333,0,0,0,740333,0,0,740333,0,817603,0,0,0,817603,0,0,817603,0,867076.4193429813,0,0,0,867076.4193429813,0,0,867076.4193429813,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Air Combat Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Air Combat Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019004005"},null,null,1,"Air Combat Capability",0,null,909905,1108324,1437203,1437203,1371247,0,0,-94803,0,{"$f":"SUM(M926:Q926)","v":1276444},null,{"$f":"R926-S926","v":1276444},1190719,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":1190719},null,null,{"$f":"U926+X926+Z926+AA926","v":1190719},{"$f":"AB926-U926","v":0},1321415,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":1321415},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":1321415},{"$f":"AK926-AD926","v":0},1396875.4917395324,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":1396875.4917395324},null,null,{"$f":"AM926+AP926+AR926+AS926","v":1396875.4917395324},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":909905},1108324,1437203,1437203,1371247,0,0,-94803,0,1276444,0,1276444,1190719,0,0,0,1190719,0,0,1190719,0,1321415,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":1321415},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":1321415},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":1396875.4917395324},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":1396875.4917395324},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":1396875.4917395324},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":327719},396059,444195,444195,419127,0,0,1170,0,420297,0,420297,467781,0,0,0,{"$f":"U938+X938","v":467781},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":467781},{"$f":"SUM(AC939,AC942,AC981)","v":0},465928,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":465928},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":465928},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":493481.70773953252},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":493481.70773953252},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":493481.70773953252},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":62786},66432,69397,69397,77367,0,0,1170,0,78537,0,78537,73441,0,0,0,{"$f":"U939+X939","v":73441},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":73441},{"$f":"SUM(AC940:AC941)","v":0},73087,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":73087},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":73087},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":78641.611739532498},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":78641.611739532498},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":78641.611739532498},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019004005001"},null,null,null,"Salaries and wages",null,null,56599,59878,63303,63303,70858,0,0,1170,0,{"$f":"SUM(M940:Q940)","v":72028},null,{"$f":"R940-S940","v":72028},67226,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":67226},null,null,{"$f":"U940+X940+Z940+AA940","v":67226},{"$f":"AB940-U940","v":0},67080,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":67080},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":67080},{"$f":"AK940-AD940","v":0},72178.079760940251,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":72178.079760940251},null,null,{"$f":"AM940+AP940+AR940+AS940","v":72178.079760940251},{"$f":"AT940-AM940","v":0}]
[1,"019004005001",null,null,null,"Social contributions",null,null,6187,6554,6094,6094,6509,0,0,0,0,{"$f":"SUM(M941:Q941)","v":6509},null,{"$f":"R941-S941","v":6509},6215,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":6215},null,null,{"$f":"U941+X941+Z941+AA941","v":6215},{"$f":"AB941-U941","v":0},6007,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":6007},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":6007},{"$f":"AK941-AD941","v":0},6463.5319785922493,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":6463.5319785922493},null,null,{"$f":"AM941+AP941+AR941+AS941","v":6463.5319785922493},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":264933},329627,374798,374798,341760,0,0,0,0,341760,0,341760,394340,0,0,0,394340,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},394340,0,392841,0,0,0,{"$f":"SUM(AH943:AH980)","v":392841},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":392841},{"$f":"SUM(AL943:AL980)","v":0},414840.09600000002,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":414840.09600000002},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":414840.09600000002},{"$f":"SUM(AU943:AU980)","v":0}]
[0,{"$f":"B942","v":"019004005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[0,"019004005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Minor Assets",null,null,109,93,62,62,129,0,0,0,0,129,null,129,106,null,null,0,106,null,null,106,0,123,null,null,0,123,null,null,123,0,129.88800000000001,null,null,0,129.88800000000001,null,null,129.88800000000001,0]
[0,"019004005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Catering: Departmental activities",null,null,0,137,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Communication (G&S)",null,null,34,44,247,247,258,0,0,0,0,258,null,258,278,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":278},null,null,278,0,299,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":299},null,null,299,0,315.74399999999997,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":315.74399999999997},null,null,315.74399999999997,0]
[1,"019004005002",null,null,null,"Computer services",null,null,106,223,27,27,34,0,0,0,0,34,null,34,37,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":37},null,null,37,0,40,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":40},null,null,40,0,42.24,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":42.24},null,null,42.24,0]
[1,"019004005002",null,null,null,"Consultants: Business and advisory services",null,null,56,0,680,680,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Science and technological services",null,null,390,247,0,0,500,0,0,0,0,{"$f":"SUM(M955:Q955)","v":500},null,500,540,null,null,0,540,null,null,540,0,583,null,null,0,583,null,null,583,0,615.64800000000002,null,null,0,615.64800000000002,null,null,615.64800000000002,0]
[1,"019004005002",null,null,null,"Contractors",null,null,239456,288913,330074,330074,296403,0,0,0,0,296403,null,296403,344123,null,null,0,344123,null,null,344123,0,344423,null,null,0,344423,null,null,344423,0,363710.68800000002,null,null,0,363710.68800000002,null,null,363710.68800000002,0]
[1,"019004005002",null,null,null,"Agency and support/outsourced services",null,null,0,21,17,17,19,0,0,0,0,19,null,19,18,null,null,0,18,null,null,18,0,19,null,null,0,19,null,null,19,0,20.064,null,null,0,20.064,null,null,20.064,0]
[0,"019004005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Fleet services (including government motor transport)",null,null,105,434,497,497,522,0,0,0,0,522,null,522,568,null,null,0,568,null,null,568,0,586,null,null,0,586,null,null,586,0,618.81600000000003,null,null,0,618.81600000000003,null,null,618.81600000000003,0]
[0,"019004005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,35,93,93,93,0,0,0,0,{"$f":"SUM(M961:Q961)","v":93},null,93,100,null,null,0,100,null,null,100,0,107,null,null,0,107,null,null,107,0,112.992,null,null,0,112.992,null,null,112.992,0]
[0,"019004005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Inventory: Food and food supplies",null,null,0,3,0,0,0,0,0,0,0,{"$f":"SUM(M963:Q963)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,531,984,7911,7911,6955,0,0,0,0,6955,null,6955,10039,null,null,0,10039,null,null,10039,0,7545,null,null,0,7545,null,null,7545,0,7967.52,null,null,0,7967.52,null,null,7967.52,0]
[0,"019004005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Inventory: Materials and supplies",null,null,3425,954,6398,6398,1400,0,0,0,0,1400,null,1400,1514,null,null,0,1514,null,null,1514,0,1633,null,null,0,1633,null,null,1633,0,1724.4480000000001,null,null,0,1724.4480000000001,null,null,1724.4480000000001,0]
[0,"019004005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Inventory: Other supplies",null,null,13130,21726,17985,17985,19952,0,0,0,0,19952,null,19952,20850,null,null,0,20850,null,null,20850,0,21788,null,null,0,21788,null,null,21788,0,23008.128000000001,null,null,0,23008.128000000001,null,null,23008.128000000001,0]
[1,"019004005002",null,null,null,"Consumable supplies",null,null,273,689,916,916,5224,0,0,0,0,5224,null,5224,5505,null,null,0,5505,null,null,5505,0,5808,null,null,0,5808,null,null,5808,0,6133.2480000000005,null,null,0,6133.2480000000005,null,null,6133.2480000000005,0]
[1,"019004005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,577,173,271,271,279,0,0,0,0,279,null,279,301,null,null,0,301,null,null,301,0,315,null,null,0,315,null,null,315,0,332.64,null,null,0,332.64,null,null,332.64,0]
[1,"019004005002",null,null,null,"Operating leases",null,null,467,693,893,893,1033,0,0,0,0,1033,null,1033,1115,null,null,0,1115,null,null,1115,0,1199,null,null,0,1199,null,null,1199,0,1266.144,null,null,0,1266.144,null,null,1266.144,0]
[0,"019004005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Property payments",null,null,181,171,225,225,137,0,0,0,0,137,null,137,144,null,null,0,144,null,null,144,0,152,null,null,0,152,null,null,152,0,160.512,null,null,0,160.512,null,null,160.512,0]
[0,"019004005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004005002",null,null,null,"Travel and subsistence",null,null,4434,6170,7511,7511,7789,0,0,0,0,7789,null,7789,8066,null,null,0,8066,null,null,8066,0,7182,null,null,0,7182,null,null,7182,0,7584.192,null,null,0,7584.192,null,null,7584.192,0]
[1,"019004005002",null,null,null,"Training and development",null,null,820,7802,962,962,998,0,0,0,0,998,null,998,998,null,null,0,998,null,null,998,0,998,null,null,0,998,null,null,998,0,1053.8880000000001,null,null,0,1053.8880000000001,null,null,1053.8880000000001,0]
[1,"019004005002",null,null,null,"Operating payments",null,null,835,115,29,29,35,0,0,0,0,35,null,35,38,null,null,0,38,null,null,38,0,41,null,null,0,41,null,null,41,0,43.295999999999999,null,null,0,43.295999999999999,null,null,43.295999999999999,0]
[1,"019004005002",null,null,null,"Venues and facilities",null,null,4,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019004005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019004005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":580263},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":710832},986330,986330,952065,0,0,-95973,0,856092,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},856092,722883,0,0,0,722883,0,0,722883,0,855473,0,0,0,855473,0,0,855473,0,903379,0,0,0,903379,0,0,903379,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Air Combat Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[1,null,{"$f":"C986","v":"Air Combat Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":580250},{"$f":"SUM(J993:J994)","v":710533},986179,986179,952014,0,0,-95973,0,856041,{"$f":"SUM(S993:S994)","v":0},856041,722883,0,0,0,722883,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":722883},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":855358},0,0,0,855358,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":855358},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":903258},{"$f":"SUM(AN993:AN994)","v":0},0,0,903258,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":903258},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[1,null,{"$f":"C986","v":"Air Combat Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":580250},710533,986179,986179,952014,0,0,-95973,0,856041,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":856041},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":722883},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":722883},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":722883},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":855358},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":855358},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":855358},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":903258},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":903258},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":903258},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Air Combat Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":13},{"$f":"SUM(J1006:J1007)","v":299},151,151,51,0,0,0,0,51,{"$f":"SUM(S1006:S1007)","v":0},51,0,0,0,0,0,0,0,0,0,115,0,0,0,115,0,0,115,0,121,0,0,0,121,0,0,121,0]
[1,null,{"$f":"C986","v":"Air Combat Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":13},299,151,151,51,0,0,0,0,51,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":51},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":0},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":115},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":115},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":115},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":121},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":121},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":121},{"$f":"AT1006-AM1006","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Air Combat Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":1923},1072,6678,6678,55,0,0,0,0,55,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},55,55,0,0,0,55,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":55},0,14,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":14},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":14},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":14.784000000000001},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":14.784000000000001},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":14.784000000000001},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":0},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[0,{"$f":"B1009","v":"019004005000"},{"$f":"C986","v":"Air Combat Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,"019004005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005000"},{"$f":"C986","v":"Air Combat Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":1679},1072,66,66,55,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":55},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":55},55,0,0,0,55,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},55,0,14,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":14},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":14},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":14.784000000000001},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":14.784000000000001},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":14.784000000000001},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005056"},43,41,null,"Transport equipment",null,null,0,748,0,0,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},0,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005057"},{"$f":"C986","v":"Air Combat Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1679,324,66,66,55,0,0,0,0,55,null,55,55,null,null,0,55,null,null,55,0,14,null,null,0,14,null,null,14,0,14.784000000000001,null,null,0,14.784000000000001,null,null,14.784000000000001,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005059"},null,null,null,"Specialised military assets",null,null,244,0,6612,6612,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019004005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":0},361,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":909905},{"$f":"SUM(J938,J984,J1008,J1020)","v":1108324},{"$f":"SUM(K938,K984,K1008,K1020)","v":1437203},1437203,1371247,0,0,-94803,0,1276444,0,1276444,1190719,0,0,0,1190719,0,0,1190719,0,1321415,0,0,0,1321415,0,0,1321415,0,1396875.4917395324,0,0,0,1396875.4917395324,0,0,1396875.4917395324,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":0},{"$f":"+J1009","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1050","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1050","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1050+3,0)<>\"\",OFFSET($F$43,A1050+3,0),\"\")","v":"Operational Support and Intelligence Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Operational Support and Intelligence Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1061:AF1061,\"<>0\")-COUNTBLANK(F1061:AF1061))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1070,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1174:AU1174,\">0.5\")+COUNTIF(I1174:AU1174,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1051))&E1051","v":"019004006"},null,null,1,"Operational Support and Intelligence Capability",0,null,312633,270938,286425,286425,314168,0,0,4424,0,{"$f":"SUM(M1076:Q1076)","v":318592},null,{"$f":"R1076-S1076","v":318592},299610,null,null,{"$f":"SUM(V1076:W1076)","v":0},{"$f":"U1076+X1076","v":299610},null,null,{"$f":"U1076+X1076+Z1076+AA1076","v":299610},{"$f":"AB1076-U1076","v":0},304283,null,null,{"$f":"SUM(AE1076:AF1076)","v":0},{"$f":"AD1076+AG1076","v":304283},null,null,{"$f":"AD1076+AG1076+AI1076+AJ1076","v":304283},{"$f":"AK1076-AD1076","v":0},326861.05101304455,null,null,{"$f":"SUM(AN1076:AO1076)","v":0},{"$f":"AM1076+AP1076","v":326861.05101304455},null,null,{"$f":"AM1076+AP1076+AR1076+AS1076","v":326861.05101304455},{"$f":"AT1076-AM1076","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1077:AU1077,\"<>0\")-COUNTBLANK(F1077:AU1077))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1077:Q1077)","v":0},null,{"$f":"R1077-S1077","v":0},0,null,null,0,{"$f":"U1077+X1077","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1077+AP1077+AR1077+AS1077","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1080+AG1080","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1081+AG1081","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1076:I1085)","v":312633},270938,286425,286425,314168,0,0,4424,0,318592,0,318592,299610,0,0,0,299610,0,0,299610,0,304283,0,0,{"$f":"SUM(AG1076:AG1085)","v":0},{"$f":"SUM(AH1076:AH1085)","v":304283},0,{"$f":"SUM(AJ1076:AJ1085)","v":0},{"$f":"SUM(AK1076:AK1085)","v":304283},{"$f":"SUM(AL1076:AL1085)","v":0},{"$f":"SUM(AM1076:AM1085)","v":326861.05101304455},{"$f":"SUM(AN1076:AN1085)","v":0},0,{"$f":"SUM(AP1076:AP1085)","v":0},{"$f":"SUM(AQ1076:AQ1085)","v":326861.05101304455},0,{"$f":"SUM(AS1076:AS1085)","v":0},{"$f":"SUM(AT1076:AT1085)","v":326861.05101304455},{"$f":"SUM(AU1076:AU1085)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1087+X1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1087+AG1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1087+AP1087","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1089,I1092,I1131)","v":257282},267092,274266,274266,306797,0,0,4424,0,311221,0,311221,292103,0,0,0,{"$f":"U1088+X1088","v":292103},{"$f":"SUM(Z1089,Z1092,Z1131)","v":0},{"$f":"SUM(AA1089,AA1092,AA1131)","v":0},{"$f":"U1088+X1088+Z1088+AA1088","v":292103},{"$f":"SUM(AC1089,AC1092,AC1131)","v":0},295012,0,0,{"$f":"SUM(AG1089,AG1092,AG1131)","v":0},{"$f":"AD1088+AG1088","v":295012},{"$f":"SUM(AI1089,AI1092,AI1131)","v":0},{"$f":"SUM(AJ1089,AJ1092,AJ1131)","v":0},{"$f":"AD1088+AG1088+AI1088+AJ1088","v":295012},{"$f":"SUM(AL1089,AL1092,AL1131)","v":0},{"$f":"SUM(AM1089,AM1092,AM1131)","v":317071.45101304457},{"$f":"SUM(AN1089,AN1092,AN1131)","v":0},0,{"$f":"SUM(AP1089,AP1092,AP1131)","v":0},{"$f":"AM1088+AP1088","v":317071.45101304457},{"$f":"SUM(AR1089,AR1092,AR1131)","v":0},{"$f":"SUM(AS1089,AS1092,AS1131)","v":0},{"$f":"AM1088+AP1088+AR1088+AS1088","v":317071.45101304457},{"$f":"SUM(AU1089,AU1092,AU1131)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1089,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1089:AU1089,\"<>0\")-COUNTBLANK(I1089:AU1089))<>0,1,0))","v":1},{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1090:I1091)","v":243766},255725,264453,264453,291028,0,0,4424,0,295452,0,295452,276909,0,0,0,{"$f":"U1089+X1089","v":276909},{"$f":"SUM(Z1090:Z1091)","v":0},{"$f":"SUM(AA1090:AA1091)","v":0},{"$f":"U1089+X1089+Z1089+AA1089","v":276909},{"$f":"SUM(AC1090:AC1091)","v":0},276939,0,0,{"$f":"SUM(AG1090:AG1091)","v":0},{"$f":"AD1089+AG1089","v":276939},{"$f":"SUM(AI1090:AI1091)","v":0},{"$f":"SUM(AJ1090:AJ1091)","v":0},{"$f":"AD1089+AG1089+AI1089+AJ1089","v":276939},{"$f":"SUM(AL1090:AL1091)","v":0},{"$f":"SUM(AM1090:AM1091)","v":297986.36301304458},{"$f":"SUM(AN1090:AN1091)","v":0},0,{"$f":"SUM(AP1090:AP1091)","v":0},{"$f":"AM1089+AP1089","v":297986.36301304458},{"$f":"SUM(AR1090:AR1091)","v":0},{"$f":"SUM(AS1090:AS1091)","v":0},{"$f":"AM1089+AP1089+AR1089+AS1089","v":297986.36301304458},{"$f":"SUM(AU1090:AU1091)","v":0}]
[1,{"$f":"B1089","v":"019004006001"},null,null,null,"Salaries and wages",null,null,214091,225137,236718,236718,261217,0,0,4424,0,{"$f":"SUM(M1090:Q1090)","v":265641},null,{"$f":"R1090-S1090","v":265641},249042,null,null,{"$f":"SUM(V1090:W1090)","v":0},{"$f":"U1090+X1090","v":249042},null,null,{"$f":"U1090+X1090+Z1090+AA1090","v":249042},{"$f":"AB1090-U1090","v":0},248907,null,null,{"$f":"SUM(AE1090:AF1090)","v":0},{"$f":"AD1090+AG1090","v":248907},null,null,{"$f":"AD1090+AG1090+AI1090+AJ1090","v":248907},{"$f":"AK1090-AD1090","v":0},267823.93111294502,null,null,{"$f":"SUM(AN1090:AO1090)","v":0},{"$f":"AM1090+AP1090","v":267823.93111294502},null,null,{"$f":"AM1090+AP1090+AR1090+AS1090","v":267823.93111294502},{"$f":"AT1090-AM1090","v":0}]
[1,"019004006001",null,null,null,"Social contributions",null,null,29675,30588,27735,27735,29811,0,0,0,0,{"$f":"SUM(M1091:Q1091)","v":29811},null,{"$f":"R1091-S1091","v":29811},27867,null,null,{"$f":"SUM(V1091:W1091)","v":0},{"$f":"U1091+X1091","v":27867},null,null,{"$f":"U1091+X1091+Z1091+AA1091","v":27867},{"$f":"AB1091-U1091","v":0},28032,null,null,{"$f":"SUM(AE1091:AF1091)","v":0},{"$f":"AD1091+AG1091","v":28032},null,null,{"$f":"AD1091+AG1091+AI1091+AJ1091","v":28032},{"$f":"AK1091-AD1091","v":0},30162.431900099538,null,null,{"$f":"SUM(AN1091:AO1091)","v":0},{"$f":"AM1091+AP1091","v":30162.431900099538},null,null,{"$f":"AM1091+AP1091+AR1091+AS1091","v":30162.431900099538},{"$f":"AT1091-AM1091","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1093:I1130)","v":13516},11367,9813,9813,15769,0,0,0,0,15769,0,15769,15194,0,0,0,15194,{"$f":"SUM(Z1093:Z1130)","v":0},{"$f":"SUM(AA1093:AA1130)","v":0},15194,0,18073,0,0,0,{"$f":"SUM(AH1093:AH1130)","v":18073},{"$f":"SUM(AI1093:AI1130)","v":0},0,{"$f":"SUM(AK1093:AK1130)","v":18073},{"$f":"SUM(AL1093:AL1130)","v":0},19085.087999999996,0,0,0,{"$f":"SUM(AQ1093:AQ1130)","v":19085.087999999996},{"$f":"SUM(AR1093:AR1130)","v":0},0,{"$f":"SUM(AT1093:AT1130)","v":19085.087999999996},{"$f":"SUM(AU1093:AU1130)","v":0}]
[0,{"$f":"B1092","v":"019004006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1093:Q1093)","v":0},null,{"$f":"R1093-S1093","v":0},0,null,null,{"$f":"SUM(V1093:W1093)","v":0},{"$f":"U1093+X1093","v":0},null,null,{"$f":"U1093+X1093+Z1093+AA1093","v":0},{"$f":"AB1093-U1093","v":0},0,null,null,{"$f":"SUM(AE1093:AF1093)","v":0},{"$f":"AD1093+AG1093","v":0},null,null,{"$f":"AD1093+AG1093+AI1093+AJ1093","v":0},{"$f":"AK1093-AD1093","v":0},0,null,null,{"$f":"SUM(AN1093:AO1093)","v":0},{"$f":"AM1093+AP1093","v":0},null,null,{"$f":"AM1093+AP1093+AR1093+AS1093","v":0},{"$f":"AT1093-AM1093","v":0}]
[1,"019004006002",null,null,null,"Advertising",null,null,11,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Minor Assets",null,null,234,206,472,472,540,0,0,0,0,540,null,540,747,null,null,0,747,null,null,747,0,779,null,null,0,779,null,null,779,0,822.62400000000002,null,null,0,822.62400000000002,null,null,822.62400000000002,0]
[0,"019004006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Catering: Departmental activities",null,null,48,14,11,11,21,0,0,0,0,21,null,21,23,null,null,0,23,null,null,23,0,25,null,null,{"$f":"SUM(AE1098:AF1098)","v":0},{"$f":"AD1098+AG1098","v":25},null,null,25,0,26.4,null,null,0,26.4,null,null,26.4,0]
[1,"019004006002",null,null,null,"Communication (G&S)",null,null,38,38,205,205,298,0,0,0,0,298,null,298,297,null,null,{"$f":"SUM(V1099:W1099)","v":0},{"$f":"U1099+X1099","v":297},null,null,297,0,302,null,null,{"$f":"SUM(AE1099:AF1099)","v":0},{"$f":"AD1099+AG1099","v":302},null,null,302,0,318.91199999999998,null,null,{"$f":"SUM(AN1099:AO1099)","v":0},{"$f":"AM1099+AP1099","v":318.91199999999998},null,null,318.91199999999998,0]
[1,"019004006002",null,null,null,"Computer services",null,null,1754,1630,3,3,26,0,0,0,0,26,null,26,26,null,null,{"$f":"SUM(V1100:W1100)","v":0},{"$f":"U1100+X1100","v":26},null,null,26,0,25,null,null,{"$f":"SUM(AE1100:AF1100)","v":0},{"$f":"AD1100+AG1100","v":25},null,null,25,0,26.4,null,null,{"$f":"SUM(AN1100:AO1100)","v":0},{"$f":"AM1100+AP1100","v":26.4},null,null,26.4,0]
[0,"019004006002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Infrastructure and planning services",null,null,0,0,904,904,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1104:Q1104)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1105:Q1105)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Contractors",null,null,3616,1705,1073,1073,6774,0,0,0,0,6774,null,6774,1551,null,null,0,1551,null,null,1551,0,3775,null,null,0,3775,null,null,3775,0,3986.4,null,null,0,3986.4,null,null,3986.4,0]
[1,"019004006002",null,null,null,"Agency and support/outsourced services",null,null,69,70,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Entertainment",null,null,2,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Fleet services (including government motor transport)",null,null,117,250,326,326,356,0,0,0,0,356,null,356,373,null,null,0,373,null,null,373,0,380,null,null,0,380,null,null,380,0,401.28,null,null,0,401.28,null,null,401.28,0]
[0,"019004006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,62,26,26,20,0,0,0,0,{"$f":"SUM(M1111:Q1111)","v":20},null,20,60,null,null,0,60,null,null,60,0,63,null,null,0,63,null,null,63,0,66.528000000000006,null,null,0,66.528000000000006,null,null,66.528000000000006,0]
[1,"019004006002",null,null,null,"Inventory: Farming supplies",null,null,0,334,201,201,462,0,0,0,0,462,null,462,432,null,null,0,432,null,null,432,0,443,null,null,0,443,null,null,443,0,467.80799999999999,null,null,0,467.80799999999999,null,null,467.80799999999999,0]
[1,"019004006002",null,null,null,"Inventory: Food and food supplies",null,null,74,106,140,140,80,0,0,0,0,{"$f":"SUM(M1113:Q1113)","v":80},null,80,101,null,null,0,101,null,null,101,0,106,null,null,0,106,null,null,106,0,111.93599999999999,null,null,0,111.93599999999999,null,null,111.93599999999999,0]
[1,"019004006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,244,315,1992,1992,1796,0,0,0,0,1796,null,1796,2402,null,null,0,2402,null,null,2402,0,2417,null,null,0,2417,null,null,2417,0,2552.3520000000003,null,null,0,2552.3520000000003,null,null,2552.3520000000003,0]
[0,"019004006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Inventory: Materials and supplies",null,null,410,159,230,230,213,0,0,0,0,213,null,213,317,null,null,0,317,null,null,317,0,325,null,null,0,325,null,null,325,0,343.2,null,null,0,343.2,null,null,343.2,0]
[1,"019004006002",null,null,null,"Inventory: Medical supplies",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Inventory: Medicine",null,null,4,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Inventory: Other supplies",null,null,0,0,63,63,0,0,0,0,0,0,null,0,609,null,null,0,609,null,null,609,0,609,null,null,0,609,null,null,609,0,643.10399999999993,null,null,0,643.10399999999993,null,null,643.10399999999993,0]
[1,"019004006002",null,null,null,"Consumable supplies",null,null,696,606,700,700,1188,0,0,0,0,1188,null,1188,1387,null,null,0,1387,null,null,1387,0,1390,null,null,0,1390,null,null,1390,0,1467.84,null,null,0,1467.84,null,null,1467.84,0]
[1,"019004006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,486,148,257,257,653,0,0,0,0,653,null,653,458,null,null,0,458,null,null,458,0,419,null,null,0,419,null,null,419,0,442.464,null,null,0,442.464,null,null,442.464,0]
[1,"019004006002",null,null,null,"Operating leases",null,null,0,0,234,234,719,0,0,0,0,719,null,719,617,null,null,0,617,null,null,617,0,682,null,null,0,682,null,null,682,0,720.19200000000001,null,null,0,720.19200000000001,null,null,720.19200000000001,0]
[0,"019004006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Property payments",null,null,73,9,447,447,205,0,0,0,0,205,null,205,1562,null,null,0,1562,null,null,1562,0,2147,null,null,0,2147,null,null,2147,0,2267.232,null,null,0,2267.232,null,null,2267.232,0]
[0,"019004006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004006002",null,null,null,"Travel and subsistence",null,null,5266,5273,2305,2305,2265,0,0,0,0,2265,null,2265,3857,null,null,0,3857,null,null,3857,0,3799,null,null,0,3799,null,null,3799,0,4011.7440000000001,null,null,0,4011.7440000000001,null,null,4011.7440000000001,0]
[1,"019004006002",null,null,null,"Training and development",null,null,308,136,204,204,114,0,0,0,0,114,null,114,335,null,null,0,335,null,null,335,0,346,null,null,0,346,null,null,346,0,365.37599999999998,null,null,0,365.37599999999998,null,null,365.37599999999998,0]
[1,"019004006002",null,null,null,"Operating payments",null,null,66,297,20,20,39,0,0,0,0,39,null,39,40,null,null,0,40,null,null,40,0,41,null,null,0,41,null,null,41,0,43.295999999999999,null,null,0,43.295999999999999,null,null,43.295999999999999,0]
[1,"019004006002",null,null,null,"Venues and facilities",null,null,0,6,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1132:I1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1132:AU1133)","v":0}]
[0,{"$f":"B1131","v":"019004006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1132:Q1132)","v":0},null,{"$f":"R1132-S1132","v":0},0,null,null,{"$f":"SUM(V1132:W1132)","v":0},{"$f":"U1132+X1132","v":0},null,null,{"$f":"U1132+X1132+Z1132+AA1132","v":0},{"$f":"AB1132-U1132","v":0},0,null,null,{"$f":"SUM(AE1132:AF1132)","v":0},{"$f":"AD1132+AG1132","v":0},null,null,{"$f":"AD1132+AG1132+AI1132+AJ1132","v":0},{"$f":"AK1132-AD1132","v":0},0,null,null,{"$f":"SUM(AN1132:AO1132)","v":0},{"$f":"AM1132+AP1132","v":0},null,null,{"$f":"AM1132+AP1132+AR1132+AS1132","v":0},{"$f":"AT1132-AM1132","v":0}]
[0,"019004006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1133-S1133","v":0},0,null,null,{"$f":"SUM(V1133:W1133)","v":0},{"$f":"U1133+X1133","v":0},null,null,{"$f":"U1133+X1133+Z1133+AA1133","v":0},{"$f":"AB1133-U1133","v":0},0,null,null,{"$f":"SUM(AE1133:AF1133)","v":0},{"$f":"AD1133+AG1133","v":0},null,null,{"$f":"AD1133+AG1133+AI1133+AJ1133","v":0},{"$f":"AK1133-AD1133","v":0},0,null,null,{"$f":"SUM(AN1133:AO1133)","v":0},{"$f":"AM1133+AP1133","v":0},null,null,{"$f":"AM1133+AP1133+AR1133+AS1133","v":0},{"$f":"AT1133-AM1133","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1135,I1142,I1145,I1146,I1147,I1154,I1155)","v":54279},{"$f":"SUM(J1135,J1142,J1145,J1146,J1147,J1154,J1155)","v":1706},7195,7195,5688,0,0,0,0,5688,{"$f":"SUM(S1135,S1142,S1145,S1146,S1147,S1154,S1155)","v":0},5688,5661,0,0,0,5661,0,0,5661,0,5296,0,0,0,5296,0,0,5296,0,5592,0,0,0,5592,0,0,5592,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1135:AU1135,\"<>0\")-COUNTBLANK(I1135:AU1135))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1136,I1139)","v":0},{"$f":"SUM(J1136,J1139)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1136,S1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1050,0)","v":"Operational Support and Intelligence Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1137:I1138)","v":0},{"$f":"SUM(J1137:J1138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1137:S1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1135:$D1136)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1135:$D1136)","v":0},{"$f":"SUM(V1137:W1137)","v":0},{"$f":"U1137+X1137","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1135:$D1136)","v":0},{"$f":"AB1137-U1137","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1135:$D1136)","v":0},{"$f":"SUM(AE1137:AF1137)","v":0},{"$f":"AD1137+AG1137","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1135:$D1136)","v":0},{"$f":"AK1137-AD1137","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1135:$D1136)","v":0},{"$f":"SUM(AN1137:AO1137)","v":0},{"$f":"AM1137+AP1137","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1135:$D1136)","v":0},{"$f":"AT1137-AM1137","v":0}]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1137:$D1138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1137:$D1138)","v":0},{"$f":"SUM(V1138:W1138)","v":0},{"$f":"U1138+X1138","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1137:$D1138)","v":0},{"$f":"AB1138-U1138","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1137:$D1138)","v":0},{"$f":"SUM(AE1138:AF1138)","v":0},{"$f":"AD1138+AG1138","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1137:$D1138)","v":0},{"$f":"AK1138-AD1138","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1137:$D1138)","v":0},{"$f":"SUM(AN1138:AO1138)","v":0},{"$f":"AM1138+AP1138","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1137:$D1138)","v":0},{"$f":"AT1138-AM1138","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1140:I1141)","v":0},{"$f":"SUM(J1140:J1141)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1140:S1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1139:$D1140)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1139:$D1140)","v":0},{"$f":"SUM(V1140:W1140)","v":0},{"$f":"U1140+X1140","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1139:$D1140)","v":0},{"$f":"AB1140-U1140","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1139:$D1140)","v":0},{"$f":"SUM(AE1140:AF1140)","v":0},{"$f":"AD1140+AG1140","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1139:$D1140)","v":0},{"$f":"AK1140-AD1140","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1139:$D1140)","v":0},{"$f":"SUM(AN1140:AO1140)","v":0},{"$f":"AM1140+AP1140","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1139:$D1140)","v":0},{"$f":"AT1140-AM1140","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1141:$D1142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1141:$D1142)","v":0},{"$f":"SUM(V1141:W1141)","v":0},{"$f":"U1141+X1141","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1141:$D1142)","v":0},{"$f":"AB1141-U1141","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1141:$D1142)","v":0},{"$f":"SUM(AE1141:AF1141)","v":0},{"$f":"AD1141+AG1141","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1141:$D1142)","v":0},{"$f":"AK1141-AD1141","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1141:$D1142)","v":0},{"$f":"SUM(AN1141:AO1141)","v":0},{"$f":"AM1141+AP1141","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1141:$D1142)","v":0},{"$f":"AT1141-AM1141","v":0}]
[1,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1143:I1144)","v":54215},{"$f":"SUM(J1143:J1144)","v":1500},6486,6486,4001,0,0,0,0,4001,{"$f":"SUM(S1143:S1144)","v":0},4001,4591,0,0,0,4591,{"$f":"SUM(Z1143:Z1144)","v":0},{"$f":"SUM(AA1143:AA1144)","v":0},{"$f":"SUM(AB1143:AB1144)","v":4591},{"$f":"SUM(AC1143:AC1144)","v":0},{"$f":"SUM(AD1143:AD1144)","v":4591},0,0,0,4591,{"$f":"SUM(AI1143:AI1144)","v":0},{"$f":"SUM(AJ1143:AJ1144)","v":0},{"$f":"SUM(AK1143:AK1144)","v":4591},{"$f":"SUM(AL1143:AL1144)","v":0},{"$f":"SUM(AM1143:AM1144)","v":4848},{"$f":"SUM(AN1143:AN1144)","v":0},0,0,4848,{"$f":"SUM(AR1143:AR1144)","v":0},{"$f":"SUM(AS1143:AS1144)","v":0},{"$f":"SUM(AT1143:AT1144)","v":4848},{"$f":"SUM(AU1143:AU1144)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1143:$D1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1143:$D1144)","v":0},{"$f":"SUM(V1143:W1143)","v":0},{"$f":"U1143+X1143","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1143:$D1144)","v":0},{"$f":"AB1143-U1143","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1143:$D1144)","v":0},{"$f":"SUM(AE1143:AF1143)","v":0},{"$f":"AD1143+AG1143","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1143:$D1144)","v":0},{"$f":"AK1143-AD1143","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1143:$D1144)","v":0},{"$f":"SUM(AN1143:AO1143)","v":0},{"$f":"AM1143+AP1143","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1143:$D1144)","v":0},{"$f":"AT1143-AM1143","v":0}]
[1,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1145:$D1146)","v":54215},1500,6486,6486,4001,0,0,0,0,4001,{"$f":"DSUM($I$172:$BA$261,S$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1145:$D1146)","v":4001},{"$f":"DSUM($I$172:$BA$261,U$172,$C1145:$D1146)","v":4591},{"$f":"DSUM($I$172:$BA$261,V$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1145:$D1146)","v":0},{"$f":"SUM(V1144:W1144)","v":0},{"$f":"U1144+X1144","v":4591},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1145:$D1146)","v":4591},{"$f":"AB1144-U1144","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1145:$D1146)","v":4591},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1145:$D1146)","v":0},{"$f":"SUM(AE1144:AF1144)","v":0},{"$f":"AD1144+AG1144","v":4591},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1145:$D1146)","v":4591},{"$f":"AK1144-AD1144","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1145:$D1146)","v":4848},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1145:$D1146)","v":0},{"$f":"SUM(AN1144:AO1144)","v":0},{"$f":"AM1144+AP1144","v":4848},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1145:$D1146)","v":4848},{"$f":"AT1144-AM1144","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1147:$D1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1147:$D1148)","v":0},{"$f":"SUM(V1145:W1145)","v":0},{"$f":"U1145+X1145","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1147:$D1148)","v":0},{"$f":"AB1145-U1145","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1147:$D1148)","v":0},{"$f":"SUM(AE1145:AF1145)","v":0},{"$f":"AD1145+AG1145","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1147:$D1148)","v":0},{"$f":"AK1145-AD1145","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1147:$D1148)","v":0},{"$f":"SUM(AN1145:AO1145)","v":0},{"$f":"AM1145+AP1145","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1147:$D1148)","v":0},{"$f":"AT1145-AM1145","v":0}]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1149:$D1150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1149:$D1150)","v":0},{"$f":"SUM(V1146:W1146)","v":0},{"$f":"U1146+X1146","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1149:$D1150)","v":0},{"$f":"AB1146-U1146","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1149:$D1150)","v":0},{"$f":"SUM(AE1146:AF1146)","v":0},{"$f":"AD1146+AG1146","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1149:$D1150)","v":0},{"$f":"AK1146-AD1146","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1149:$D1150)","v":0},{"$f":"SUM(AN1146:AO1146)","v":0},{"$f":"AM1146+AP1146","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1149:$D1150)","v":0},{"$f":"AT1146-AM1146","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1148,I1151)","v":0},{"$f":"SUM(J1148,J1151)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1148,S1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1149:I1150)","v":0},{"$f":"SUM(J1149:J1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1149:S1150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1151:$D1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1151:$D1152)","v":0},{"$f":"SUM(V1149:W1149)","v":0},{"$f":"U1149+X1149","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1151:$D1152)","v":0},{"$f":"AB1149-U1149","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1151:$D1152)","v":0},{"$f":"SUM(AE1149:AF1149)","v":0},{"$f":"AD1149+AG1149","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1151:$D1152)","v":0},{"$f":"AK1149-AD1149","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1151:$D1152)","v":0},{"$f":"SUM(AN1149:AO1149)","v":0},{"$f":"AM1149+AP1149","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1151:$D1152)","v":0},{"$f":"AT1149-AM1149","v":0}]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1153:$D1154)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1153:$D1154)","v":0},{"$f":"SUM(V1150:W1150)","v":0},{"$f":"U1150+X1150","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1153:$D1154)","v":0},{"$f":"AB1150-U1150","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1153:$D1154)","v":0},{"$f":"SUM(AE1150:AF1150)","v":0},{"$f":"AD1150+AG1150","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1153:$D1154)","v":0},{"$f":"AK1150-AD1150","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1153:$D1154)","v":0},{"$f":"SUM(AN1150:AO1150)","v":0},{"$f":"AM1150+AP1150","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1153:$D1154)","v":0},{"$f":"AT1150-AM1150","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1152:I1153)","v":0},{"$f":"SUM(J1152:J1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1152:S1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1155:$D1156)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1155:$D1156)","v":0},{"$f":"SUM(V1152:W1152)","v":0},{"$f":"U1152+X1152","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1155:$D1156)","v":0},{"$f":"AB1152-U1152","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1155:$D1156)","v":0},{"$f":"SUM(AE1152:AF1152)","v":0},{"$f":"AD1152+AG1152","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1155:$D1156)","v":0},{"$f":"AK1152-AD1152","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1155:$D1156)","v":0},{"$f":"SUM(AN1152:AO1152)","v":0},{"$f":"AM1152+AP1152","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1155:$D1156)","v":0},{"$f":"AT1152-AM1152","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1157:$D1158)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1157:$D1158)","v":0},{"$f":"SUM(V1153:W1153)","v":0},{"$f":"U1153+X1153","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1157:$D1158)","v":0},{"$f":"AB1153-U1153","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1157:$D1158)","v":0},{"$f":"SUM(AE1153:AF1153)","v":0},{"$f":"AD1153+AG1153","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1157:$D1158)","v":0},{"$f":"AK1153-AD1153","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1157:$D1158)","v":0},{"$f":"SUM(AN1153:AO1153)","v":0},{"$f":"AM1153+AP1153","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1157:$D1158)","v":0},{"$f":"AT1153-AM1153","v":0}]
[0,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1159:$D1160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1159:$D1160)","v":0},{"$f":"SUM(V1154:W1154)","v":0},{"$f":"U1154+X1154","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1159:$D1160)","v":0},{"$f":"AB1154-U1154","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1159:$D1160)","v":0},{"$f":"SUM(AE1154:AF1154)","v":0},{"$f":"AD1154+AG1154","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1159:$D1160)","v":0},{"$f":"AK1154-AD1154","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1159:$D1160)","v":0},{"$f":"SUM(AN1154:AO1154)","v":0},{"$f":"AM1154+AP1154","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1159:$D1160)","v":0},{"$f":"AT1154-AM1154","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1156:I1157)","v":64},{"$f":"SUM(J1156:J1157)","v":206},709,709,1687,0,0,0,0,1687,{"$f":"SUM(S1156:S1157)","v":0},1687,1070,0,0,0,1070,0,0,1070,0,705,0,0,0,705,0,0,705,0,744,0,0,0,744,0,0,744,0]
[1,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1161:$D1162)","v":64},206,709,709,1687,0,0,0,0,1687,{"$f":"DSUM($I$172:$BA$261,S$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1161:$D1162)","v":1687},{"$f":"DSUM($I$172:$BA$261,U$172,$C1161:$D1162)","v":1070},{"$f":"DSUM($I$172:$BA$261,V$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1161:$D1162)","v":0},{"$f":"SUM(V1156:W1156)","v":0},{"$f":"U1156+X1156","v":1070},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1161:$D1162)","v":1070},{"$f":"AB1156-U1156","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1161:$D1162)","v":705},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1161:$D1162)","v":0},{"$f":"SUM(AE1156:AF1156)","v":0},{"$f":"AD1156+AG1156","v":705},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1161:$D1162)","v":705},{"$f":"AK1156-AD1156","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1161:$D1162)","v":744},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1161:$D1162)","v":0},{"$f":"SUM(AN1156:AO1156)","v":0},{"$f":"AM1156+AP1156","v":744},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1161:$D1162)","v":744},{"$f":"AT1156-AM1156","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1163:$D1164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1163:$D1164)","v":0},{"$f":"SUM(V1157:W1157)","v":0},{"$f":"U1157+X1157","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1163:$D1164)","v":0},{"$f":"AB1157-U1157","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1163:$D1164)","v":0},{"$f":"SUM(AE1157:AF1157)","v":0},{"$f":"AD1157+AG1157","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1163:$D1164)","v":0},{"$f":"AK1157-AD1157","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1163:$D1164)","v":0},{"$f":"SUM(AN1157:AO1157)","v":0},{"$f":"AM1157+AP1157","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1163:$D1164)","v":0},{"$f":"AT1157-AM1157","v":0}]
[1,null,{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1159,I1162,I1165:I1169)","v":1072},2099,4964,4964,1683,0,0,0,0,1683,{"$f":"SUM(S1159,S1162,S1165:S1169)","v":0},1683,1846,0,0,0,1846,{"$f":"SUM(Z1159,Z1162,Z1165:Z1169)","v":0},{"$f":"SUM(AA1159,AA1162,AA1165:AA1169)","v":0},{"$f":"SUM(AB1159,AB1162,AB1165:AB1169)","v":1846},0,3975,0,0,{"$f":"SUM(AG1159,AG1162,AG1165:AG1169)","v":0},{"$f":"SUM(AH1159,AH1162,AH1165:AH1169)","v":3975},{"$f":"SUM(AI1159,AI1162,AI1165:AI1169)","v":0},{"$f":"SUM(AJ1159,AJ1162,AJ1165:AJ1169)","v":0},{"$f":"SUM(AK1159,AK1162,AK1165:AK1169)","v":3975},{"$f":"SUM(AL1159,AL1162,AL1165:AL1169)","v":0},{"$f":"SUM(AM1159,AM1162,AM1165:AM1169)","v":4197.6000000000004},{"$f":"SUM(AN1159,AN1162,AN1165:AN1169)","v":0},0,{"$f":"SUM(AP1159,AP1162,AP1165:AP1169)","v":0},{"$f":"SUM(AQ1159,AQ1162,AQ1165:AQ1169)","v":4197.6000000000004},{"$f":"SUM(AR1159,AR1162,AR1165:AR1169)","v":0},{"$f":"SUM(AS1159,AS1162,AS1165:AS1169)","v":0},{"$f":"SUM(AT1159,AT1162,AT1165:AT1169)","v":4197.6000000000004},{"$f":"SUM(AU1159,AU1162,AU1165:AU1169)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1159,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1159:AU1159,\"<>0\")-COUNTBLANK(I1159:AU1159))<>0,1,0))","v":0},{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1159,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1159,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1160:I1161)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1160:S1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1160:Z1161)","v":0},{"$f":"SUM(AA1160:AA1161)","v":0},{"$f":"SUM(AB1160:AB1161)","v":0},0,0,0,0,{"$f":"SUM(AG1160:AG1161)","v":0},{"$f":"SUM(AH1160:AH1161)","v":0},{"$f":"SUM(AI1160:AI1161)","v":0},{"$f":"SUM(AJ1160:AJ1161)","v":0},{"$f":"SUM(AK1160:AK1161)","v":0},{"$f":"SUM(AL1160:AL1161)","v":0},{"$f":"SUM(AM1160:AM1161)","v":0},{"$f":"SUM(AN1160:AN1161)","v":0},0,{"$f":"SUM(AP1160:AP1161)","v":0},{"$f":"SUM(AQ1160:AQ1161)","v":0},{"$f":"SUM(AR1160:AR1161)","v":0},{"$f":"SUM(AS1160:AS1161)","v":0},{"$f":"SUM(AT1160:AT1161)","v":0},{"$f":"SUM(AU1160:AU1161)","v":0}]
[0,{"$f":"B1159","v":"019004006000"},{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1160-S1160","v":0},0,null,null,{"$f":"SUM(V1160:W1160)","v":0},{"$f":"U1160+X1160","v":0},null,null,{"$f":"U1160+X1160+Z1160+AA1160","v":0},{"$f":"AB1160-U1160","v":0},0,null,null,{"$f":"SUM(AE1160:AF1160)","v":0},{"$f":"AD1160+AG1160","v":0},null,null,{"$f":"AD1160+AG1160+AI1160+AJ1160","v":0},{"$f":"AK1160-AD1160","v":0},0,null,null,{"$f":"SUM(AN1160:AO1160)","v":0},{"$f":"AM1160+AP1160","v":0},null,null,{"$f":"AM1160+AP1160+AR1160+AS1160","v":0},{"$f":"AT1160-AM1160","v":0}]
[0,"019004006000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1161-S1161","v":0},0,null,null,{"$f":"SUM(V1161:W1161)","v":0},{"$f":"U1161+X1161","v":0},null,null,{"$f":"U1161+X1161+Z1161+AA1161","v":0},{"$f":"AB1161-U1161","v":0},0,null,null,{"$f":"SUM(AE1161:AF1161)","v":0},{"$f":"AD1161+AG1161","v":0},null,null,{"$f":"AD1161+AG1161+AI1161+AJ1161","v":0},{"$f":"AK1161-AD1161","v":0},0,null,null,{"$f":"SUM(AN1161:AO1161)","v":0},{"$f":"AM1161+AP1161","v":0},null,null,{"$f":"AM1161+AP1161+AR1161+AS1161","v":0},{"$f":"AT1161-AM1161","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1162,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1162,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006000"},{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1163:I1164)","v":1072},1942,4964,4964,1683,{"$f":"SUM(N1163:N1164)","v":0},0,0,0,{"$f":"SUM(M1162:Q1162)","v":1683},{"$f":"SUM(S1163:S1164)","v":0},{"$f":"SUM(T1163:T1164)","v":1683},1846,0,0,0,1846,{"$f":"SUM(Z1163:Z1164)","v":0},{"$f":"SUM(AA1163:AA1164)","v":0},1846,0,3975,0,0,{"$f":"SUM(AG1163:AG1164)","v":0},{"$f":"SUM(AH1163:AH1164)","v":3975},0,{"$f":"SUM(AJ1163:AJ1164)","v":0},{"$f":"SUM(AK1163:AK1164)","v":3975},{"$f":"SUM(AL1163:AL1164)","v":0},{"$f":"SUM(AM1163:AM1164)","v":4197.6000000000004},{"$f":"SUM(AN1163:AN1164)","v":0},0,{"$f":"SUM(AP1163:AP1164)","v":0},{"$f":"SUM(AQ1163:AQ1164)","v":4197.6000000000004},0,{"$f":"SUM(AS1163:AS1164)","v":0},{"$f":"SUM(AT1163:AT1164)","v":4197.6000000000004},{"$f":"SUM(AU1163:AU1164)","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006056"},43,41,null,"Transport equipment",null,null,748,910,4096,4096,548,0,0,0,0,{"$f":"SUM(M1163:Q1163)","v":548},null,{"$f":"R1163-S1163","v":548},548,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":548},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":548},{"$f":"AB1163-U1163","v":0},2671,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":2671},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":2671},{"$f":"AK1163-AD1163","v":0},2820.576,null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":2820.576},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":2820.576},{"$f":"AT1163-AM1163","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006057"},{"$f":"C1136","v":"Operational Support and Intelligence Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,324,1032,868,868,1135,0,0,0,0,1135,null,1135,1298,null,null,0,1298,null,null,1298,0,1304,null,null,0,1304,null,null,1304,0,1377.0240000000001,null,null,0,1377.0240000000001,null,null,1377.0240000000001,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006059"},null,null,null,"Specialised military assets",null,null,0,157,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)","v":"019004006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,I$269:I$281)","v":0},41,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1088,I1134,I1158,I1170)","v":312633},{"$f":"SUM(J1088,J1134,J1158,J1170)","v":270938},{"$f":"SUM(K1088,K1134,K1158,K1170)","v":286425},286425,314168,0,0,4424,0,318592,0,318592,299610,0,0,0,299610,0,0,299610,0,304283,0,0,0,304283,0,0,304283,0,326861.05101304455,0,0,0,326861.05101304455,0,0,326861.05101304455,{"$f":"SUM(AU1088,AU1134,AU1158,AU1170)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1172-I1086","v":0},{"$f":"J1172-J1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(L1060:L1069,\"=0\")+COUNTBLANK(L1060:L1069))=10))),1,0)","v":1},{"$f":"IF(AND(J1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(M1060:M1069,\"=0\")+COUNTBLANK(M1060:M1069))=10))),1,0)","v":1},{"$f":"IF(AND(K1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(N1060:N1069,\"=0\")+COUNTBLANK(N1060:N1069))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(P1060:P1069,\"=0\")+COUNTBLANK(P1060:P1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(S1060:S1069,\"=0\")+COUNTBLANK(S1060:S1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(Y1060:Y1069,\"=0\")+COUNTBLANK(Y1060:Y1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(AH1060:AH1069,\"=0\")+COUNTBLANK(AH1060:AH1069))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1159","v":0},{"$f":"+J1159","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1179:Q1179)","v":0},{"$f":"+S1159","v":0},{"$f":"SUM(T1180:T1181)","v":0},{"$f":"+U1159","v":0},{"$f":"+V1159","v":0},{"$f":"+W1159","v":0},0,0,0,0,0,0,{"$f":"+AD1159","v":0},{"$f":"+AE1159","v":0},{"$f":"+AF1159","v":0},{"$f":"SUM(AG1180:AG1181)","v":0},{"$f":"SUM(AH1180:AH1181)","v":0},0,{"$f":"SUM(AJ1180:AJ1181)","v":0},{"$f":"SUM(AK1180:AK1181)","v":0},{"$f":"SUM(AL1180:AL1181)","v":0},{"$f":"+AM1159","v":0},{"$f":"+AN1159","v":0},{"$f":"+AO1159","v":0},{"$f":"SUM(AP1180:AP1181)","v":0},{"$f":"SUM(AQ1180:AQ1181)","v":0},0,{"$f":"SUM(AS1180:AS1181)","v":0},{"$f":"SUM(AT1180:AT1181)","v":0},{"$f":"SUM(AU1180:AU1181)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1181:Q1181)","v":0},null,{"$f":"R1181-S1181","v":0},null,null,null,{"$f":"SUM(V1181:W1181)","v":0},{"$f":"U1181+X1181","v":0},null,null,{"$f":"U1181+X1181+Z1181+AA1181","v":0},{"$f":"AB1181-U1181","v":0},null,null,null,{"$f":"SUM(AE1181:AF1181)","v":0},{"$f":"AD1181+AG1181","v":0},null,null,{"$f":"AD1181+AG1181+AI1181+AJ1181","v":0},{"$f":"AK1181-AD1181","v":0},null,null,null,{"$f":"SUM(AN1181:AO1181)","v":0},{"$f":"AM1181+AP1181","v":0},null,null,{"$f":"AM1181+AP1181+AR1181+AS1181","v":0},{"$f":"AT1181-AM1181","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1182:Q1182)","v":0},null,{"$f":"R1182-S1182","v":0},null,null,null,{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},null,null,{"$f":"U1182+X1182+Z1182+AA1182","v":0},{"$f":"AB1182-U1182","v":0},null,null,null,{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},null,null,{"$f":"AD1182+AG1182+AI1182+AJ1182","v":0},{"$f":"AK1182-AD1182","v":0},null,null,null,{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},null,null,{"$f":"AM1182+AP1182+AR1182+AS1182","v":0},{"$f":"AT1182-AM1182","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1200","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1200","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1200+3,0)<>\"\",OFFSET($F$43,A1200+3,0),\"\")","v":"Command and Control Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Director Command and Control Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1211:AF1211,\"<>0\")-COUNTBLANK(F1211:AF1211))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1220,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1324:AU1324,\">0.5\")+COUNTIF(I1324:AU1324,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1201))&E1201","v":"019004007"},null,null,1,"Command and Control Capability",0,null,343112,508715,901454,901454,606031,0,0,2862,0,{"$f":"SUM(M1226:Q1226)","v":608893},null,{"$f":"R1226-S1226","v":608893},437116,null,null,{"$f":"SUM(V1226:W1226)","v":0},{"$f":"U1226+X1226","v":437116},null,null,{"$f":"U1226+X1226+Z1226+AA1226","v":437116},{"$f":"AB1226-U1226","v":0},685644,null,null,{"$f":"SUM(AE1226:AF1226)","v":0},{"$f":"AD1226+AG1226","v":685644},null,null,{"$f":"AD1226+AG1226+AI1226+AJ1226","v":685644},{"$f":"AK1226-AD1226","v":0},727597.41136611032,null,null,{"$f":"SUM(AN1226:AO1226)","v":0},{"$f":"AM1226+AP1226","v":727597.41136611032},null,null,{"$f":"AM1226+AP1226+AR1226+AS1226","v":727597.41136611032},{"$f":"AT1226-AM1226","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1227:AU1227,\"<>0\")-COUNTBLANK(F1227:AU1227))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1227:Q1227)","v":0},null,{"$f":"R1227-S1227","v":0},0,null,null,0,{"$f":"U1227+X1227","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1227+AP1227+AR1227+AS1227","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1230+AG1230","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1231+AG1231","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1226:I1235)","v":343112},508715,901454,901454,606031,0,0,2862,0,608893,0,608893,437116,0,0,0,437116,0,0,437116,0,685644,0,0,{"$f":"SUM(AG1226:AG1235)","v":0},{"$f":"SUM(AH1226:AH1235)","v":685644},0,{"$f":"SUM(AJ1226:AJ1235)","v":0},{"$f":"SUM(AK1226:AK1235)","v":685644},{"$f":"SUM(AL1226:AL1235)","v":0},{"$f":"SUM(AM1226:AM1235)","v":727597.41136611032},{"$f":"SUM(AN1226:AN1235)","v":0},0,{"$f":"SUM(AP1226:AP1235)","v":0},{"$f":"SUM(AQ1226:AQ1235)","v":727597.41136611032},0,{"$f":"SUM(AS1226:AS1235)","v":0},{"$f":"SUM(AT1226:AT1235)","v":727597.41136611032},{"$f":"SUM(AU1226:AU1235)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1237+X1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1237+AG1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1237+AP1237","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1239,I1242,I1281)","v":294666},306161,366635,366635,367466,0,0,2862,0,370328,0,370328,370032,0,0,0,{"$f":"U1238+X1238","v":370032},{"$f":"SUM(Z1239,Z1242,Z1281)","v":0},{"$f":"SUM(AA1239,AA1242,AA1281)","v":0},{"$f":"U1238+X1238+Z1238+AA1238","v":370032},{"$f":"SUM(AC1239,AC1242,AC1281)","v":0},378054,0,0,{"$f":"SUM(AG1239,AG1242,AG1281)","v":0},{"$f":"AD1238+AG1238","v":378054},{"$f":"SUM(AI1239,AI1242,AI1281)","v":0},{"$f":"SUM(AJ1239,AJ1242,AJ1281)","v":0},{"$f":"AD1238+AG1238+AI1238+AJ1238","v":378054},{"$f":"SUM(AL1239,AL1242,AL1281)","v":0},{"$f":"SUM(AM1239,AM1242,AM1281)","v":402782.40336611029},{"$f":"SUM(AN1239,AN1242,AN1281)","v":0},0,{"$f":"SUM(AP1239,AP1242,AP1281)","v":0},{"$f":"AM1238+AP1238","v":402782.40336611029},{"$f":"SUM(AR1239,AR1242,AR1281)","v":0},{"$f":"SUM(AS1239,AS1242,AS1281)","v":0},{"$f":"AM1238+AP1238+AR1238+AS1238","v":402782.40336611029},{"$f":"SUM(AU1239,AU1242,AU1281)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1239,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1239:AU1239,\"<>0\")-COUNTBLANK(I1239:AU1239))<>0,1,0))","v":1},{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1240:I1241)","v":161936},179068,171441,171441,189029,0,0,2862,0,191891,0,191891,177757,0,0,0,{"$f":"U1239+X1239","v":177757},{"$f":"SUM(Z1240:Z1241)","v":0},{"$f":"SUM(AA1240:AA1241)","v":0},{"$f":"U1239+X1239+Z1239+AA1239","v":177757},{"$f":"SUM(AC1240:AC1241)","v":0},177869,0,0,{"$f":"SUM(AG1240:AG1241)","v":0},{"$f":"AD1239+AG1239","v":177869},{"$f":"SUM(AI1240:AI1241)","v":0},{"$f":"SUM(AJ1240:AJ1241)","v":0},{"$f":"AD1239+AG1239+AI1239+AJ1239","v":177869},{"$f":"SUM(AL1240:AL1241)","v":0},{"$f":"SUM(AM1240:AM1241)","v":191387.04336611033},{"$f":"SUM(AN1240:AN1241)","v":0},0,{"$f":"SUM(AP1240:AP1241)","v":0},{"$f":"AM1239+AP1239","v":191387.04336611033},{"$f":"SUM(AR1240:AR1241)","v":0},{"$f":"SUM(AS1240:AS1241)","v":0},{"$f":"AM1239+AP1239+AR1239+AS1239","v":191387.04336611033},{"$f":"SUM(AU1240:AU1241)","v":0}]
[1,{"$f":"B1239","v":"019004007001"},null,null,null,"Salaries and wages",null,null,146145,161442,155613,155613,172039,0,0,2862,0,{"$f":"SUM(M1240:Q1240)","v":174901},null,{"$f":"R1240-S1240","v":174901},161707,null,null,{"$f":"SUM(V1240:W1240)","v":0},{"$f":"U1240+X1240","v":161707},null,null,{"$f":"U1240+X1240+Z1240+AA1240","v":161707},{"$f":"AB1240-U1240","v":0},162231,null,null,{"$f":"SUM(AE1240:AF1240)","v":0},{"$f":"AD1240+AG1240","v":162231},null,null,{"$f":"AD1240+AG1240+AI1240+AJ1240","v":162231},{"$f":"AK1240-AD1240","v":0},174560.55542184104,null,null,{"$f":"SUM(AN1240:AO1240)","v":0},{"$f":"AM1240+AP1240","v":174560.55542184104},null,null,{"$f":"AM1240+AP1240+AR1240+AS1240","v":174560.55542184104},{"$f":"AT1240-AM1240","v":0}]
[1,"019004007001",null,null,null,"Social contributions",null,null,15791,17626,15828,15828,16990,0,0,0,0,{"$f":"SUM(M1241:Q1241)","v":16990},null,{"$f":"R1241-S1241","v":16990},16050,null,null,{"$f":"SUM(V1241:W1241)","v":0},{"$f":"U1241+X1241","v":16050},null,null,{"$f":"U1241+X1241+Z1241+AA1241","v":16050},{"$f":"AB1241-U1241","v":0},15638,null,null,{"$f":"SUM(AE1241:AF1241)","v":0},{"$f":"AD1241+AG1241","v":15638},null,null,{"$f":"AD1241+AG1241+AI1241+AJ1241","v":15638},{"$f":"AK1241-AD1241","v":0},16826.487944269284,null,null,{"$f":"SUM(AN1241:AO1241)","v":0},{"$f":"AM1241+AP1241","v":16826.487944269284},null,null,{"$f":"AM1241+AP1241+AR1241+AS1241","v":16826.487944269284},{"$f":"AT1241-AM1241","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1243:I1280)","v":132730},127093,195194,195194,178437,0,0,0,0,178437,0,178437,192275,0,0,0,192275,{"$f":"SUM(Z1243:Z1280)","v":0},{"$f":"SUM(AA1243:AA1280)","v":0},192275,0,200185,0,0,0,{"$f":"SUM(AH1243:AH1280)","v":200185},{"$f":"SUM(AI1243:AI1280)","v":0},0,{"$f":"SUM(AK1243:AK1280)","v":200185},{"$f":"SUM(AL1243:AL1280)","v":0},211395.36,0,0,0,{"$f":"SUM(AQ1243:AQ1280)","v":211395.36},{"$f":"SUM(AR1243:AR1280)","v":0},0,{"$f":"SUM(AT1243:AT1280)","v":211395.36},{"$f":"SUM(AU1243:AU1280)","v":0}]
[0,{"$f":"B1242","v":"019004007002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1243:Q1243)","v":0},null,{"$f":"R1243-S1243","v":0},0,null,null,{"$f":"SUM(V1243:W1243)","v":0},{"$f":"U1243+X1243","v":0},null,null,{"$f":"U1243+X1243+Z1243+AA1243","v":0},{"$f":"AB1243-U1243","v":0},0,null,null,{"$f":"SUM(AE1243:AF1243)","v":0},{"$f":"AD1243+AG1243","v":0},null,null,{"$f":"AD1243+AG1243+AI1243+AJ1243","v":0},{"$f":"AK1243-AD1243","v":0},0,null,null,{"$f":"SUM(AN1243:AO1243)","v":0},{"$f":"AM1243+AP1243","v":0},null,null,{"$f":"AM1243+AP1243+AR1243+AS1243","v":0},{"$f":"AT1243-AM1243","v":0}]
[0,"019004007002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Minor Assets",null,null,513,2345,559,559,455,0,0,0,0,455,null,455,698,null,null,0,698,null,null,698,0,711,null,null,0,711,null,null,711,0,750.81600000000014,null,null,0,750.81600000000014,null,null,750.81600000000014,0]
[0,"019004007002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004007002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE1248:AF1248)","v":0},{"$f":"AD1248+AG1248","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Communication (G&S)",null,null,780,849,658,658,662,0,0,0,0,662,null,662,734,null,null,{"$f":"SUM(V1249:W1249)","v":0},{"$f":"U1249+X1249","v":734},null,null,734,0,861,null,null,{"$f":"SUM(AE1249:AF1249)","v":0},{"$f":"AD1249+AG1249","v":861},null,null,861,0,909.21600000000012,null,null,{"$f":"SUM(AN1249:AO1249)","v":0},{"$f":"AM1249+AP1249","v":909.21600000000012},null,null,909.21600000000012,0]
[1,"019004007002",null,null,null,"Computer services",null,null,28418,24809,35132,35132,32152,0,0,0,0,32152,null,32152,33140,null,null,{"$f":"SUM(V1250:W1250)","v":0},{"$f":"U1250+X1250","v":33140},null,null,33140,0,35146,null,null,{"$f":"SUM(AE1250:AF1250)","v":0},{"$f":"AD1250+AG1250","v":35146},null,null,35146,0,37114.175999999999,null,null,{"$f":"SUM(AN1250:AO1250)","v":0},{"$f":"AM1250+AP1250","v":37114.175999999999},null,null,37114.175999999999,0]
[0,"019004007002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Infrastructure and planning services",null,null,1295,2341,2580,2580,3000,0,0,0,0,3000,null,3000,3000,null,null,0,3000,null,null,3000,0,3500,null,null,0,3500,null,null,3500,0,3696,null,null,0,3696,null,null,3696,0]
[0,"019004007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1254:Q1254)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004007002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1255:Q1255)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Contractors",null,null,80368,76099,132885,132885,117223,0,0,0,0,117223,null,117223,129273,null,null,0,129273,null,null,129273,0,132371,null,null,0,132371,null,null,132371,0,139783.77600000001,null,null,0,139783.77600000001,null,null,139783.77600000001,0]
[1,"019004007002",null,null,null,"Agency and support/outsourced services",null,null,6466,8054,8183,8183,8620,0,0,0,0,8620,null,8620,8623,null,null,0,8623,null,null,8623,0,9026,null,null,0,9026,null,null,9026,0,9531.4560000000001,null,null,0,9531.4560000000001,null,null,9531.4560000000001,0]
[0,"019004007002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Fleet services (including government motor transport)",null,null,607,1567,963,963,970,0,0,0,0,970,null,970,1044,null,null,0,1044,null,null,1044,0,1096,null,null,0,1096,null,null,1096,0,1157.3760000000002,null,null,0,1157.3760000000002,null,null,1157.3760000000002,0]
[0,"019004007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,146,92,92,83,0,0,0,0,{"$f":"SUM(M1261:Q1261)","v":83},null,83,95,null,null,0,95,null,null,95,0,100,null,null,0,100,null,null,100,0,105.60000000000001,null,null,0,105.60000000000001,null,null,105.60000000000001,0]
[0,"019004007002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Inventory: Food and food supplies",null,null,55,106,0,0,0,0,0,0,0,{"$f":"SUM(M1263:Q1263)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,3544,710,3432,3432,3504,0,0,0,0,3504,null,3504,3964,null,null,0,3964,null,null,3964,0,4185,null,null,0,4185,null,null,4185,0,4419.3600000000006,null,null,0,4419.3600000000006,null,null,4419.3600000000006,0]
[0,"019004007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Inventory: Materials and supplies",null,null,2442,1909,1207,1207,1049,0,0,0,0,1049,null,1049,1359,null,null,0,1359,null,null,1359,0,1390,null,null,0,1390,null,null,1390,0,1467.8400000000001,null,null,0,1467.8400000000001,null,null,1467.8400000000001,0]
[1,"019004007002",null,null,null,"Inventory: Medical supplies",null,null,31,6,93,93,101,0,0,0,0,101,null,101,108,null,null,0,108,null,null,108,0,113,null,null,0,113,null,null,113,0,119.328,null,null,0,119.328,null,null,119.328,0]
[0,"019004007002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Inventory: Other supplies",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Consumable supplies",null,null,1673,1640,1130,1130,1047,0,0,0,0,1047,null,1047,1331,null,null,0,1331,null,null,1331,0,1270,null,null,0,1270,null,null,1270,0,1341.1200000000001,null,null,0,1341.1200000000001,null,null,1341.1200000000001,0]
[1,"019004007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,795,626,329,329,303,0,0,0,0,303,null,303,329,null,null,0,329,null,null,329,0,350,null,null,0,350,null,null,350,0,369.6,null,null,0,369.6,null,null,369.6,0]
[1,"019004007002",null,null,null,"Operating leases",null,null,0,7,450,450,627,0,0,0,0,627,null,627,398,null,null,0,398,null,null,398,0,423,null,null,0,423,null,null,423,0,446.68800000000005,null,null,0,446.68800000000005,null,null,446.68800000000005,0]
[0,"019004007002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Property payments",null,null,564,1016,1858,1858,1883,0,0,0,0,1883,null,1883,974,null,null,0,974,null,null,974,0,1021,null,null,0,1021,null,null,1021,0,1078.1760000000002,null,null,0,1078.1760000000002,null,null,1078.1760000000002,0]
[0,"019004007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004007002",null,null,null,"Travel and subsistence",null,null,4121,4192,4367,4367,5416,0,0,0,0,5416,null,5416,5740,null,null,0,5740,null,null,5740,0,6629,null,null,0,6629,null,null,6629,0,7000.2240000000002,null,null,0,7000.2240000000002,null,null,7000.2240000000002,0]
[1,"019004007002",null,null,null,"Training and development",null,null,842,264,1155,1155,1217,0,0,0,0,1217,null,1217,1332,null,null,0,1332,null,null,1332,0,1856,null,null,0,1856,null,null,1856,0,1959.9360000000001,null,null,0,1959.9360000000001,null,null,1959.9360000000001,0]
[1,"019004007002",null,null,null,"Operating payments",null,null,216,405,121,121,125,0,0,0,0,125,null,125,133,null,null,0,133,null,null,133,0,137,null,null,0,137,null,null,137,0,144.67200000000003,null,null,0,144.67200000000003,null,null,144.67200000000003,0]
[0,"019004007002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1282:I1283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1282:AU1283)","v":0}]
[0,{"$f":"B1281","v":"019004007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1282:Q1282)","v":0},null,{"$f":"R1282-S1282","v":0},0,null,null,{"$f":"SUM(V1282:W1282)","v":0},{"$f":"U1282+X1282","v":0},null,null,{"$f":"U1282+X1282+Z1282+AA1282","v":0},{"$f":"AB1282-U1282","v":0},0,null,null,{"$f":"SUM(AE1282:AF1282)","v":0},{"$f":"AD1282+AG1282","v":0},null,null,{"$f":"AD1282+AG1282+AI1282+AJ1282","v":0},{"$f":"AK1282-AD1282","v":0},0,null,null,{"$f":"SUM(AN1282:AO1282)","v":0},{"$f":"AM1282+AP1282","v":0},null,null,{"$f":"AM1282+AP1282+AR1282+AS1282","v":0},{"$f":"AT1282-AM1282","v":0}]
[0,"019004007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1283-S1283","v":0},0,null,null,{"$f":"SUM(V1283:W1283)","v":0},{"$f":"U1283+X1283","v":0},null,null,{"$f":"U1283+X1283+Z1283+AA1283","v":0},{"$f":"AB1283-U1283","v":0},0,null,null,{"$f":"SUM(AE1283:AF1283)","v":0},{"$f":"AD1283+AG1283","v":0},null,null,{"$f":"AD1283+AG1283+AI1283+AJ1283","v":0},{"$f":"AK1283-AD1283","v":0},0,null,null,{"$f":"SUM(AN1283:AO1283)","v":0},{"$f":"AM1283+AP1283","v":0},null,null,{"$f":"AM1283+AP1283+AR1283+AS1283","v":0},{"$f":"AT1283-AM1283","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1285,I1292,I1295,I1296,I1297,I1304,I1305)","v":817},{"$f":"SUM(J1285,J1292,J1295,J1296,J1297,J1304,J1305)","v":142323},531164,531164,238276,0,0,0,0,238276,{"$f":"SUM(S1285,S1292,S1295,S1296,S1297,S1304,S1305)","v":0},238276,61808,0,0,0,61808,0,0,61808,0,302072,0,0,0,302072,0,0,302072,0,318988,0,0,0,318988,0,0,318988,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1285,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1285:AU1285,\"<>0\")-COUNTBLANK(I1285:AU1285))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1286,I1289)","v":0},{"$f":"SUM(J1286,J1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1286,S1289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1200,0)","v":"Command and Control Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1287:I1288)","v":0},{"$f":"SUM(J1287:J1288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1287:S1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1285:$D1286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1285:$D1286)","v":0},{"$f":"SUM(V1287:W1287)","v":0},{"$f":"U1287+X1287","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1285:$D1286)","v":0},{"$f":"AB1287-U1287","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1285:$D1286)","v":0},{"$f":"SUM(AE1287:AF1287)","v":0},{"$f":"AD1287+AG1287","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1285:$D1286)","v":0},{"$f":"AK1287-AD1287","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1285:$D1286)","v":0},{"$f":"SUM(AN1287:AO1287)","v":0},{"$f":"AM1287+AP1287","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1285:$D1286)","v":0},{"$f":"AT1287-AM1287","v":0}]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1287:$D1288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1287:$D1288)","v":0},{"$f":"SUM(V1288:W1288)","v":0},{"$f":"U1288+X1288","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1287:$D1288)","v":0},{"$f":"AB1288-U1288","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1287:$D1288)","v":0},{"$f":"SUM(AE1288:AF1288)","v":0},{"$f":"AD1288+AG1288","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1287:$D1288)","v":0},{"$f":"AK1288-AD1288","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1287:$D1288)","v":0},{"$f":"SUM(AN1288:AO1288)","v":0},{"$f":"AM1288+AP1288","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1287:$D1288)","v":0},{"$f":"AT1288-AM1288","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1290:I1291)","v":0},{"$f":"SUM(J1290:J1291)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1290:S1291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1289:$D1290)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1289:$D1290)","v":0},{"$f":"SUM(V1290:W1290)","v":0},{"$f":"U1290+X1290","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1289:$D1290)","v":0},{"$f":"AB1290-U1290","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1289:$D1290)","v":0},{"$f":"SUM(AE1290:AF1290)","v":0},{"$f":"AD1290+AG1290","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1289:$D1290)","v":0},{"$f":"AK1290-AD1290","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1289:$D1290)","v":0},{"$f":"SUM(AN1290:AO1290)","v":0},{"$f":"AM1290+AP1290","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1289:$D1290)","v":0},{"$f":"AT1290-AM1290","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1291:$D1292)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1291:$D1292)","v":0},{"$f":"SUM(V1291:W1291)","v":0},{"$f":"U1291+X1291","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1291:$D1292)","v":0},{"$f":"AB1291-U1291","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1291:$D1292)","v":0},{"$f":"SUM(AE1291:AF1291)","v":0},{"$f":"AD1291+AG1291","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1291:$D1292)","v":0},{"$f":"AK1291-AD1291","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1291:$D1292)","v":0},{"$f":"SUM(AN1291:AO1291)","v":0},{"$f":"AM1291+AP1291","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1291:$D1292)","v":0},{"$f":"AT1291-AM1291","v":0}]
[1,null,{"$f":"C1286","v":"Command and Control Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1293:I1294)","v":0},{"$f":"SUM(J1293:J1294)","v":142095},530876,530876,237956,0,0,0,0,237956,{"$f":"SUM(S1293:S1294)","v":0},237956,61330,0,0,0,61330,{"$f":"SUM(Z1293:Z1294)","v":0},{"$f":"SUM(AA1293:AA1294)","v":0},{"$f":"SUM(AB1293:AB1294)","v":61330},{"$f":"SUM(AC1293:AC1294)","v":0},{"$f":"SUM(AD1293:AD1294)","v":301800},0,0,0,301800,{"$f":"SUM(AI1293:AI1294)","v":0},{"$f":"SUM(AJ1293:AJ1294)","v":0},{"$f":"SUM(AK1293:AK1294)","v":301800},{"$f":"SUM(AL1293:AL1294)","v":0},{"$f":"SUM(AM1293:AM1294)","v":318701},{"$f":"SUM(AN1293:AN1294)","v":0},0,0,318701,{"$f":"SUM(AR1293:AR1294)","v":0},{"$f":"SUM(AS1293:AS1294)","v":0},{"$f":"SUM(AT1293:AT1294)","v":318701},{"$f":"SUM(AU1293:AU1294)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1293:$D1294)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1293:$D1294)","v":0},{"$f":"SUM(V1293:W1293)","v":0},{"$f":"U1293+X1293","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1293:$D1294)","v":0},{"$f":"AB1293-U1293","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1293:$D1294)","v":0},{"$f":"SUM(AE1293:AF1293)","v":0},{"$f":"AD1293+AG1293","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1293:$D1294)","v":0},{"$f":"AK1293-AD1293","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1293:$D1294)","v":0},{"$f":"SUM(AN1293:AO1293)","v":0},{"$f":"AM1293+AP1293","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1293:$D1294)","v":0},{"$f":"AT1293-AM1293","v":0}]
[1,null,{"$f":"C1286","v":"Command and Control Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1295:$D1296)","v":0},142095,530876,530876,237956,0,0,0,0,237956,{"$f":"DSUM($I$172:$BA$261,S$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1295:$D1296)","v":237956},{"$f":"DSUM($I$172:$BA$261,U$172,$C1295:$D1296)","v":61330},{"$f":"DSUM($I$172:$BA$261,V$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1295:$D1296)","v":0},{"$f":"SUM(V1294:W1294)","v":0},{"$f":"U1294+X1294","v":61330},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1295:$D1296)","v":61330},{"$f":"AB1294-U1294","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1295:$D1296)","v":301800},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1295:$D1296)","v":0},{"$f":"SUM(AE1294:AF1294)","v":0},{"$f":"AD1294+AG1294","v":301800},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1295:$D1296)","v":301800},{"$f":"AK1294-AD1294","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1295:$D1296)","v":318701},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1295:$D1296)","v":0},{"$f":"SUM(AN1294:AO1294)","v":0},{"$f":"AM1294+AP1294","v":318701},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1295:$D1296)","v":318701},{"$f":"AT1294-AM1294","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1297:$D1298)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1297:$D1298)","v":0},{"$f":"SUM(V1295:W1295)","v":0},{"$f":"U1295+X1295","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1297:$D1298)","v":0},{"$f":"AB1295-U1295","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1297:$D1298)","v":0},{"$f":"SUM(AE1295:AF1295)","v":0},{"$f":"AD1295+AG1295","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1297:$D1298)","v":0},{"$f":"AK1295-AD1295","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1297:$D1298)","v":0},{"$f":"SUM(AN1295:AO1295)","v":0},{"$f":"AM1295+AP1295","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1297:$D1298)","v":0},{"$f":"AT1295-AM1295","v":0}]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1299:$D1300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1299:$D1300)","v":0},{"$f":"SUM(V1296:W1296)","v":0},{"$f":"U1296+X1296","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1299:$D1300)","v":0},{"$f":"AB1296-U1296","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1299:$D1300)","v":0},{"$f":"SUM(AE1296:AF1296)","v":0},{"$f":"AD1296+AG1296","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1299:$D1300)","v":0},{"$f":"AK1296-AD1296","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1299:$D1300)","v":0},{"$f":"SUM(AN1296:AO1296)","v":0},{"$f":"AM1296+AP1296","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1299:$D1300)","v":0},{"$f":"AT1296-AM1296","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1298,I1301)","v":0},{"$f":"SUM(J1298,J1301)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1298,S1301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1299:I1300)","v":0},{"$f":"SUM(J1299:J1300)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1299:S1300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1301:$D1302)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1301:$D1302)","v":0},{"$f":"SUM(V1299:W1299)","v":0},{"$f":"U1299+X1299","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1301:$D1302)","v":0},{"$f":"AB1299-U1299","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1301:$D1302)","v":0},{"$f":"SUM(AE1299:AF1299)","v":0},{"$f":"AD1299+AG1299","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1301:$D1302)","v":0},{"$f":"AK1299-AD1299","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1301:$D1302)","v":0},{"$f":"SUM(AN1299:AO1299)","v":0},{"$f":"AM1299+AP1299","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1301:$D1302)","v":0},{"$f":"AT1299-AM1299","v":0}]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1303:$D1304)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1303:$D1304)","v":0},{"$f":"SUM(V1300:W1300)","v":0},{"$f":"U1300+X1300","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1303:$D1304)","v":0},{"$f":"AB1300-U1300","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1303:$D1304)","v":0},{"$f":"SUM(AE1300:AF1300)","v":0},{"$f":"AD1300+AG1300","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1303:$D1304)","v":0},{"$f":"AK1300-AD1300","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1303:$D1304)","v":0},{"$f":"SUM(AN1300:AO1300)","v":0},{"$f":"AM1300+AP1300","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1303:$D1304)","v":0},{"$f":"AT1300-AM1300","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1302:I1303)","v":0},{"$f":"SUM(J1302:J1303)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1302:S1303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1305:$D1306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1305:$D1306)","v":0},{"$f":"SUM(V1302:W1302)","v":0},{"$f":"U1302+X1302","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1305:$D1306)","v":0},{"$f":"AB1302-U1302","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1305:$D1306)","v":0},{"$f":"SUM(AE1302:AF1302)","v":0},{"$f":"AD1302+AG1302","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1305:$D1306)","v":0},{"$f":"AK1302-AD1302","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1305:$D1306)","v":0},{"$f":"SUM(AN1302:AO1302)","v":0},{"$f":"AM1302+AP1302","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1305:$D1306)","v":0},{"$f":"AT1302-AM1302","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1307:$D1308)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1307:$D1308)","v":0},{"$f":"SUM(V1303:W1303)","v":0},{"$f":"U1303+X1303","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1307:$D1308)","v":0},{"$f":"AB1303-U1303","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1307:$D1308)","v":0},{"$f":"SUM(AE1303:AF1303)","v":0},{"$f":"AD1303+AG1303","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1307:$D1308)","v":0},{"$f":"AK1303-AD1303","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1307:$D1308)","v":0},{"$f":"SUM(AN1303:AO1303)","v":0},{"$f":"AM1303+AP1303","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1307:$D1308)","v":0},{"$f":"AT1303-AM1303","v":0}]
[0,null,{"$f":"C1286","v":"Command and Control Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1309:$D1310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1309:$D1310)","v":0},{"$f":"SUM(V1304:W1304)","v":0},{"$f":"U1304+X1304","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1309:$D1310)","v":0},{"$f":"AB1304-U1304","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1309:$D1310)","v":0},{"$f":"SUM(AE1304:AF1304)","v":0},{"$f":"AD1304+AG1304","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1309:$D1310)","v":0},{"$f":"AK1304-AD1304","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1309:$D1310)","v":0},{"$f":"SUM(AN1304:AO1304)","v":0},{"$f":"AM1304+AP1304","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1309:$D1310)","v":0},{"$f":"AT1304-AM1304","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1306:I1307)","v":817},{"$f":"SUM(J1306:J1307)","v":228},288,288,320,0,0,0,0,320,{"$f":"SUM(S1306:S1307)","v":0},320,478,0,0,0,478,0,0,478,0,272,0,0,0,272,0,0,272,0,287,0,0,0,287,0,0,287,0]
[1,null,{"$f":"C1286","v":"Command and Control Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1311:$D1312)","v":817},228,288,288,320,0,0,0,0,320,{"$f":"DSUM($I$172:$BA$261,S$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1311:$D1312)","v":320},{"$f":"DSUM($I$172:$BA$261,U$172,$C1311:$D1312)","v":478},{"$f":"DSUM($I$172:$BA$261,V$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1311:$D1312)","v":0},{"$f":"SUM(V1306:W1306)","v":0},{"$f":"U1306+X1306","v":478},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1311:$D1312)","v":478},{"$f":"AB1306-U1306","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1311:$D1312)","v":272},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1311:$D1312)","v":0},{"$f":"SUM(AE1306:AF1306)","v":0},{"$f":"AD1306+AG1306","v":272},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1311:$D1312)","v":272},{"$f":"AK1306-AD1306","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1311:$D1312)","v":287},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1311:$D1312)","v":0},{"$f":"SUM(AN1306:AO1306)","v":0},{"$f":"AM1306+AP1306","v":287},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1311:$D1312)","v":287},{"$f":"AT1306-AM1306","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1313:$D1314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1313:$D1314)","v":0},{"$f":"SUM(V1307:W1307)","v":0},{"$f":"U1307+X1307","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1313:$D1314)","v":0},{"$f":"AB1307-U1307","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1313:$D1314)","v":0},{"$f":"SUM(AE1307:AF1307)","v":0},{"$f":"AD1307+AG1307","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1313:$D1314)","v":0},{"$f":"AK1307-AD1307","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1313:$D1314)","v":0},{"$f":"SUM(AN1307:AO1307)","v":0},{"$f":"AM1307+AP1307","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1313:$D1314)","v":0},{"$f":"AT1307-AM1307","v":0}]
[1,null,{"$f":"C1286","v":"Command and Control Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1309,I1312,I1315:I1319)","v":47568},60200,3655,3655,289,0,0,0,0,289,{"$f":"SUM(S1309,S1312,S1315:S1319)","v":0},289,5276,0,0,0,5276,{"$f":"SUM(Z1309,Z1312,Z1315:Z1319)","v":0},{"$f":"SUM(AA1309,AA1312,AA1315:AA1319)","v":0},{"$f":"SUM(AB1309,AB1312,AB1315:AB1319)","v":5276},0,5518,0,0,{"$f":"SUM(AG1309,AG1312,AG1315:AG1319)","v":0},{"$f":"SUM(AH1309,AH1312,AH1315:AH1319)","v":5518},{"$f":"SUM(AI1309,AI1312,AI1315:AI1319)","v":0},{"$f":"SUM(AJ1309,AJ1312,AJ1315:AJ1319)","v":0},{"$f":"SUM(AK1309,AK1312,AK1315:AK1319)","v":5518},{"$f":"SUM(AL1309,AL1312,AL1315:AL1319)","v":0},{"$f":"SUM(AM1309,AM1312,AM1315:AM1319)","v":5827.0079999999998},{"$f":"SUM(AN1309,AN1312,AN1315:AN1319)","v":0},0,{"$f":"SUM(AP1309,AP1312,AP1315:AP1319)","v":0},{"$f":"SUM(AQ1309,AQ1312,AQ1315:AQ1319)","v":5827.0079999999998},{"$f":"SUM(AR1309,AR1312,AR1315:AR1319)","v":0},{"$f":"SUM(AS1309,AS1312,AS1315:AS1319)","v":0},{"$f":"SUM(AT1309,AT1312,AT1315:AT1319)","v":5827.0079999999998},{"$f":"SUM(AU1309,AU1312,AU1315:AU1319)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1309,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1309:AU1309,\"<>0\")-COUNTBLANK(I1309:AU1309))<>0,1,0))","v":0},{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1309,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1309,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1310:I1311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1310:S1311)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1310:Z1311)","v":0},{"$f":"SUM(AA1310:AA1311)","v":0},{"$f":"SUM(AB1310:AB1311)","v":0},0,0,0,0,{"$f":"SUM(AG1310:AG1311)","v":0},{"$f":"SUM(AH1310:AH1311)","v":0},{"$f":"SUM(AI1310:AI1311)","v":0},{"$f":"SUM(AJ1310:AJ1311)","v":0},{"$f":"SUM(AK1310:AK1311)","v":0},{"$f":"SUM(AL1310:AL1311)","v":0},{"$f":"SUM(AM1310:AM1311)","v":0},{"$f":"SUM(AN1310:AN1311)","v":0},0,{"$f":"SUM(AP1310:AP1311)","v":0},{"$f":"SUM(AQ1310:AQ1311)","v":0},{"$f":"SUM(AR1310:AR1311)","v":0},{"$f":"SUM(AS1310:AS1311)","v":0},{"$f":"SUM(AT1310:AT1311)","v":0},{"$f":"SUM(AU1310:AU1311)","v":0}]
[0,{"$f":"B1309","v":"019004007000"},{"$f":"C1286","v":"Command and Control Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1310-S1310","v":0},0,null,null,{"$f":"SUM(V1310:W1310)","v":0},{"$f":"U1310+X1310","v":0},null,null,{"$f":"U1310+X1310+Z1310+AA1310","v":0},{"$f":"AB1310-U1310","v":0},0,null,null,{"$f":"SUM(AE1310:AF1310)","v":0},{"$f":"AD1310+AG1310","v":0},null,null,{"$f":"AD1310+AG1310+AI1310+AJ1310","v":0},{"$f":"AK1310-AD1310","v":0},0,null,null,{"$f":"SUM(AN1310:AO1310)","v":0},{"$f":"AM1310+AP1310","v":0},null,null,{"$f":"AM1310+AP1310+AR1310+AS1310","v":0},{"$f":"AT1310-AM1310","v":0}]
[0,"019004007000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1311-S1311","v":0},0,null,null,{"$f":"SUM(V1311:W1311)","v":0},{"$f":"U1311+X1311","v":0},null,null,{"$f":"U1311+X1311+Z1311+AA1311","v":0},{"$f":"AB1311-U1311","v":0},0,null,null,{"$f":"SUM(AE1311:AF1311)","v":0},{"$f":"AD1311+AG1311","v":0},null,null,{"$f":"AD1311+AG1311+AI1311+AJ1311","v":0},{"$f":"AK1311-AD1311","v":0},0,null,null,{"$f":"SUM(AN1311:AO1311)","v":0},{"$f":"AM1311+AP1311","v":0},null,null,{"$f":"AM1311+AP1311+AR1311+AS1311","v":0},{"$f":"AT1311-AM1311","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1312,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1312,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007000"},{"$f":"C1286","v":"Command and Control Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1313:I1314)","v":47568},60200,3655,3655,289,{"$f":"SUM(N1313:N1314)","v":0},0,0,0,{"$f":"SUM(M1312:Q1312)","v":289},{"$f":"SUM(S1313:S1314)","v":0},{"$f":"SUM(T1313:T1314)","v":289},5276,0,0,0,5276,{"$f":"SUM(Z1313:Z1314)","v":0},{"$f":"SUM(AA1313:AA1314)","v":0},5276,0,5518,0,0,{"$f":"SUM(AG1313:AG1314)","v":0},{"$f":"SUM(AH1313:AH1314)","v":5518},0,{"$f":"SUM(AJ1313:AJ1314)","v":0},{"$f":"SUM(AK1313:AK1314)","v":5518},{"$f":"SUM(AL1313:AL1314)","v":0},{"$f":"SUM(AM1313:AM1314)","v":5827.0079999999998},{"$f":"SUM(AN1313:AN1314)","v":0},0,{"$f":"SUM(AP1313:AP1314)","v":0},{"$f":"SUM(AQ1313:AQ1314)","v":5827.0079999999998},0,{"$f":"SUM(AS1313:AS1314)","v":0},{"$f":"SUM(AT1313:AT1314)","v":5827.0079999999998},{"$f":"SUM(AU1313:AU1314)","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007056"},43,41,null,"Transport equipment",null,null,5137,11348,3552,3552,0,0,0,0,0,{"$f":"SUM(M1313:Q1313)","v":0},null,{"$f":"R1313-S1313","v":0},4955,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":4955},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":4955},{"$f":"AB1313-U1313","v":0},5191,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":5191},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":5191},{"$f":"AK1313-AD1313","v":0},5481.6959999999999,null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":5481.6959999999999},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":5481.6959999999999},{"$f":"AT1313-AM1313","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007057"},{"$f":"C1286","v":"Command and Control Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,42431,48852,103,103,289,0,0,0,0,289,null,289,321,null,null,0,321,null,null,321,0,327,null,null,0,327,null,null,327,0,345.31200000000001,null,null,0,345.31200000000001,null,null,345.31200000000001,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)","v":"019004007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,I$269:I$281)","v":61},31,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1238,I1284,I1308,I1320)","v":343112},{"$f":"SUM(J1238,J1284,J1308,J1320)","v":508715},{"$f":"SUM(K1238,K1284,K1308,K1320)","v":901454},901454,606031,0,0,2862,0,608893,0,608893,437116,0,0,0,437116,0,0,437116,0,685644,0,0,0,685644,0,0,685644,0,727597.41136611032,0,0,0,727597.41136611032,0,0,727597.41136611032,{"$f":"SUM(AU1238,AU1284,AU1308,AU1320)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1322-I1236","v":0},{"$f":"J1322-J1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(L1210:L1219,\"=0\")+COUNTBLANK(L1210:L1219))=10))),1,0)","v":1},{"$f":"IF(AND(J1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(M1210:M1219,\"=0\")+COUNTBLANK(M1210:M1219))=10))),1,0)","v":1},{"$f":"IF(AND(K1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(N1210:N1219,\"=0\")+COUNTBLANK(N1210:N1219))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(P1210:P1219,\"=0\")+COUNTBLANK(P1210:P1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(S1210:S1219,\"=0\")+COUNTBLANK(S1210:S1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(Y1210:Y1219,\"=0\")+COUNTBLANK(Y1210:Y1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(AH1210:AH1219,\"=0\")+COUNTBLANK(AH1210:AH1219))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1309","v":0},{"$f":"+J1309","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1329:Q1329)","v":0},{"$f":"+S1309","v":0},{"$f":"SUM(T1330:T1331)","v":0},{"$f":"+U1309","v":0},{"$f":"+V1309","v":0},{"$f":"+W1309","v":0},0,0,0,0,0,0,{"$f":"+AD1309","v":0},{"$f":"+AE1309","v":0},{"$f":"+AF1309","v":0},{"$f":"SUM(AG1330:AG1331)","v":0},{"$f":"SUM(AH1330:AH1331)","v":0},0,{"$f":"SUM(AJ1330:AJ1331)","v":0},{"$f":"SUM(AK1330:AK1331)","v":0},{"$f":"SUM(AL1330:AL1331)","v":0},{"$f":"+AM1309","v":0},{"$f":"+AN1309","v":0},{"$f":"+AO1309","v":0},{"$f":"SUM(AP1330:AP1331)","v":0},{"$f":"SUM(AQ1330:AQ1331)","v":0},0,{"$f":"SUM(AS1330:AS1331)","v":0},{"$f":"SUM(AT1330:AT1331)","v":0},{"$f":"SUM(AU1330:AU1331)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1331:Q1331)","v":0},null,{"$f":"R1331-S1331","v":0},null,null,null,{"$f":"SUM(V1331:W1331)","v":0},{"$f":"U1331+X1331","v":0},null,null,{"$f":"U1331+X1331+Z1331+AA1331","v":0},{"$f":"AB1331-U1331","v":0},null,null,null,{"$f":"SUM(AE1331:AF1331)","v":0},{"$f":"AD1331+AG1331","v":0},null,null,{"$f":"AD1331+AG1331+AI1331+AJ1331","v":0},{"$f":"AK1331-AD1331","v":0},null,null,null,{"$f":"SUM(AN1331:AO1331)","v":0},{"$f":"AM1331+AP1331","v":0},null,null,{"$f":"AM1331+AP1331+AR1331+AS1331","v":0},{"$f":"AT1331-AM1331","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1332:Q1332)","v":0},null,{"$f":"R1332-S1332","v":0},null,null,null,{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},null,null,{"$f":"U1332+X1332+Z1332+AA1332","v":0},{"$f":"AB1332-U1332","v":0},null,null,null,{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},null,null,{"$f":"AD1332+AG1332+AI1332+AJ1332","v":0},{"$f":"AK1332-AD1332","v":0},null,null,null,{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},null,null,{"$f":"AM1332+AP1332+AR1332+AS1332","v":0},{"$f":"AT1332-AM1332","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"A1350","v":8},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1350","v":8},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1350+3,0)<>\"\",OFFSET($F$43,A1350+3,0),\"\")","v":"Base Support Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Base Support Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1361:AF1361,\"<>0\")-COUNTBLANK(F1361:AF1361))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1370,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1474:AU1474,\">0.5\")+COUNTIF(I1474:AU1474,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1351))&E1351","v":"019004008"},null,null,1,"Base Support Capability",0,null,1723986,1848057,1818545,1818545,1819552,0,0,24123,0,{"$f":"SUM(M1376:Q1376)","v":1843675},null,{"$f":"R1376-S1376","v":1843675},1782705,null,null,{"$f":"SUM(V1376:W1376)","v":0},{"$f":"U1376+X1376","v":1782705},null,null,{"$f":"U1376+X1376+Z1376+AA1376","v":1782705},{"$f":"AB1376-U1376","v":0},1837289,null,null,{"$f":"SUM(AE1376:AF1376)","v":0},{"$f":"AD1376+AG1376","v":1837289},null,null,{"$f":"AD1376+AG1376+AI1376+AJ1376","v":1837289},{"$f":"AK1376-AD1376","v":0},1970920.0665218818,null,null,{"$f":"SUM(AN1376:AO1376)","v":0},{"$f":"AM1376+AP1376","v":1970920.0665218818},null,null,{"$f":"AM1376+AP1376+AR1376+AS1376","v":1970920.0665218818},{"$f":"AT1376-AM1376","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1377:AU1377,\"<>0\")-COUNTBLANK(F1377:AU1377))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1377:Q1377)","v":0},null,{"$f":"R1377-S1377","v":0},0,null,null,0,{"$f":"U1377+X1377","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1377+AP1377+AR1377+AS1377","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1380+AG1380","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1381+AG1381","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1376:I1385)","v":1723986},1848057,1818545,1818545,1819552,0,0,24123,0,1843675,0,1843675,1782705,0,0,0,1782705,0,0,1782705,0,1837289,0,0,{"$f":"SUM(AG1376:AG1385)","v":0},{"$f":"SUM(AH1376:AH1385)","v":1837289},0,{"$f":"SUM(AJ1376:AJ1385)","v":0},{"$f":"SUM(AK1376:AK1385)","v":1837289},{"$f":"SUM(AL1376:AL1385)","v":0},{"$f":"SUM(AM1376:AM1385)","v":1970920.0665218818},{"$f":"SUM(AN1376:AN1385)","v":0},0,{"$f":"SUM(AP1376:AP1385)","v":0},{"$f":"SUM(AQ1376:AQ1385)","v":1970920.0665218818},0,{"$f":"SUM(AS1376:AS1385)","v":0},{"$f":"SUM(AT1376:AT1385)","v":1970920.0665218818},{"$f":"SUM(AU1376:AU1385)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1387+X1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1387+AG1387","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1387+AP1387","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1389,I1392,I1431)","v":1683586},1739520,1773486,1773486,1806127,0,0,24123,0,1830250,0,1830250,1765593,0,0,0,{"$f":"U1388+X1388","v":1765593},{"$f":"SUM(Z1389,Z1392,Z1431)","v":0},{"$f":"SUM(AA1389,AA1392,AA1431)","v":0},{"$f":"U1388+X1388+Z1388+AA1388","v":1765593},{"$f":"SUM(AC1389,AC1392,AC1431)","v":0},1821445,0,0,{"$f":"SUM(AG1389,AG1392,AG1431)","v":0},{"$f":"AD1388+AG1388","v":1821445},{"$f":"SUM(AI1389,AI1392,AI1431)","v":0},{"$f":"SUM(AJ1389,AJ1392,AJ1431)","v":0},{"$f":"AD1388+AG1388+AI1388+AJ1388","v":1821445},{"$f":"SUM(AL1389,AL1392,AL1431)","v":0},{"$f":"SUM(AM1389,AM1392,AM1431)","v":1954189.034521882},{"$f":"SUM(AN1389,AN1392,AN1431)","v":0},0,{"$f":"SUM(AP1389,AP1392,AP1431)","v":0},{"$f":"AM1388+AP1388","v":1954189.034521882},{"$f":"SUM(AR1389,AR1392,AR1431)","v":0},{"$f":"SUM(AS1389,AS1392,AS1431)","v":0},{"$f":"AM1388+AP1388+AR1388+AS1388","v":1954189.034521882},{"$f":"SUM(AU1389,AU1392,AU1431)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1389,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1389:AU1389,\"<>0\")-COUNTBLANK(I1389:AU1389))<>0,1,0))","v":1},{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1389,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1390:I1391)","v":1438752},1530737,1629757,1629757,1583024,0,0,24123,0,1607147,0,1607147,1507509,0,0,0,{"$f":"U1389+X1389","v":1507509},{"$f":"SUM(Z1390:Z1391)","v":0},{"$f":"SUM(AA1390:AA1391)","v":0},{"$f":"U1389+X1389+Z1389+AA1389","v":1507509},{"$f":"SUM(AC1390:AC1391)","v":0},1537156,0,0,{"$f":"SUM(AG1390:AG1391)","v":0},{"$f":"AD1389+AG1389","v":1537156},{"$f":"SUM(AI1390:AI1391)","v":0},{"$f":"SUM(AJ1390:AJ1391)","v":0},{"$f":"AD1389+AG1389+AI1389+AJ1389","v":1537156},{"$f":"SUM(AL1390:AL1391)","v":0},{"$f":"SUM(AM1390:AM1391)","v":1653979.8505218821},{"$f":"SUM(AN1390:AN1391)","v":0},0,{"$f":"SUM(AP1390:AP1391)","v":0},{"$f":"AM1389+AP1389","v":1653979.8505218821},{"$f":"SUM(AR1390:AR1391)","v":0},{"$f":"SUM(AS1390:AS1391)","v":0},{"$f":"AM1389+AP1389+AR1389+AS1389","v":1653979.8505218821},{"$f":"SUM(AU1390:AU1391)","v":0}]
[1,{"$f":"B1389","v":"019004008001"},null,null,null,"Salaries and wages",null,null,1268382,1348184,1469734,1469734,1415893,0,0,24123,0,{"$f":"SUM(M1390:Q1390)","v":1440016},null,{"$f":"R1390-S1390","v":1440016},1347718,null,null,{"$f":"SUM(V1390:W1390)","v":0},{"$f":"U1390+X1390","v":1347718},null,null,{"$f":"U1390+X1390+Z1390+AA1390","v":1347718},{"$f":"AB1390-U1390","v":0},1383139,null,null,{"$f":"SUM(AE1390:AF1390)","v":0},{"$f":"AD1390+AG1390","v":1383139},null,null,{"$f":"AD1390+AG1390+AI1390+AJ1390","v":1383139},{"$f":"AK1390-AD1390","v":0},1488257.5590707681,null,null,{"$f":"SUM(AN1390:AO1390)","v":0},{"$f":"AM1390+AP1390","v":1488257.5590707681},null,null,{"$f":"AM1390+AP1390+AR1390+AS1390","v":1488257.5590707681},{"$f":"AT1390-AM1390","v":0}]
[1,"019004008001",null,null,null,"Social contributions",null,null,170370,182553,160023,160023,167131,0,0,0,0,{"$f":"SUM(M1391:Q1391)","v":167131},null,{"$f":"R1391-S1391","v":167131},159791,null,null,{"$f":"SUM(V1391:W1391)","v":0},{"$f":"U1391+X1391","v":159791},null,null,{"$f":"U1391+X1391+Z1391+AA1391","v":159791},{"$f":"AB1391-U1391","v":0},154017,null,null,{"$f":"SUM(AE1391:AF1391)","v":0},{"$f":"AD1391+AG1391","v":154017},null,null,{"$f":"AD1391+AG1391+AI1391+AJ1391","v":154017},{"$f":"AK1391-AD1391","v":0},165722.29145111408,null,null,{"$f":"SUM(AN1391:AO1391)","v":0},{"$f":"AM1391+AP1391","v":165722.29145111408},null,null,{"$f":"AM1391+AP1391+AR1391+AS1391","v":165722.29145111408},{"$f":"AT1391-AM1391","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1392,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1393:I1430)","v":244834},208783,143729,143729,223103,0,0,0,0,223103,0,223103,258084,0,0,0,258084,{"$f":"SUM(Z1393:Z1430)","v":0},{"$f":"SUM(AA1393:AA1430)","v":0},258084,0,284289,0,0,0,{"$f":"SUM(AH1393:AH1430)","v":284289},{"$f":"SUM(AI1393:AI1430)","v":0},0,{"$f":"SUM(AK1393:AK1430)","v":284289},{"$f":"SUM(AL1393:AL1430)","v":0},300209.18400000001,0,0,0,{"$f":"SUM(AQ1393:AQ1430)","v":300209.18400000001},{"$f":"SUM(AR1393:AR1430)","v":0},0,{"$f":"SUM(AT1393:AT1430)","v":300209.18400000001},{"$f":"SUM(AU1393:AU1430)","v":0}]
[1,{"$f":"B1392","v":"019004008002"},null,null,null,"Administrative fees",null,null,0,7,0,0,0,0,0,0,0,{"$f":"SUM(M1393:Q1393)","v":0},null,{"$f":"R1393-S1393","v":0},0,null,null,{"$f":"SUM(V1393:W1393)","v":0},{"$f":"U1393+X1393","v":0},null,null,{"$f":"U1393+X1393+Z1393+AA1393","v":0},{"$f":"AB1393-U1393","v":0},0,null,null,{"$f":"SUM(AE1393:AF1393)","v":0},{"$f":"AD1393+AG1393","v":0},null,null,{"$f":"AD1393+AG1393+AI1393+AJ1393","v":0},{"$f":"AK1393-AD1393","v":0},0,null,null,{"$f":"SUM(AN1393:AO1393)","v":0},{"$f":"AM1393+AP1393","v":0},null,null,{"$f":"AM1393+AP1393+AR1393+AS1393","v":0},{"$f":"AT1393-AM1393","v":0}]
[1,"019004008002",null,null,null,"Advertising",null,null,2,25,3,3,11,0,0,0,0,11,null,11,20,null,null,0,20,null,null,20,0,22,null,null,0,22,null,null,22,0,23.231999999999999,null,null,0,23.231999999999999,null,null,23.231999999999999,0]
[1,"019004008002",null,null,null,"Minor Assets",null,null,2181,2275,1558,1558,2474,0,0,0,0,2474,null,2474,2880,null,null,0,2880,null,null,2880,0,3036,null,null,0,3036,null,null,3036,0,3206.0160000000001,null,null,0,3206.0160000000001,null,null,3206.0160000000001,0]
[0,"019004008002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004008002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Catering: Departmental activities",null,null,486,555,214,214,313,0,0,0,0,313,null,313,335,null,null,0,335,null,null,335,0,359,null,null,{"$f":"SUM(AE1398:AF1398)","v":0},{"$f":"AD1398+AG1398","v":359},null,null,359,0,379.10400000000004,null,null,0,379.10400000000004,null,null,379.10400000000004,0]
[1,"019004008002",null,null,null,"Communication (G&S)",null,null,6546,7166,2675,2675,6890,0,0,0,0,6890,null,6890,8619,null,null,{"$f":"SUM(V1399:W1399)","v":0},{"$f":"U1399+X1399","v":8619},null,null,8619,0,9060,null,null,{"$f":"SUM(AE1399:AF1399)","v":0},{"$f":"AD1399+AG1399","v":9060},null,null,9060,0,9567.3599999999988,null,null,{"$f":"SUM(AN1399:AO1399)","v":0},{"$f":"AM1399+AP1399","v":9567.3599999999988},null,null,9567.3599999999988,0]
[1,"019004008002",null,null,null,"Computer services",null,null,33,142,38,38,84,0,0,0,0,84,null,84,159,null,null,{"$f":"SUM(V1400:W1400)","v":0},{"$f":"U1400+X1400","v":159},null,null,159,0,203,null,null,{"$f":"SUM(AE1400:AF1400)","v":0},{"$f":"AD1400+AG1400","v":203},null,null,203,0,214.36799999999999,null,null,{"$f":"SUM(AN1400:AO1400)","v":0},{"$f":"AM1400+AP1400","v":214.36799999999999},null,null,214.36799999999999,0]
[1,"019004008002",null,null,null,"Consultants: Business and advisory services",null,null,833,414,0,0,533,0,0,0,0,533,null,533,613,null,null,0,613,null,null,613,0,704,null,null,0,704,null,null,704,0,743.42399999999998,null,null,0,743.42399999999998,null,null,743.42399999999998,0]
[1,"019004008002",null,null,null,"Infrastructure and planning services",null,null,6,21,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004008002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004008002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1404:Q1404)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Science and technological services",null,null,100,897,0,0,0,0,0,0,0,{"$f":"SUM(M1405:Q1405)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Contractors",null,null,36119,34539,73985,73985,25482,0,0,0,0,25482,null,25482,28576,null,null,0,28576,null,null,28576,0,33353,null,null,0,33353,null,null,33353,0,35220.768000000004,null,null,0,35220.768000000004,null,null,35220.768000000004,0]
[1,"019004008002",null,null,null,"Agency and support/outsourced services",null,null,166,247,47,47,125,0,0,0,0,125,null,125,130,null,null,0,130,null,null,130,0,136,null,null,0,136,null,null,136,0,143.61600000000001,null,null,0,143.61600000000001,null,null,143.61600000000001,0]
[0,"019004008002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Fleet services (including government motor transport)",null,null,1116,2919,3059,3059,2633,0,0,0,0,2633,null,2633,3252,null,null,0,3252,null,null,3252,0,3643,null,null,0,3643,null,null,3643,0,3847.0080000000003,null,null,0,3847.0080000000003,null,null,3847.0080000000003,0]
[0,"019004008002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,18545,19585,19585,19782,0,0,0,0,{"$f":"SUM(M1411:Q1411)","v":19782},null,19782,22761,null,null,0,22761,null,null,22761,0,26067,null,null,0,26067,null,null,26067,0,27526.752000000004,null,null,0,27526.752000000004,null,null,27526.752000000004,0]
[1,"019004008002",null,null,null,"Inventory: Farming supplies",null,null,0,40,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Inventory: Food and food supplies",null,null,70422,77548,1312,1312,82605,0,0,0,0,{"$f":"SUM(M1413:Q1413)","v":82605},null,82605,77661,null,null,0,77661,null,null,77661,0,75923,null,null,0,75923,null,null,75923,0,80174.688000000009,null,null,0,80174.688000000009,null,null,80174.688000000009,0]
[1,"019004008002",null,null,null,"Inventory: Fuel, oil and gas",null,null,22968,5480,13196,13196,47681,0,0,0,0,47681,null,47681,74219,null,null,0,74219,null,null,74219,0,90748,null,null,0,90748,null,null,90748,0,95829.887999999992,null,null,0,95829.887999999992,null,null,95829.887999999992,0]
[0,"019004008002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Inventory: Materials and supplies",null,null,8155,4517,1884,1884,3109,0,0,0,0,3109,null,3109,4089,null,null,0,4089,null,null,4089,0,4352,null,null,0,4352,null,null,4352,0,4595.7120000000004,null,null,0,4595.7120000000004,null,null,4595.7120000000004,0]
[1,"019004008002",null,null,null,"Inventory: Medical supplies",null,null,22,25,0,0,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[1,"019004008002",null,null,null,"Inventory: Medicine",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004008002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Inventory: Other supplies",null,null,17,9,27,27,30,0,0,0,0,30,null,30,33,null,null,0,33,null,null,33,0,36,null,null,0,36,null,null,36,0,38.016000000000005,null,null,0,38.016000000000005,null,null,38.016000000000005,0]
[1,"019004008002",null,null,null,"Consumable supplies",null,null,42418,7313,3881,3881,4176,0,0,0,0,4176,null,4176,4525,null,null,0,4525,null,null,4525,0,5022,null,null,0,5022,null,null,5022,0,5303.2320000000009,null,null,0,5303.2320000000009,null,null,5303.2320000000009,0]
[1,"019004008002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,5452,2142,2688,2688,1868,0,0,0,0,1868,null,1868,2195,null,null,0,2195,null,null,2195,0,2423,null,null,0,2423,null,null,2423,0,2558.6880000000001,null,null,0,2558.6880000000001,null,null,2558.6880000000001,0]
[1,"019004008002",null,null,null,"Operating leases",null,null,313,188,2112,2112,3579,0,0,0,0,3579,null,3579,2840,null,null,0,2840,null,null,2840,0,2825,null,null,0,2825,null,null,2825,0,2983.2000000000003,null,null,0,2983.2000000000003,null,null,2983.2000000000003,0]
[0,"019004008002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Property payments",null,null,14634,11751,9360,9360,10679,0,0,0,0,10679,null,10679,11798,null,null,0,11798,null,null,11798,0,11868,null,null,0,11868,null,null,11868,0,12532.608,null,null,0,12532.608,null,null,12532.608,0]
[0,"019004008002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004008002",null,null,null,"Travel and subsistence",null,null,30453,28462,7661,7661,9917,0,0,0,0,9917,null,9917,11949,null,null,0,11949,null,null,11949,0,12939,null,null,0,12939,null,null,12939,0,13663.584000000001,null,null,0,13663.584000000001,null,null,13663.584000000001,0]
[1,"019004008002",null,null,null,"Training and development",null,null,574,737,92,92,550,0,0,0,0,550,null,550,664,null,null,0,664,null,null,664,0,721,null,null,0,721,null,null,721,0,761.37599999999998,null,null,0,761.37599999999998,null,null,761.37599999999998,0]
[1,"019004008002",null,null,null,"Operating payments",null,null,1790,2792,343,343,563,0,0,0,0,563,null,563,745,null,null,0,745,null,null,745,0,826,null,null,0,826,null,null,826,0,872.25600000000009,null,null,0,872.25600000000009,null,null,872.25600000000009,0]
[1,"019004008002",null,null,null,"Venues and facilities",null,null,28,25,9,9,18,0,0,0,0,18,null,18,20,null,null,0,20,null,null,20,0,22,null,null,0,22,null,null,22,0,23.231999999999999,null,null,0,23.231999999999999,null,null,23.231999999999999,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1431,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1432:I1433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1432:AU1433)","v":0}]
[0,{"$f":"B1431","v":"019004008003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1432:Q1432)","v":0},null,{"$f":"R1432-S1432","v":0},0,null,null,{"$f":"SUM(V1432:W1432)","v":0},{"$f":"U1432+X1432","v":0},null,null,{"$f":"U1432+X1432+Z1432+AA1432","v":0},{"$f":"AB1432-U1432","v":0},0,null,null,{"$f":"SUM(AE1432:AF1432)","v":0},{"$f":"AD1432+AG1432","v":0},null,null,{"$f":"AD1432+AG1432+AI1432+AJ1432","v":0},{"$f":"AK1432-AD1432","v":0},0,null,null,{"$f":"SUM(AN1432:AO1432)","v":0},{"$f":"AM1432+AP1432","v":0},null,null,{"$f":"AM1432+AP1432+AR1432+AS1432","v":0},{"$f":"AT1432-AM1432","v":0}]
[0,"019004008003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1433-S1433","v":0},0,null,null,{"$f":"SUM(V1433:W1433)","v":0},{"$f":"U1433+X1433","v":0},null,null,{"$f":"U1433+X1433+Z1433+AA1433","v":0},{"$f":"AB1433-U1433","v":0},0,null,null,{"$f":"SUM(AE1433:AF1433)","v":0},{"$f":"AD1433+AG1433","v":0},null,null,{"$f":"AD1433+AG1433+AI1433+AJ1433","v":0},{"$f":"AK1433-AD1433","v":0},0,null,null,{"$f":"SUM(AN1433:AO1433)","v":0},{"$f":"AM1433+AP1433","v":0},null,null,{"$f":"AM1433+AP1433+AR1433+AS1433","v":0},{"$f":"AT1433-AM1433","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1435,I1442,I1445,I1446,I1447,I1454,I1455)","v":7237},{"$f":"SUM(J1435,J1442,J1445,J1446,J1447,J1454,J1455)","v":73864},14059,14059,12904,0,0,0,0,12904,{"$f":"SUM(S1435,S1442,S1445,S1446,S1447,S1454,S1455)","v":0},12904,16564,0,0,0,16564,0,0,16564,0,15272,0,0,0,15272,0,0,15272,0,16127,0,0,0,16127,0,0,16127,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1435,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1435:AU1435,\"<>0\")-COUNTBLANK(I1435:AU1435))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1436,I1439)","v":0},{"$f":"SUM(J1436,J1439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1436,S1439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1350,0)","v":"Base Support Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1437:I1438)","v":0},{"$f":"SUM(J1437:J1438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1437:S1438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1435:$D1436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1435:$D1436)","v":0},{"$f":"SUM(V1437:W1437)","v":0},{"$f":"U1437+X1437","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1435:$D1436)","v":0},{"$f":"AB1437-U1437","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1435:$D1436)","v":0},{"$f":"SUM(AE1437:AF1437)","v":0},{"$f":"AD1437+AG1437","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1435:$D1436)","v":0},{"$f":"AK1437-AD1437","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1435:$D1436)","v":0},{"$f":"SUM(AN1437:AO1437)","v":0},{"$f":"AM1437+AP1437","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1435:$D1436)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1435:$D1436)","v":0},{"$f":"AT1437-AM1437","v":0}]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1437:$D1438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1437:$D1438)","v":0},{"$f":"SUM(V1438:W1438)","v":0},{"$f":"U1438+X1438","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1437:$D1438)","v":0},{"$f":"AB1438-U1438","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1437:$D1438)","v":0},{"$f":"SUM(AE1438:AF1438)","v":0},{"$f":"AD1438+AG1438","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1437:$D1438)","v":0},{"$f":"AK1438-AD1438","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1437:$D1438)","v":0},{"$f":"SUM(AN1438:AO1438)","v":0},{"$f":"AM1438+AP1438","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1437:$D1438)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1437:$D1438)","v":0},{"$f":"AT1438-AM1438","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1440:I1441)","v":0},{"$f":"SUM(J1440:J1441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1440:S1441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1439:$D1440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1439:$D1440)","v":0},{"$f":"SUM(V1440:W1440)","v":0},{"$f":"U1440+X1440","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1439:$D1440)","v":0},{"$f":"AB1440-U1440","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1439:$D1440)","v":0},{"$f":"SUM(AE1440:AF1440)","v":0},{"$f":"AD1440+AG1440","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1439:$D1440)","v":0},{"$f":"AK1440-AD1440","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1439:$D1440)","v":0},{"$f":"SUM(AN1440:AO1440)","v":0},{"$f":"AM1440+AP1440","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1439:$D1440)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1439:$D1440)","v":0},{"$f":"AT1440-AM1440","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1441:$D1442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1441:$D1442)","v":0},{"$f":"SUM(V1441:W1441)","v":0},{"$f":"U1441+X1441","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1441:$D1442)","v":0},{"$f":"AB1441-U1441","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1441:$D1442)","v":0},{"$f":"SUM(AE1441:AF1441)","v":0},{"$f":"AD1441+AG1441","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1441:$D1442)","v":0},{"$f":"AK1441-AD1441","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1441:$D1442)","v":0},{"$f":"SUM(AN1441:AO1441)","v":0},{"$f":"AM1441+AP1441","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1441:$D1442)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1441:$D1442)","v":0},{"$f":"AT1441-AM1441","v":0}]
[1,null,{"$f":"C1436","v":"Base Support Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1443:I1444)","v":0},{"$f":"SUM(J1443:J1444)","v":63380},0,0,0,0,0,0,0,0,{"$f":"SUM(S1443:S1444)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1443:Z1444)","v":0},{"$f":"SUM(AA1443:AA1444)","v":0},{"$f":"SUM(AB1443:AB1444)","v":0},{"$f":"SUM(AC1443:AC1444)","v":0},{"$f":"SUM(AD1443:AD1444)","v":0},0,0,0,0,{"$f":"SUM(AI1443:AI1444)","v":0},{"$f":"SUM(AJ1443:AJ1444)","v":0},{"$f":"SUM(AK1443:AK1444)","v":0},{"$f":"SUM(AL1443:AL1444)","v":0},{"$f":"SUM(AM1443:AM1444)","v":0},{"$f":"SUM(AN1443:AN1444)","v":0},0,0,0,{"$f":"SUM(AR1443:AR1444)","v":0},{"$f":"SUM(AS1443:AS1444)","v":0},{"$f":"SUM(AT1443:AT1444)","v":0},{"$f":"SUM(AU1443:AU1444)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1443:$D1444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1443:$D1444)","v":0},{"$f":"SUM(V1443:W1443)","v":0},{"$f":"U1443+X1443","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1443:$D1444)","v":0},{"$f":"AB1443-U1443","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1443:$D1444)","v":0},{"$f":"SUM(AE1443:AF1443)","v":0},{"$f":"AD1443+AG1443","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1443:$D1444)","v":0},{"$f":"AK1443-AD1443","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1443:$D1444)","v":0},{"$f":"SUM(AN1443:AO1443)","v":0},{"$f":"AM1443+AP1443","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1443:$D1444)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1443:$D1444)","v":0},{"$f":"AT1443-AM1443","v":0}]
[1,null,{"$f":"C1436","v":"Base Support Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1445:$D1446)","v":0},63380,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1445:$D1446)","v":0},{"$f":"SUM(V1444:W1444)","v":0},{"$f":"U1444+X1444","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1445:$D1446)","v":0},{"$f":"AB1444-U1444","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1445:$D1446)","v":0},{"$f":"SUM(AE1444:AF1444)","v":0},{"$f":"AD1444+AG1444","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1445:$D1446)","v":0},{"$f":"AK1444-AD1444","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1445:$D1446)","v":0},{"$f":"SUM(AN1444:AO1444)","v":0},{"$f":"AM1444+AP1444","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1445:$D1446)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1445:$D1446)","v":0},{"$f":"AT1444-AM1444","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1447:$D1448)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1447:$D1448)","v":0},{"$f":"SUM(V1445:W1445)","v":0},{"$f":"U1445+X1445","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1447:$D1448)","v":0},{"$f":"AB1445-U1445","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1447:$D1448)","v":0},{"$f":"SUM(AE1445:AF1445)","v":0},{"$f":"AD1445+AG1445","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1447:$D1448)","v":0},{"$f":"AK1445-AD1445","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1447:$D1448)","v":0},{"$f":"SUM(AN1445:AO1445)","v":0},{"$f":"AM1445+AP1445","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1447:$D1448)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1447:$D1448)","v":0},{"$f":"AT1445-AM1445","v":0}]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1449:$D1450)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1449:$D1450)","v":0},{"$f":"SUM(V1446:W1446)","v":0},{"$f":"U1446+X1446","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1449:$D1450)","v":0},{"$f":"AB1446-U1446","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1449:$D1450)","v":0},{"$f":"SUM(AE1446:AF1446)","v":0},{"$f":"AD1446+AG1446","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1449:$D1450)","v":0},{"$f":"AK1446-AD1446","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1449:$D1450)","v":0},{"$f":"SUM(AN1446:AO1446)","v":0},{"$f":"AM1446+AP1446","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1449:$D1450)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1449:$D1450)","v":0},{"$f":"AT1446-AM1446","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1448,I1451)","v":0},{"$f":"SUM(J1448,J1451)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1448,S1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1449:I1450)","v":0},{"$f":"SUM(J1449:J1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1449:S1450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1451:$D1452)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1451:$D1452)","v":0},{"$f":"SUM(V1449:W1449)","v":0},{"$f":"U1449+X1449","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1451:$D1452)","v":0},{"$f":"AB1449-U1449","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1451:$D1452)","v":0},{"$f":"SUM(AE1449:AF1449)","v":0},{"$f":"AD1449+AG1449","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1451:$D1452)","v":0},{"$f":"AK1449-AD1449","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1451:$D1452)","v":0},{"$f":"SUM(AN1449:AO1449)","v":0},{"$f":"AM1449+AP1449","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1451:$D1452)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1451:$D1452)","v":0},{"$f":"AT1449-AM1449","v":0}]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1453:$D1454)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1453:$D1454)","v":0},{"$f":"SUM(V1450:W1450)","v":0},{"$f":"U1450+X1450","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1453:$D1454)","v":0},{"$f":"AB1450-U1450","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1453:$D1454)","v":0},{"$f":"SUM(AE1450:AF1450)","v":0},{"$f":"AD1450+AG1450","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1453:$D1454)","v":0},{"$f":"AK1450-AD1450","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1453:$D1454)","v":0},{"$f":"SUM(AN1450:AO1450)","v":0},{"$f":"AM1450+AP1450","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1453:$D1454)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1453:$D1454)","v":0},{"$f":"AT1450-AM1450","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1452:I1453)","v":0},{"$f":"SUM(J1452:J1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1452:S1453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1455:$D1456)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1455:$D1456)","v":0},{"$f":"SUM(V1452:W1452)","v":0},{"$f":"U1452+X1452","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1455:$D1456)","v":0},{"$f":"AB1452-U1452","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1455:$D1456)","v":0},{"$f":"SUM(AE1452:AF1452)","v":0},{"$f":"AD1452+AG1452","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1455:$D1456)","v":0},{"$f":"AK1452-AD1452","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1455:$D1456)","v":0},{"$f":"SUM(AN1452:AO1452)","v":0},{"$f":"AM1452+AP1452","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1455:$D1456)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1455:$D1456)","v":0},{"$f":"AT1452-AM1452","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1457:$D1458)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1457:$D1458)","v":0},{"$f":"SUM(V1453:W1453)","v":0},{"$f":"U1453+X1453","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1457:$D1458)","v":0},{"$f":"AB1453-U1453","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1457:$D1458)","v":0},{"$f":"SUM(AE1453:AF1453)","v":0},{"$f":"AD1453+AG1453","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1457:$D1458)","v":0},{"$f":"AK1453-AD1453","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1457:$D1458)","v":0},{"$f":"SUM(AN1453:AO1453)","v":0},{"$f":"AM1453+AP1453","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1457:$D1458)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1457:$D1458)","v":0},{"$f":"AT1453-AM1453","v":0}]
[0,null,{"$f":"C1436","v":"Base Support Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1459:$D1460)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1459:$D1460)","v":0},{"$f":"SUM(V1454:W1454)","v":0},{"$f":"U1454+X1454","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1459:$D1460)","v":0},{"$f":"AB1454-U1454","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1459:$D1460)","v":0},{"$f":"SUM(AE1454:AF1454)","v":0},{"$f":"AD1454+AG1454","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1459:$D1460)","v":0},{"$f":"AK1454-AD1454","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1459:$D1460)","v":0},{"$f":"SUM(AN1454:AO1454)","v":0},{"$f":"AM1454+AP1454","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1459:$D1460)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1459:$D1460)","v":0},{"$f":"AT1454-AM1454","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1456:I1457)","v":7237},{"$f":"SUM(J1456:J1457)","v":10484},14059,14059,12904,0,0,0,0,12904,{"$f":"SUM(S1456:S1457)","v":0},12904,16564,0,0,0,16564,0,0,16564,0,15272,0,0,0,15272,0,0,15272,0,16127,0,0,0,16127,0,0,16127,0]
[1,null,{"$f":"C1436","v":"Base Support Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1461:$D1462)","v":7237},9960,14059,14059,12904,0,0,0,0,12904,{"$f":"DSUM($I$172:$BA$261,S$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1461:$D1462)","v":12904},{"$f":"DSUM($I$172:$BA$261,U$172,$C1461:$D1462)","v":16564},{"$f":"DSUM($I$172:$BA$261,V$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1461:$D1462)","v":0},{"$f":"SUM(V1456:W1456)","v":0},{"$f":"U1456+X1456","v":16564},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1461:$D1462)","v":16564},{"$f":"AB1456-U1456","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1461:$D1462)","v":15272},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1461:$D1462)","v":0},{"$f":"SUM(AE1456:AF1456)","v":0},{"$f":"AD1456+AG1456","v":15272},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1461:$D1462)","v":15272},{"$f":"AK1456-AD1456","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1461:$D1462)","v":16127},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1461:$D1462)","v":0},{"$f":"SUM(AN1456:AO1456)","v":0},{"$f":"AM1456+AP1456","v":16127},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1461:$D1462)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1461:$D1462)","v":16127},{"$f":"AT1456-AM1456","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1463:$D1464)","v":0},524,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1463:$D1464)","v":0},{"$f":"SUM(V1457:W1457)","v":0},{"$f":"U1457+X1457","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1463:$D1464)","v":0},{"$f":"AB1457-U1457","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1463:$D1464)","v":0},{"$f":"SUM(AE1457:AF1457)","v":0},{"$f":"AD1457+AG1457","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1463:$D1464)","v":0},{"$f":"AK1457-AD1457","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1463:$D1464)","v":0},{"$f":"SUM(AN1457:AO1457)","v":0},{"$f":"AM1457+AP1457","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1463:$D1464)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1463:$D1464)","v":0},{"$f":"AT1457-AM1457","v":0}]
[1,null,{"$f":"C1436","v":"Base Support Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1459,I1462,I1465:I1469)","v":32615},34625,31000,31000,521,0,0,0,0,521,{"$f":"SUM(S1459,S1462,S1465:S1469)","v":0},521,548,0,0,0,548,{"$f":"SUM(Z1459,Z1462,Z1465:Z1469)","v":0},{"$f":"SUM(AA1459,AA1462,AA1465:AA1469)","v":0},{"$f":"SUM(AB1459,AB1462,AB1465:AB1469)","v":548},0,572,0,0,{"$f":"SUM(AG1459,AG1462,AG1465:AG1469)","v":0},{"$f":"SUM(AH1459,AH1462,AH1465:AH1469)","v":572},{"$f":"SUM(AI1459,AI1462,AI1465:AI1469)","v":0},{"$f":"SUM(AJ1459,AJ1462,AJ1465:AJ1469)","v":0},{"$f":"SUM(AK1459,AK1462,AK1465:AK1469)","v":572},{"$f":"SUM(AL1459,AL1462,AL1465:AL1469)","v":0},{"$f":"SUM(AM1459,AM1462,AM1465:AM1469)","v":604.03200000000004},{"$f":"SUM(AN1459,AN1462,AN1465:AN1469)","v":0},0,{"$f":"SUM(AP1459,AP1462,AP1465:AP1469)","v":0},{"$f":"SUM(AQ1459,AQ1462,AQ1465:AQ1469)","v":604.03200000000004},{"$f":"SUM(AR1459,AR1462,AR1465:AR1469)","v":0},{"$f":"SUM(AS1459,AS1462,AS1465:AS1469)","v":0},{"$f":"SUM(AT1459,AT1462,AT1465:AT1469)","v":604.03200000000004},{"$f":"SUM(AU1459,AU1462,AU1465:AU1469)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1459,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1459:AU1459,\"<>0\")-COUNTBLANK(I1459:AU1459))<>0,1,0))","v":1},{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1459,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1459,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1460:I1461)","v":545},55,0,0,0,0,0,0,0,0,{"$f":"SUM(S1460:S1461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1460:Z1461)","v":0},{"$f":"SUM(AA1460:AA1461)","v":0},{"$f":"SUM(AB1460:AB1461)","v":0},0,0,0,0,{"$f":"SUM(AG1460:AG1461)","v":0},{"$f":"SUM(AH1460:AH1461)","v":0},{"$f":"SUM(AI1460:AI1461)","v":0},{"$f":"SUM(AJ1460:AJ1461)","v":0},{"$f":"SUM(AK1460:AK1461)","v":0},{"$f":"SUM(AL1460:AL1461)","v":0},{"$f":"SUM(AM1460:AM1461)","v":0},{"$f":"SUM(AN1460:AN1461)","v":0},0,{"$f":"SUM(AP1460:AP1461)","v":0},{"$f":"SUM(AQ1460:AQ1461)","v":0},{"$f":"SUM(AR1460:AR1461)","v":0},{"$f":"SUM(AS1460:AS1461)","v":0},{"$f":"SUM(AT1460:AT1461)","v":0},{"$f":"SUM(AU1460:AU1461)","v":0}]
[1,{"$f":"B1459","v":"019004008000"},{"$f":"C1436","v":"Base Support Capability"},"Non-profit institutions",null,"Buildings",null,null,545,55,0,0,0,0,0,0,0,0,null,{"$f":"R1460-S1460","v":0},0,null,null,{"$f":"SUM(V1460:W1460)","v":0},{"$f":"U1460+X1460","v":0},null,null,{"$f":"U1460+X1460+Z1460+AA1460","v":0},{"$f":"AB1460-U1460","v":0},0,null,null,{"$f":"SUM(AE1460:AF1460)","v":0},{"$f":"AD1460+AG1460","v":0},null,null,{"$f":"AD1460+AG1460+AI1460+AJ1460","v":0},{"$f":"AK1460-AD1460","v":0},0,null,null,{"$f":"SUM(AN1460:AO1460)","v":0},{"$f":"AM1460+AP1460","v":0},null,null,{"$f":"AM1460+AP1460+AR1460+AS1460","v":0},{"$f":"AT1460-AM1460","v":0}]
[0,"019004008000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1461-S1461","v":0},0,null,null,{"$f":"SUM(V1461:W1461)","v":0},{"$f":"U1461+X1461","v":0},null,null,{"$f":"U1461+X1461+Z1461+AA1461","v":0},{"$f":"AB1461-U1461","v":0},0,null,null,{"$f":"SUM(AE1461:AF1461)","v":0},{"$f":"AD1461+AG1461","v":0},null,null,{"$f":"AD1461+AG1461+AI1461+AJ1461","v":0},{"$f":"AK1461-AD1461","v":0},0,null,null,{"$f":"SUM(AN1461:AO1461)","v":0},{"$f":"AM1461+AP1461","v":0},null,null,{"$f":"AM1461+AP1461+AR1461+AS1461","v":0},{"$f":"AT1461-AM1461","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1462,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1462,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008000"},{"$f":"C1436","v":"Base Support Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1463:I1464)","v":32070},34570,31000,31000,521,{"$f":"SUM(N1463:N1464)","v":0},0,0,0,{"$f":"SUM(M1462:Q1462)","v":521},{"$f":"SUM(S1463:S1464)","v":0},{"$f":"SUM(T1463:T1464)","v":521},548,0,0,0,548,{"$f":"SUM(Z1463:Z1464)","v":0},{"$f":"SUM(AA1463:AA1464)","v":0},548,0,572,0,0,{"$f":"SUM(AG1463:AG1464)","v":0},{"$f":"SUM(AH1463:AH1464)","v":572},0,{"$f":"SUM(AJ1463:AJ1464)","v":0},{"$f":"SUM(AK1463:AK1464)","v":572},{"$f":"SUM(AL1463:AL1464)","v":0},{"$f":"SUM(AM1463:AM1464)","v":604.03200000000004},{"$f":"SUM(AN1463:AN1464)","v":0},0,{"$f":"SUM(AP1463:AP1464)","v":0},{"$f":"SUM(AQ1463:AQ1464)","v":604.03200000000004},0,{"$f":"SUM(AS1463:AS1464)","v":0},{"$f":"SUM(AT1463:AT1464)","v":604.03200000000004},{"$f":"SUM(AU1463:AU1464)","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1463,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008056"},43,41,null,"Transport equipment",null,null,28178,27819,31000,31000,0,0,0,0,0,{"$f":"SUM(M1463:Q1463)","v":0},null,{"$f":"R1463-S1463","v":0},0,null,null,{"$f":"SUM(V1463:W1463)","v":0},{"$f":"U1463+X1463","v":0},null,null,{"$f":"U1463+X1463+Z1463+AA1463","v":0},{"$f":"AB1463-U1463","v":0},0,null,null,{"$f":"SUM(AE1463:AF1463)","v":0},{"$f":"AD1463+AG1463","v":0},null,null,{"$f":"AD1463+AG1463+AI1463+AJ1463","v":0},{"$f":"AK1463-AD1463","v":0},0,null,null,{"$f":"SUM(AN1463:AO1463)","v":0},{"$f":"AM1463+AP1463","v":0},null,null,{"$f":"AM1463+AP1463+AR1463+AS1463","v":0},{"$f":"AT1463-AM1463","v":0}]
[1,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1464,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008057"},{"$f":"C1436","v":"Base Support Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,3892,6751,0,0,521,0,0,0,0,521,null,521,548,null,null,0,548,null,null,548,0,572,null,null,0,572,null,null,572,0,604.03200000000004,null,null,0,604.03200000000004,null,null,604.03200000000004,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1465,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1466,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1467,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1468,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1376&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1469,Cover!$EM$4:$EM$4930,0)),0)","v":"019004008062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,I$269:I$281)","v":548},48,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1351,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1388,I1434,I1458,I1470)","v":1723986},{"$f":"SUM(J1388,J1434,J1458,J1470)","v":1848057},{"$f":"SUM(K1388,K1434,K1458,K1470)","v":1818545},1818545,1819552,0,0,24123,0,1843675,0,1843675,1782705,0,0,0,1782705,0,0,1782705,0,1837289,0,0,0,1837289,0,0,1837289,0,1970920.0665218818,0,0,0,1970920.0665218818,0,0,1970920.0665218818,{"$f":"SUM(AU1388,AU1434,AU1458,AU1470)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1472-I1386","v":0},{"$f":"J1472-J1386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(L1360:L1369,\"=0\")+COUNTBLANK(L1360:L1369))=10))),1,0)","v":1},{"$f":"IF(AND(J1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(M1360:M1369,\"=0\")+COUNTBLANK(M1360:M1369))=10))),1,0)","v":1},{"$f":"IF(AND(K1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(N1360:N1369,\"=0\")+COUNTBLANK(N1360:N1369))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(P1360:P1369,\"=0\")+COUNTBLANK(P1360:P1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(S1360:S1369,\"=0\")+COUNTBLANK(S1360:S1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(Y1360:Y1369,\"=0\")+COUNTBLANK(Y1360:Y1369))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1386>0,(OR((COUNTIF($F1360:$F1369,\"=0\")+COUNTBLANK($F1360:$F1369))=10,(COUNTIF($G1360:$G1369,\"=0\")+COUNTBLANK($G1360:$G1369))=10,(COUNTIF($I1360:$I1369,\"=0\")+COUNTBLANK($I1360:$I1369))=10,(COUNTIF(AH1360:AH1369,\"=0\")+COUNTBLANK(AH1360:AH1369))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1459","v":545},{"$f":"+J1459","v":55},0,0,0,0,0,0,0,{"$f":"SUM(M1479:Q1479)","v":0},{"$f":"+S1459","v":0},{"$f":"SUM(T1480:T1481)","v":0},{"$f":"+U1459","v":0},{"$f":"+V1459","v":0},{"$f":"+W1459","v":0},0,0,0,0,0,0,{"$f":"+AD1459","v":0},{"$f":"+AE1459","v":0},{"$f":"+AF1459","v":0},{"$f":"SUM(AG1480:AG1481)","v":0},{"$f":"SUM(AH1480:AH1481)","v":0},0,{"$f":"SUM(AJ1480:AJ1481)","v":0},{"$f":"SUM(AK1480:AK1481)","v":0},{"$f":"SUM(AL1480:AL1481)","v":0},{"$f":"+AM1459","v":0},{"$f":"+AN1459","v":0},{"$f":"+AO1459","v":0},{"$f":"SUM(AP1480:AP1481)","v":0},{"$f":"SUM(AQ1480:AQ1481)","v":0},0,{"$f":"SUM(AS1480:AS1481)","v":0},{"$f":"SUM(AT1480:AT1481)","v":0},{"$f":"SUM(AU1480:AU1481)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1481:Q1481)","v":0},null,{"$f":"R1481-S1481","v":0},null,null,null,{"$f":"SUM(V1481:W1481)","v":0},{"$f":"U1481+X1481","v":0},null,null,{"$f":"U1481+X1481+Z1481+AA1481","v":0},{"$f":"AB1481-U1481","v":0},null,null,null,{"$f":"SUM(AE1481:AF1481)","v":0},{"$f":"AD1481+AG1481","v":0},null,null,{"$f":"AD1481+AG1481+AI1481+AJ1481","v":0},{"$f":"AK1481-AD1481","v":0},null,null,null,{"$f":"SUM(AN1481:AO1481)","v":0},{"$f":"AM1481+AP1481","v":0},null,null,{"$f":"AM1481+AP1481+AR1481+AS1481","v":0},{"$f":"AT1481-AM1481","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1482:Q1482)","v":0},null,{"$f":"R1482-S1482","v":0},null,null,null,{"$f":"SUM(V1482:W1482)","v":0},{"$f":"U1482+X1482","v":0},null,null,{"$f":"U1482+X1482+Z1482+AA1482","v":0},{"$f":"AB1482-U1482","v":0},null,null,null,{"$f":"SUM(AE1482:AF1482)","v":0},{"$f":"AD1482+AG1482","v":0},null,null,{"$f":"AD1482+AG1482+AI1482+AJ1482","v":0},{"$f":"AK1482-AD1482","v":0},null,null,null,{"$f":"SUM(AN1482:AO1482)","v":0},{"$f":"AM1482+AP1482","v":0},null,null,{"$f":"AM1482+AP1482+AR1482+AS1482","v":0},{"$f":"AT1482-AM1482","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[9,{"$f":"A1500","v":9},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1500","v":9},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1500+3,0)<>\"\",OFFSET($F$43,A1500+3,0),\"\")","v":"Command Post"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Officer Commanding Air Force Command Post"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1511:AF1511,\"<>0\")-COUNTBLANK(F1511:AF1511))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1520,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1624:AU1624,\">0.5\")+COUNTIF(I1624:AU1624,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1501))&E1501","v":"019004009"},null,null,1,"Command Post",0,null,30871,57395,54827,54827,61232,0,0,766,0,{"$f":"SUM(M1526:Q1526)","v":61998},null,{"$f":"R1526-S1526","v":61998},60004,null,null,{"$f":"SUM(V1526:W1526)","v":0},{"$f":"U1526+X1526","v":60004},null,null,{"$f":"U1526+X1526+Z1526+AA1526","v":60004},{"$f":"AB1526-U1526","v":0},60496,null,null,{"$f":"SUM(AE1526:AF1526)","v":0},{"$f":"AD1526+AG1526","v":60496},null,null,{"$f":"AD1526+AG1526+AI1526+AJ1526","v":60496},{"$f":"AK1526-AD1526","v":0},64844.203828834216,null,null,{"$f":"SUM(AN1526:AO1526)","v":0},{"$f":"AM1526+AP1526","v":64844.203828834216},null,null,{"$f":"AM1526+AP1526+AR1526+AS1526","v":64844.203828834216},{"$f":"AT1526-AM1526","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1527:AU1527,\"<>0\")-COUNTBLANK(F1527:AU1527))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1527:Q1527)","v":0},null,{"$f":"R1527-S1527","v":0},0,null,null,0,{"$f":"U1527+X1527","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1527+AP1527+AR1527+AS1527","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1530+AG1530","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1531+AG1531","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1526:I1535)","v":30871},57395,54827,54827,61232,0,0,766,0,61998,0,61998,60004,0,0,0,60004,0,0,60004,0,60496,0,0,{"$f":"SUM(AG1526:AG1535)","v":0},{"$f":"SUM(AH1526:AH1535)","v":60496},0,{"$f":"SUM(AJ1526:AJ1535)","v":0},{"$f":"SUM(AK1526:AK1535)","v":60496},{"$f":"SUM(AL1526:AL1535)","v":0},{"$f":"SUM(AM1526:AM1535)","v":64844.203828834216},{"$f":"SUM(AN1526:AN1535)","v":0},0,{"$f":"SUM(AP1526:AP1535)","v":0},{"$f":"SUM(AQ1526:AQ1535)","v":64844.203828834216},0,{"$f":"SUM(AS1526:AS1535)","v":0},{"$f":"SUM(AT1526:AT1535)","v":64844.203828834216},{"$f":"SUM(AU1526:AU1535)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1537+X1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1537+AG1537","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1537+AP1537","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1539,I1542,I1581)","v":30240},57275,54802,54802,60695,0,0,766,0,61461,0,61461,59966,0,0,0,{"$f":"U1538+X1538","v":59966},{"$f":"SUM(Z1539,Z1542,Z1581)","v":0},{"$f":"SUM(AA1539,AA1542,AA1581)","v":0},{"$f":"U1538+X1538+Z1538+AA1538","v":59966},{"$f":"SUM(AC1539,AC1542,AC1581)","v":0},60017,0,0,{"$f":"SUM(AG1539,AG1542,AG1581)","v":0},{"$f":"AD1538+AG1538","v":60017},{"$f":"SUM(AI1539,AI1542,AI1581)","v":0},{"$f":"SUM(AJ1539,AJ1542,AJ1581)","v":0},{"$f":"AD1538+AG1538+AI1538+AJ1538","v":60017},{"$f":"SUM(AL1539,AL1542,AL1581)","v":0},{"$f":"SUM(AM1539,AM1542,AM1581)","v":64338.531828834217},{"$f":"SUM(AN1539,AN1542,AN1581)","v":0},0,{"$f":"SUM(AP1539,AP1542,AP1581)","v":0},{"$f":"AM1538+AP1538","v":64338.531828834217},{"$f":"SUM(AR1539,AR1542,AR1581)","v":0},{"$f":"SUM(AS1539,AS1542,AS1581)","v":0},{"$f":"AM1538+AP1538+AR1538+AS1538","v":64338.531828834217},{"$f":"SUM(AU1539,AU1542,AU1581)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1539,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1539:AU1539,\"<>0\")-COUNTBLANK(I1539:AU1539))<>0,1,0))","v":1},{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1539,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1540:I1541)","v":40100},45518,45311,45311,50168,0,0,766,0,50934,0,50934,48320,0,0,0,{"$f":"U1539+X1539","v":48320},{"$f":"SUM(Z1540:Z1541)","v":0},{"$f":"SUM(AA1540:AA1541)","v":0},{"$f":"U1539+X1539+Z1539+AA1539","v":48320},{"$f":"SUM(AC1540:AC1541)","v":0},48029,0,0,{"$f":"SUM(AG1540:AG1541)","v":0},{"$f":"AD1539+AG1539","v":48029},{"$f":"SUM(AI1540:AI1541)","v":0},{"$f":"SUM(AJ1540:AJ1541)","v":0},{"$f":"AD1539+AG1539+AI1539+AJ1539","v":48029},{"$f":"SUM(AL1540:AL1541)","v":0},{"$f":"SUM(AM1540:AM1541)","v":51679.203828834216},{"$f":"SUM(AN1540:AN1541)","v":0},0,{"$f":"SUM(AP1540:AP1541)","v":0},{"$f":"AM1539+AP1539","v":51679.203828834216},{"$f":"SUM(AR1540:AR1541)","v":0},{"$f":"SUM(AS1540:AS1541)","v":0},{"$f":"AM1539+AP1539+AR1539+AS1539","v":51679.203828834216},{"$f":"SUM(AU1540:AU1541)","v":0}]
[1,{"$f":"B1539","v":"019004009001"},null,null,null,"Salaries and wages",null,null,35712,40496,40807,40807,45323,0,0,766,0,{"$f":"SUM(M1540:Q1540)","v":46089},null,{"$f":"R1540-S1540","v":46089},43685,null,null,{"$f":"SUM(V1540:W1540)","v":0},{"$f":"U1540+X1540","v":43685},null,null,{"$f":"U1540+X1540+Z1540+AA1540","v":43685},{"$f":"AB1540-U1540","v":0},43853,null,null,{"$f":"SUM(AE1540:AF1540)","v":0},{"$f":"AD1540+AG1540","v":43853},null,null,{"$f":"AD1540+AG1540+AI1540+AJ1540","v":43853},{"$f":"AK1540-AD1540","v":0},47185.827843716645,null,null,{"$f":"SUM(AN1540:AO1540)","v":0},{"$f":"AM1540+AP1540","v":47185.827843716645},null,null,{"$f":"AM1540+AP1540+AR1540+AS1540","v":47185.827843716645},{"$f":"AT1540-AM1540","v":0}]
[1,"019004009001",null,null,null,"Social contributions",null,null,4388,5022,4504,4504,4845,0,0,0,0,{"$f":"SUM(M1541:Q1541)","v":4845},null,{"$f":"R1541-S1541","v":4845},4635,null,null,{"$f":"SUM(V1541:W1541)","v":0},{"$f":"U1541+X1541","v":4635},null,null,{"$f":"U1541+X1541+Z1541+AA1541","v":4635},{"$f":"AB1541-U1541","v":0},4176,null,null,{"$f":"SUM(AE1541:AF1541)","v":0},{"$f":"AD1541+AG1541","v":4176},null,null,{"$f":"AD1541+AG1541+AI1541+AJ1541","v":4176},{"$f":"AK1541-AD1541","v":0},4493.3759851175682,null,null,{"$f":"SUM(AN1541:AO1541)","v":0},{"$f":"AM1541+AP1541","v":4493.3759851175682},null,null,{"$f":"AM1541+AP1541+AR1541+AS1541","v":4493.3759851175682},{"$f":"AT1541-AM1541","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1542,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1543:I1580)","v":-9860},11757,9491,9491,10527,0,0,0,0,10527,0,10527,11646,0,0,0,11646,{"$f":"SUM(Z1543:Z1580)","v":0},{"$f":"SUM(AA1543:AA1580)","v":0},11646,0,11988,0,0,0,{"$f":"SUM(AH1543:AH1580)","v":11988},{"$f":"SUM(AI1543:AI1580)","v":0},0,{"$f":"SUM(AK1543:AK1580)","v":11988},{"$f":"SUM(AL1543:AL1580)","v":0},12659.328000000001,0,0,0,{"$f":"SUM(AQ1543:AQ1580)","v":12659.328000000001},{"$f":"SUM(AR1543:AR1580)","v":0},0,{"$f":"SUM(AT1543:AT1580)","v":12659.328000000001},{"$f":"SUM(AU1543:AU1580)","v":0}]
[1,{"$f":"B1542","v":"019004009002"},null,null,null,"Administrative fees",null,null,0,4,0,0,0,0,0,0,0,{"$f":"SUM(M1543:Q1543)","v":0},null,{"$f":"R1543-S1543","v":0},0,null,null,{"$f":"SUM(V1543:W1543)","v":0},{"$f":"U1543+X1543","v":0},null,null,{"$f":"U1543+X1543+Z1543+AA1543","v":0},{"$f":"AB1543-U1543","v":0},0,null,null,{"$f":"SUM(AE1543:AF1543)","v":0},{"$f":"AD1543+AG1543","v":0},null,null,{"$f":"AD1543+AG1543+AI1543+AJ1543","v":0},{"$f":"AK1543-AD1543","v":0},0,null,null,{"$f":"SUM(AN1543:AO1543)","v":0},{"$f":"AM1543+AP1543","v":0},null,null,{"$f":"AM1543+AP1543+AR1543+AS1543","v":0},{"$f":"AT1543-AM1543","v":0}]
[0,"019004009002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Minor Assets",null,null,151,91,224,224,235,0,0,0,0,235,null,235,246,null,null,0,246,null,null,246,0,258,null,null,0,258,null,null,258,0,272.44800000000004,null,null,0,272.44800000000004,null,null,272.44800000000004,0]
[0,"019004009002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Catering: Departmental activities",null,null,28,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE1548:AF1548)","v":0},{"$f":"AD1548+AG1548","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Communication (G&S)",null,null,297,412,475,475,487,0,0,0,0,487,null,487,502,null,null,{"$f":"SUM(V1549:W1549)","v":0},{"$f":"U1549+X1549","v":502},null,null,502,0,527,null,null,{"$f":"SUM(AE1549:AF1549)","v":0},{"$f":"AD1549+AG1549","v":527},null,null,527,0,556.51200000000006,null,null,{"$f":"SUM(AN1549:AO1549)","v":0},{"$f":"AM1549+AP1549","v":556.51200000000006},null,null,556.51200000000006,0]
[1,"019004009002",null,null,null,"Computer services",null,null,80,156,111,111,105,0,0,0,0,105,null,105,110,null,null,{"$f":"SUM(V1550:W1550)","v":0},{"$f":"U1550+X1550","v":110},null,null,110,0,116,null,null,{"$f":"SUM(AE1550:AF1550)","v":0},{"$f":"AD1550+AG1550","v":116},null,null,116,0,122.49600000000002,null,null,{"$f":"SUM(AN1550:AO1550)","v":0},{"$f":"AM1550+AP1550","v":122.49600000000002},null,null,122.49600000000002,0]
[0,"019004009002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1554:Q1554)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1555:Q1555)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Contractors",null,null,206,100,275,275,276,0,0,0,0,276,null,276,290,null,null,0,290,null,null,290,0,304,null,null,0,304,null,null,304,0,321.02400000000006,null,null,0,321.02400000000006,null,null,321.02400000000006,0]
[1,"019004009002",null,null,null,"Agency and support/outsourced services",null,null,13,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Entertainment",null,null,26,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Fleet services (including government motor transport)",null,null,8,38,58,58,61,0,0,0,0,61,null,61,64,null,null,0,64,null,null,64,0,67,null,null,0,67,null,null,67,0,70.75200000000001,null,null,0,70.75200000000001,null,null,70.75200000000001,0]
[0,"019004009002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1561:Q1561)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1563:Q1563)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Inventory: Fuel, oil and gas",null,null,975,31,138,138,144,0,0,0,0,144,null,144,152,null,null,0,152,null,null,152,0,160,null,null,0,160,null,null,160,0,168.96,null,null,0,168.96,null,null,168.96,0]
[0,"019004009002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Inventory: Materials and supplies",null,null,-25018,-1476,43,43,54,0,0,0,0,54,null,54,55,null,null,0,55,null,null,55,0,58,null,null,0,58,null,null,58,0,61.248000000000012,null,null,0,61.248000000000012,null,null,61.248000000000012,0]
[0,"019004009002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004009002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Consumable supplies",null,null,54,221,207,207,224,0,0,0,0,224,null,224,235,null,null,0,235,null,null,235,0,247,null,null,0,247,null,null,247,0,260.83200000000005,null,null,0,260.83200000000005,null,null,260.83200000000005,0]
[1,"019004009002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,207,85,327,327,336,0,0,0,0,336,null,336,352,null,null,0,352,null,null,352,0,370,null,null,0,370,null,null,370,0,390.72,null,null,0,390.72,null,null,390.72,0]
[1,"019004009002",null,null,null,"Operating leases",null,null,0,0,102,102,170,0,0,0,0,170,null,170,127,null,null,0,127,null,null,127,0,134,null,null,0,134,null,null,134,0,141.50400000000002,null,null,0,141.50400000000002,null,null,141.50400000000002,0]
[0,"019004009002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Property payments",null,null,51,18,96,96,96,0,0,0,0,96,null,96,99,null,null,0,99,null,null,99,0,106,null,null,0,106,null,null,106,0,111.93600000000002,null,null,0,111.93600000000002,null,null,111.93600000000002,0]
[0,"019004009002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004009002",null,null,null,"Travel and subsistence",null,null,1121,997,900,900,982,0,0,0,0,982,null,982,1032,null,null,0,1032,null,null,1032,0,1084,null,null,0,1084,null,null,1084,0,1144.7040000000002,null,null,0,1144.7040000000002,null,null,1144.7040000000002,0]
[1,"019004009002",null,null,null,"Training and development",null,null,41,0,58,58,61,0,0,0,0,61,null,61,65,null,null,0,65,null,null,65,0,68,null,null,0,68,null,null,68,0,71.808000000000007,null,null,0,71.808000000000007,null,null,71.808000000000007,0]
[1,"019004009002",null,null,null,"Operating payments",null,null,11900,11080,6477,6477,7296,0,0,0,0,7296,null,7296,8317,null,null,0,8317,null,null,8317,0,8489,null,null,0,8489,null,null,8489,0,8964.3840000000018,null,null,0,8964.3840000000018,null,null,8964.3840000000018,0]
[0,"019004009002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1581,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1582:I1583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1582:AU1583)","v":0}]
[0,{"$f":"B1581","v":"019004009003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1582:Q1582)","v":0},null,{"$f":"R1582-S1582","v":0},0,null,null,{"$f":"SUM(V1582:W1582)","v":0},{"$f":"U1582+X1582","v":0},null,null,{"$f":"U1582+X1582+Z1582+AA1582","v":0},{"$f":"AB1582-U1582","v":0},0,null,null,{"$f":"SUM(AE1582:AF1582)","v":0},{"$f":"AD1582+AG1582","v":0},null,null,{"$f":"AD1582+AG1582+AI1582+AJ1582","v":0},{"$f":"AK1582-AD1582","v":0},0,null,null,{"$f":"SUM(AN1582:AO1582)","v":0},{"$f":"AM1582+AP1582","v":0},null,null,{"$f":"AM1582+AP1582+AR1582+AS1582","v":0},{"$f":"AT1582-AM1582","v":0}]
[0,"019004009003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1583-S1583","v":0},0,null,null,{"$f":"SUM(V1583:W1583)","v":0},{"$f":"U1583+X1583","v":0},null,null,{"$f":"U1583+X1583+Z1583+AA1583","v":0},{"$f":"AB1583-U1583","v":0},0,null,null,{"$f":"SUM(AE1583:AF1583)","v":0},{"$f":"AD1583+AG1583","v":0},null,null,{"$f":"AD1583+AG1583+AI1583+AJ1583","v":0},{"$f":"AK1583-AD1583","v":0},0,null,null,{"$f":"SUM(AN1583:AO1583)","v":0},{"$f":"AM1583+AP1583","v":0},null,null,{"$f":"AM1583+AP1583+AR1583+AS1583","v":0},{"$f":"AT1583-AM1583","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1585,I1592,I1595,I1596,I1597,I1604,I1605)","v":99},{"$f":"SUM(J1585,J1592,J1595,J1596,J1597,J1604,J1605)","v":5},25,25,526,0,0,0,0,526,{"$f":"SUM(S1585,S1592,S1595,S1596,S1597,S1604,S1605)","v":0},526,26,0,0,0,26,0,0,26,0,467,0,0,0,467,0,0,467,0,493,0,0,0,493,0,0,493,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1585,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1585:AU1585,\"<>0\")-COUNTBLANK(I1585:AU1585))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1586,I1589)","v":0},{"$f":"SUM(J1586,J1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1586,S1589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1500,0)","v":"Command Post"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1587:I1588)","v":0},{"$f":"SUM(J1587:J1588)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1587:S1588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1585:$D1586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1585:$D1586)","v":0},{"$f":"SUM(V1587:W1587)","v":0},{"$f":"U1587+X1587","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1585:$D1586)","v":0},{"$f":"AB1587-U1587","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1585:$D1586)","v":0},{"$f":"SUM(AE1587:AF1587)","v":0},{"$f":"AD1587+AG1587","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1585:$D1586)","v":0},{"$f":"AK1587-AD1587","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1585:$D1586)","v":0},{"$f":"SUM(AN1587:AO1587)","v":0},{"$f":"AM1587+AP1587","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1585:$D1586)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1585:$D1586)","v":0},{"$f":"AT1587-AM1587","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1587:$D1588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1587:$D1588)","v":0},{"$f":"SUM(V1588:W1588)","v":0},{"$f":"U1588+X1588","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1587:$D1588)","v":0},{"$f":"AB1588-U1588","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1587:$D1588)","v":0},{"$f":"SUM(AE1588:AF1588)","v":0},{"$f":"AD1588+AG1588","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1587:$D1588)","v":0},{"$f":"AK1588-AD1588","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1587:$D1588)","v":0},{"$f":"SUM(AN1588:AO1588)","v":0},{"$f":"AM1588+AP1588","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1587:$D1588)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1587:$D1588)","v":0},{"$f":"AT1588-AM1588","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1590:I1591)","v":0},{"$f":"SUM(J1590:J1591)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1590:S1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Command Post"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1589:$D1590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1589:$D1590)","v":0},{"$f":"SUM(V1590:W1590)","v":0},{"$f":"U1590+X1590","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1589:$D1590)","v":0},{"$f":"AB1590-U1590","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1589:$D1590)","v":0},{"$f":"SUM(AE1590:AF1590)","v":0},{"$f":"AD1590+AG1590","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1589:$D1590)","v":0},{"$f":"AK1590-AD1590","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1589:$D1590)","v":0},{"$f":"SUM(AN1590:AO1590)","v":0},{"$f":"AM1590+AP1590","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1589:$D1590)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1589:$D1590)","v":0},{"$f":"AT1590-AM1590","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1591:$D1592)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1591:$D1592)","v":0},{"$f":"SUM(V1591:W1591)","v":0},{"$f":"U1591+X1591","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1591:$D1592)","v":0},{"$f":"AB1591-U1591","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1591:$D1592)","v":0},{"$f":"SUM(AE1591:AF1591)","v":0},{"$f":"AD1591+AG1591","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1591:$D1592)","v":0},{"$f":"AK1591-AD1591","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1591:$D1592)","v":0},{"$f":"SUM(AN1591:AO1591)","v":0},{"$f":"AM1591+AP1591","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1591:$D1592)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1591:$D1592)","v":0},{"$f":"AT1591-AM1591","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1593:I1594)","v":0},{"$f":"SUM(J1593:J1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1593:S1594)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1593:Z1594)","v":0},{"$f":"SUM(AA1593:AA1594)","v":0},{"$f":"SUM(AB1593:AB1594)","v":0},{"$f":"SUM(AC1593:AC1594)","v":0},{"$f":"SUM(AD1593:AD1594)","v":0},0,0,0,0,{"$f":"SUM(AI1593:AI1594)","v":0},{"$f":"SUM(AJ1593:AJ1594)","v":0},{"$f":"SUM(AK1593:AK1594)","v":0},{"$f":"SUM(AL1593:AL1594)","v":0},{"$f":"SUM(AM1593:AM1594)","v":0},{"$f":"SUM(AN1593:AN1594)","v":0},0,0,0,{"$f":"SUM(AR1593:AR1594)","v":0},{"$f":"SUM(AS1593:AS1594)","v":0},{"$f":"SUM(AT1593:AT1594)","v":0},{"$f":"SUM(AU1593:AU1594)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1593:$D1594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1593:$D1594)","v":0},{"$f":"SUM(V1593:W1593)","v":0},{"$f":"U1593+X1593","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1593:$D1594)","v":0},{"$f":"AB1593-U1593","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1593:$D1594)","v":0},{"$f":"SUM(AE1593:AF1593)","v":0},{"$f":"AD1593+AG1593","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1593:$D1594)","v":0},{"$f":"AK1593-AD1593","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1593:$D1594)","v":0},{"$f":"SUM(AN1593:AO1593)","v":0},{"$f":"AM1593+AP1593","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1593:$D1594)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1593:$D1594)","v":0},{"$f":"AT1593-AM1593","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1595:$D1596)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1595:$D1596)","v":0},{"$f":"SUM(V1594:W1594)","v":0},{"$f":"U1594+X1594","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1595:$D1596)","v":0},{"$f":"AB1594-U1594","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1595:$D1596)","v":0},{"$f":"SUM(AE1594:AF1594)","v":0},{"$f":"AD1594+AG1594","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1595:$D1596)","v":0},{"$f":"AK1594-AD1594","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1595:$D1596)","v":0},{"$f":"SUM(AN1594:AO1594)","v":0},{"$f":"AM1594+AP1594","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1595:$D1596)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1595:$D1596)","v":0},{"$f":"AT1594-AM1594","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1597:$D1598)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1597:$D1598)","v":0},{"$f":"SUM(V1595:W1595)","v":0},{"$f":"U1595+X1595","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1597:$D1598)","v":0},{"$f":"AB1595-U1595","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1597:$D1598)","v":0},{"$f":"SUM(AE1595:AF1595)","v":0},{"$f":"AD1595+AG1595","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1597:$D1598)","v":0},{"$f":"AK1595-AD1595","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1597:$D1598)","v":0},{"$f":"SUM(AN1595:AO1595)","v":0},{"$f":"AM1595+AP1595","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1597:$D1598)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1597:$D1598)","v":0},{"$f":"AT1595-AM1595","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1599:$D1600)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1599:$D1600)","v":0},{"$f":"SUM(V1596:W1596)","v":0},{"$f":"U1596+X1596","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1599:$D1600)","v":0},{"$f":"AB1596-U1596","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1599:$D1600)","v":0},{"$f":"SUM(AE1596:AF1596)","v":0},{"$f":"AD1596+AG1596","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1599:$D1600)","v":0},{"$f":"AK1596-AD1596","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1599:$D1600)","v":0},{"$f":"SUM(AN1596:AO1596)","v":0},{"$f":"AM1596+AP1596","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1599:$D1600)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1599:$D1600)","v":0},{"$f":"AT1596-AM1596","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1598,I1601)","v":0},{"$f":"SUM(J1598,J1601)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1598,S1601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Command Post"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1599:I1600)","v":0},{"$f":"SUM(J1599:J1600)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1599:S1600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1601:$D1602)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1601:$D1602)","v":0},{"$f":"SUM(V1599:W1599)","v":0},{"$f":"U1599+X1599","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1601:$D1602)","v":0},{"$f":"AB1599-U1599","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1601:$D1602)","v":0},{"$f":"SUM(AE1599:AF1599)","v":0},{"$f":"AD1599+AG1599","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1601:$D1602)","v":0},{"$f":"AK1599-AD1599","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1601:$D1602)","v":0},{"$f":"SUM(AN1599:AO1599)","v":0},{"$f":"AM1599+AP1599","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1601:$D1602)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1601:$D1602)","v":0},{"$f":"AT1599-AM1599","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1603:$D1604)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1603:$D1604)","v":0},{"$f":"SUM(V1600:W1600)","v":0},{"$f":"U1600+X1600","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1603:$D1604)","v":0},{"$f":"AB1600-U1600","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1603:$D1604)","v":0},{"$f":"SUM(AE1600:AF1600)","v":0},{"$f":"AD1600+AG1600","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1603:$D1604)","v":0},{"$f":"AK1600-AD1600","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1603:$D1604)","v":0},{"$f":"SUM(AN1600:AO1600)","v":0},{"$f":"AM1600+AP1600","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1603:$D1604)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1603:$D1604)","v":0},{"$f":"AT1600-AM1600","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1602:I1603)","v":0},{"$f":"SUM(J1602:J1603)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1602:S1603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1586","v":"Command Post"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1605:$D1606)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1605:$D1606)","v":0},{"$f":"SUM(V1602:W1602)","v":0},{"$f":"U1602+X1602","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1605:$D1606)","v":0},{"$f":"AB1602-U1602","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1605:$D1606)","v":0},{"$f":"SUM(AE1602:AF1602)","v":0},{"$f":"AD1602+AG1602","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1605:$D1606)","v":0},{"$f":"AK1602-AD1602","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1605:$D1606)","v":0},{"$f":"SUM(AN1602:AO1602)","v":0},{"$f":"AM1602+AP1602","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1605:$D1606)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1605:$D1606)","v":0},{"$f":"AT1602-AM1602","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1607:$D1608)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1607:$D1608)","v":0},{"$f":"SUM(V1603:W1603)","v":0},{"$f":"U1603+X1603","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1607:$D1608)","v":0},{"$f":"AB1603-U1603","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1607:$D1608)","v":0},{"$f":"SUM(AE1603:AF1603)","v":0},{"$f":"AD1603+AG1603","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1607:$D1608)","v":0},{"$f":"AK1603-AD1603","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1607:$D1608)","v":0},{"$f":"SUM(AN1603:AO1603)","v":0},{"$f":"AM1603+AP1603","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1607:$D1608)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1607:$D1608)","v":0},{"$f":"AT1603-AM1603","v":0}]
[0,null,{"$f":"C1586","v":"Command Post"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1609:$D1610)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1609:$D1610)","v":0},{"$f":"SUM(V1604:W1604)","v":0},{"$f":"U1604+X1604","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1609:$D1610)","v":0},{"$f":"AB1604-U1604","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1609:$D1610)","v":0},{"$f":"SUM(AE1604:AF1604)","v":0},{"$f":"AD1604+AG1604","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1609:$D1610)","v":0},{"$f":"AK1604-AD1604","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1609:$D1610)","v":0},{"$f":"SUM(AN1604:AO1604)","v":0},{"$f":"AM1604+AP1604","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1609:$D1610)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1609:$D1610)","v":0},{"$f":"AT1604-AM1604","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1606:I1607)","v":99},{"$f":"SUM(J1606:J1607)","v":5},25,25,526,0,0,0,0,526,{"$f":"SUM(S1606:S1607)","v":0},526,26,0,0,0,26,0,0,26,0,467,0,0,0,467,0,0,467,0,493,0,0,0,493,0,0,493,0]
[1,null,{"$f":"C1586","v":"Command Post"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1611:$D1612)","v":99},5,25,25,526,0,0,0,0,526,{"$f":"DSUM($I$172:$BA$261,S$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1611:$D1612)","v":526},{"$f":"DSUM($I$172:$BA$261,U$172,$C1611:$D1612)","v":26},{"$f":"DSUM($I$172:$BA$261,V$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1611:$D1612)","v":0},{"$f":"SUM(V1606:W1606)","v":0},{"$f":"U1606+X1606","v":26},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1611:$D1612)","v":26},{"$f":"AB1606-U1606","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1611:$D1612)","v":467},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1611:$D1612)","v":0},{"$f":"SUM(AE1606:AF1606)","v":0},{"$f":"AD1606+AG1606","v":467},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1611:$D1612)","v":467},{"$f":"AK1606-AD1606","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1611:$D1612)","v":493},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1611:$D1612)","v":0},{"$f":"SUM(AN1606:AO1606)","v":0},{"$f":"AM1606+AP1606","v":493},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1611:$D1612)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1611:$D1612)","v":493},{"$f":"AT1606-AM1606","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1613:$D1614)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1613:$D1614)","v":0},{"$f":"SUM(V1607:W1607)","v":0},{"$f":"U1607+X1607","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1613:$D1614)","v":0},{"$f":"AB1607-U1607","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1613:$D1614)","v":0},{"$f":"SUM(AE1607:AF1607)","v":0},{"$f":"AD1607+AG1607","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1613:$D1614)","v":0},{"$f":"AK1607-AD1607","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1613:$D1614)","v":0},{"$f":"SUM(AN1607:AO1607)","v":0},{"$f":"AM1607+AP1607","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1613:$D1614)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1613:$D1614)","v":0},{"$f":"AT1607-AM1607","v":0}]
[1,null,{"$f":"C1586","v":"Command Post"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1609,I1612,I1615:I1619)","v":532},115,0,0,11,0,0,0,0,11,{"$f":"SUM(S1609,S1612,S1615:S1619)","v":0},11,12,0,0,0,12,{"$f":"SUM(Z1609,Z1612,Z1615:Z1619)","v":0},{"$f":"SUM(AA1609,AA1612,AA1615:AA1619)","v":0},{"$f":"SUM(AB1609,AB1612,AB1615:AB1619)","v":12},0,12,0,0,{"$f":"SUM(AG1609,AG1612,AG1615:AG1619)","v":0},{"$f":"SUM(AH1609,AH1612,AH1615:AH1619)","v":12},{"$f":"SUM(AI1609,AI1612,AI1615:AI1619)","v":0},{"$f":"SUM(AJ1609,AJ1612,AJ1615:AJ1619)","v":0},{"$f":"SUM(AK1609,AK1612,AK1615:AK1619)","v":12},{"$f":"SUM(AL1609,AL1612,AL1615:AL1619)","v":0},{"$f":"SUM(AM1609,AM1612,AM1615:AM1619)","v":12.672000000000001},{"$f":"SUM(AN1609,AN1612,AN1615:AN1619)","v":0},0,{"$f":"SUM(AP1609,AP1612,AP1615:AP1619)","v":0},{"$f":"SUM(AQ1609,AQ1612,AQ1615:AQ1619)","v":12.672000000000001},{"$f":"SUM(AR1609,AR1612,AR1615:AR1619)","v":0},{"$f":"SUM(AS1609,AS1612,AS1615:AS1619)","v":0},{"$f":"SUM(AT1609,AT1612,AT1615:AT1619)","v":12.672000000000001},{"$f":"SUM(AU1609,AU1612,AU1615:AU1619)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1609,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1609:AU1609,\"<>0\")-COUNTBLANK(I1609:AU1609))<>0,1,0))","v":0},{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1609,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1609,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1610:I1611)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1610:S1611)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1610:Z1611)","v":0},{"$f":"SUM(AA1610:AA1611)","v":0},{"$f":"SUM(AB1610:AB1611)","v":0},0,0,0,0,{"$f":"SUM(AG1610:AG1611)","v":0},{"$f":"SUM(AH1610:AH1611)","v":0},{"$f":"SUM(AI1610:AI1611)","v":0},{"$f":"SUM(AJ1610:AJ1611)","v":0},{"$f":"SUM(AK1610:AK1611)","v":0},{"$f":"SUM(AL1610:AL1611)","v":0},{"$f":"SUM(AM1610:AM1611)","v":0},{"$f":"SUM(AN1610:AN1611)","v":0},0,{"$f":"SUM(AP1610:AP1611)","v":0},{"$f":"SUM(AQ1610:AQ1611)","v":0},{"$f":"SUM(AR1610:AR1611)","v":0},{"$f":"SUM(AS1610:AS1611)","v":0},{"$f":"SUM(AT1610:AT1611)","v":0},{"$f":"SUM(AU1610:AU1611)","v":0}]
[0,{"$f":"B1609","v":"019004009000"},{"$f":"C1586","v":"Command Post"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1610-S1610","v":0},0,null,null,{"$f":"SUM(V1610:W1610)","v":0},{"$f":"U1610+X1610","v":0},null,null,{"$f":"U1610+X1610+Z1610+AA1610","v":0},{"$f":"AB1610-U1610","v":0},0,null,null,{"$f":"SUM(AE1610:AF1610)","v":0},{"$f":"AD1610+AG1610","v":0},null,null,{"$f":"AD1610+AG1610+AI1610+AJ1610","v":0},{"$f":"AK1610-AD1610","v":0},0,null,null,{"$f":"SUM(AN1610:AO1610)","v":0},{"$f":"AM1610+AP1610","v":0},null,null,{"$f":"AM1610+AP1610+AR1610+AS1610","v":0},{"$f":"AT1610-AM1610","v":0}]
[0,"019004009000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1611-S1611","v":0},0,null,null,{"$f":"SUM(V1611:W1611)","v":0},{"$f":"U1611+X1611","v":0},null,null,{"$f":"U1611+X1611+Z1611+AA1611","v":0},{"$f":"AB1611-U1611","v":0},0,null,null,{"$f":"SUM(AE1611:AF1611)","v":0},{"$f":"AD1611+AG1611","v":0},null,null,{"$f":"AD1611+AG1611+AI1611+AJ1611","v":0},{"$f":"AK1611-AD1611","v":0},0,null,null,{"$f":"SUM(AN1611:AO1611)","v":0},{"$f":"AM1611+AP1611","v":0},null,null,{"$f":"AM1611+AP1611+AR1611+AS1611","v":0},{"$f":"AT1611-AM1611","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1612,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1612,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009000"},{"$f":"C1586","v":"Command Post"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1613:I1614)","v":532},115,0,0,11,{"$f":"SUM(N1613:N1614)","v":0},0,0,0,{"$f":"SUM(M1612:Q1612)","v":11},{"$f":"SUM(S1613:S1614)","v":0},{"$f":"SUM(T1613:T1614)","v":11},12,0,0,0,12,{"$f":"SUM(Z1613:Z1614)","v":0},{"$f":"SUM(AA1613:AA1614)","v":0},12,0,12,0,0,{"$f":"SUM(AG1613:AG1614)","v":0},{"$f":"SUM(AH1613:AH1614)","v":12},0,{"$f":"SUM(AJ1613:AJ1614)","v":0},{"$f":"SUM(AK1613:AK1614)","v":12},{"$f":"SUM(AL1613:AL1614)","v":0},{"$f":"SUM(AM1613:AM1614)","v":12.672000000000001},{"$f":"SUM(AN1613:AN1614)","v":0},0,{"$f":"SUM(AP1613:AP1614)","v":0},{"$f":"SUM(AQ1613:AQ1614)","v":12.672000000000001},0,{"$f":"SUM(AS1613:AS1614)","v":0},{"$f":"SUM(AT1613:AT1614)","v":12.672000000000001},{"$f":"SUM(AU1613:AU1614)","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1613,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009056"},43,41,null,"Transport equipment",null,null,419,0,0,0,0,0,0,0,0,{"$f":"SUM(M1613:Q1613)","v":0},null,{"$f":"R1613-S1613","v":0},0,null,null,{"$f":"SUM(V1613:W1613)","v":0},{"$f":"U1613+X1613","v":0},null,null,{"$f":"U1613+X1613+Z1613+AA1613","v":0},{"$f":"AB1613-U1613","v":0},0,null,null,{"$f":"SUM(AE1613:AF1613)","v":0},{"$f":"AD1613+AG1613","v":0},null,null,{"$f":"AD1613+AG1613+AI1613+AJ1613","v":0},{"$f":"AK1613-AD1613","v":0},0,null,null,{"$f":"SUM(AN1613:AO1613)","v":0},{"$f":"AM1613+AP1613","v":0},null,null,{"$f":"AM1613+AP1613+AR1613+AS1613","v":0},{"$f":"AT1613-AM1613","v":0}]
[1,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1614,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009057"},{"$f":"C1586","v":"Command Post"},"Other transfers to households",null,"Other machinery and equipment",null,null,113,115,0,0,11,0,0,0,0,11,null,11,12,null,null,0,12,null,null,12,0,12,null,null,0,12,null,null,12,0,12.672000000000001,null,null,0,12.672000000000001,null,null,12.672000000000001,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1615,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1616,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1617,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1618,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1526&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1619,Cover!$EM$4:$EM$4930,0)),0)","v":"019004009062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1501,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1538,I1584,I1608,I1620)","v":30871},{"$f":"SUM(J1538,J1584,J1608,J1620)","v":57395},{"$f":"SUM(K1538,K1584,K1608,K1620)","v":54827},54827,61232,0,0,766,0,61998,0,61998,60004,0,0,0,60004,0,0,60004,0,60496,0,0,0,60496,0,0,60496,0,64844.203828834216,0,0,0,64844.203828834216,0,0,64844.203828834216,{"$f":"SUM(AU1538,AU1584,AU1608,AU1620)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1622-I1536","v":0},{"$f":"J1622-J1536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(L1510:L1519,\"=0\")+COUNTBLANK(L1510:L1519))=10))),1,0)","v":1},{"$f":"IF(AND(J1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(M1510:M1519,\"=0\")+COUNTBLANK(M1510:M1519))=10))),1,0)","v":1},{"$f":"IF(AND(K1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(N1510:N1519,\"=0\")+COUNTBLANK(N1510:N1519))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(P1510:P1519,\"=0\")+COUNTBLANK(P1510:P1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(S1510:S1519,\"=0\")+COUNTBLANK(S1510:S1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(Y1510:Y1519,\"=0\")+COUNTBLANK(Y1510:Y1519))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1536>0,(OR((COUNTIF($F1510:$F1519,\"=0\")+COUNTBLANK($F1510:$F1519))=10,(COUNTIF($G1510:$G1519,\"=0\")+COUNTBLANK($G1510:$G1519))=10,(COUNTIF($I1510:$I1519,\"=0\")+COUNTBLANK($I1510:$I1519))=10,(COUNTIF(AH1510:AH1519,\"=0\")+COUNTBLANK(AH1510:AH1519))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1609","v":0},{"$f":"+J1609","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1629:Q1629)","v":0},{"$f":"+S1609","v":0},{"$f":"SUM(T1630:T1631)","v":0},{"$f":"+U1609","v":0},{"$f":"+V1609","v":0},{"$f":"+W1609","v":0},0,0,0,0,0,0,{"$f":"+AD1609","v":0},{"$f":"+AE1609","v":0},{"$f":"+AF1609","v":0},{"$f":"SUM(AG1630:AG1631)","v":0},{"$f":"SUM(AH1630:AH1631)","v":0},0,{"$f":"SUM(AJ1630:AJ1631)","v":0},{"$f":"SUM(AK1630:AK1631)","v":0},{"$f":"SUM(AL1630:AL1631)","v":0},{"$f":"+AM1609","v":0},{"$f":"+AN1609","v":0},{"$f":"+AO1609","v":0},{"$f":"SUM(AP1630:AP1631)","v":0},{"$f":"SUM(AQ1630:AQ1631)","v":0},0,{"$f":"SUM(AS1630:AS1631)","v":0},{"$f":"SUM(AT1630:AT1631)","v":0},{"$f":"SUM(AU1630:AU1631)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1631:Q1631)","v":0},null,{"$f":"R1631-S1631","v":0},null,null,null,{"$f":"SUM(V1631:W1631)","v":0},{"$f":"U1631+X1631","v":0},null,null,{"$f":"U1631+X1631+Z1631+AA1631","v":0},{"$f":"AB1631-U1631","v":0},null,null,null,{"$f":"SUM(AE1631:AF1631)","v":0},{"$f":"AD1631+AG1631","v":0},null,null,{"$f":"AD1631+AG1631+AI1631+AJ1631","v":0},{"$f":"AK1631-AD1631","v":0},null,null,null,{"$f":"SUM(AN1631:AO1631)","v":0},{"$f":"AM1631+AP1631","v":0},null,null,{"$f":"AM1631+AP1631+AR1631+AS1631","v":0},{"$f":"AT1631-AM1631","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1632:Q1632)","v":0},null,{"$f":"R1632-S1632","v":0},null,null,null,{"$f":"SUM(V1632:W1632)","v":0},{"$f":"U1632+X1632","v":0},null,null,{"$f":"U1632+X1632+Z1632+AA1632","v":0},{"$f":"AB1632-U1632","v":0},null,null,null,{"$f":"SUM(AE1632:AF1632)","v":0},{"$f":"AD1632+AG1632","v":0},null,null,{"$f":"AD1632+AG1632+AI1632+AJ1632","v":0},{"$f":"AK1632-AD1632","v":0},null,null,null,{"$f":"SUM(AN1632:AO1632)","v":0},{"$f":"AM1632+AP1632","v":0},null,null,{"$f":"AM1632+AP1632+AR1632+AS1632","v":0},{"$f":"AT1632-AM1632","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[10,{"$f":"A1650","v":10},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1650","v":10},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1650+3,0)<>\"\",OFFSET($F$43,A1650+3,0),\"\")","v":"Training Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Education, Training and Development"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage compliance with DOD formal training targets (number of planned courses)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,"Increased access to programmes leading to intermediate and high level learning",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1661:AF1661,\"<>0\")-COUNTBLANK(F1661:AF1661))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1670,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1774:AU1774,\">0.5\")+COUNTIF(I1774:AU1774,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1651))&E1651","v":"019004010"},null,null,1,"Training Capability",0,null,206393,200584,184394,184394,569991,0,0,6684,0,{"$f":"SUM(M1676:Q1676)","v":576675},null,{"$f":"R1676-S1676","v":576675},545973,null,null,{"$f":"SUM(V1676:W1676)","v":0},{"$f":"U1676+X1676","v":545973},null,null,{"$f":"U1676+X1676+Z1676+AA1676","v":545973},{"$f":"AB1676-U1676","v":0},530579,null,null,{"$f":"SUM(AE1676:AF1676)","v":0},{"$f":"AD1676+AG1676","v":530579},null,null,{"$f":"AD1676+AG1676+AI1676+AJ1676","v":530579},{"$f":"AK1676-AD1676","v":0},568244.74658263731,null,null,{"$f":"SUM(AN1676:AO1676)","v":0},{"$f":"AM1676+AP1676","v":568244.74658263731},null,null,{"$f":"AM1676+AP1676+AR1676+AS1676","v":568244.74658263731},{"$f":"AT1676-AM1676","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1677:AU1677,\"<>0\")-COUNTBLANK(F1677:AU1677))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1677:Q1677)","v":0},null,{"$f":"R1677-S1677","v":0},0,null,null,0,{"$f":"U1677+X1677","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1677+AP1677+AR1677+AS1677","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1680+AG1680","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1681+AG1681","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1676:I1685)","v":206393},200584,184394,184394,569991,0,0,6684,0,576675,0,576675,545973,0,0,0,545973,0,0,545973,0,530579,0,0,{"$f":"SUM(AG1676:AG1685)","v":0},{"$f":"SUM(AH1676:AH1685)","v":530579},0,{"$f":"SUM(AJ1676:AJ1685)","v":0},{"$f":"SUM(AK1676:AK1685)","v":530579},{"$f":"SUM(AL1676:AL1685)","v":0},{"$f":"SUM(AM1676:AM1685)","v":568244.74658263731},{"$f":"SUM(AN1676:AN1685)","v":0},0,{"$f":"SUM(AP1676:AP1685)","v":0},{"$f":"SUM(AQ1676:AQ1685)","v":568244.74658263731},0,{"$f":"SUM(AS1676:AS1685)","v":0},{"$f":"SUM(AT1676:AT1685)","v":568244.74658263731},{"$f":"SUM(AU1676:AU1685)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1687+X1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1687+AG1687","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1687+AP1687","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1689,I1692,I1731)","v":197286},193450,184237,184237,568267,0,0,6684,0,574951,0,574951,542237,0,0,0,{"$f":"U1688+X1688","v":542237},{"$f":"SUM(Z1689,Z1692,Z1731)","v":0},{"$f":"SUM(AA1689,AA1692,AA1731)","v":0},{"$f":"U1688+X1688+Z1688+AA1688","v":542237},{"$f":"SUM(AC1689,AC1692,AC1731)","v":0},524125,0,0,{"$f":"SUM(AG1689,AG1692,AG1731)","v":0},{"$f":"AD1688+AG1688","v":524125},{"$f":"SUM(AI1689,AI1692,AI1731)","v":0},{"$f":"SUM(AJ1689,AJ1692,AJ1731)","v":0},{"$f":"AD1688+AG1688+AI1688+AJ1688","v":524125},{"$f":"SUM(AL1689,AL1692,AL1731)","v":0},{"$f":"SUM(AM1689,AM1692,AM1731)","v":561430.21858263726},{"$f":"SUM(AN1689,AN1692,AN1731)","v":0},0,{"$f":"SUM(AP1689,AP1692,AP1731)","v":0},{"$f":"AM1688+AP1688","v":561430.21858263726},{"$f":"SUM(AR1689,AR1692,AR1731)","v":0},{"$f":"SUM(AS1689,AS1692,AS1731)","v":0},{"$f":"AM1688+AP1688+AR1688+AS1688","v":561430.21858263726},{"$f":"SUM(AU1689,AU1692,AU1731)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1689,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1689:AU1689,\"<>0\")-COUNTBLANK(I1689:AU1689))<>0,1,0))","v":1},{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1689,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1690:I1691)","v":92063},104687,113779,113779,441461,0,0,6684,0,448145,0,448145,416415,0,0,0,{"$f":"U1689+X1689","v":416415},{"$f":"SUM(Z1690:Z1691)","v":0},{"$f":"SUM(AA1690:AA1691)","v":0},{"$f":"U1689+X1689+Z1689+AA1689","v":416415},{"$f":"SUM(AC1690:AC1691)","v":0},397711,0,0,{"$f":"SUM(AG1690:AG1691)","v":0},{"$f":"AD1689+AG1689","v":397711},{"$f":"SUM(AI1690:AI1691)","v":0},{"$f":"SUM(AJ1690:AJ1691)","v":0},{"$f":"AD1689+AG1689+AI1689+AJ1689","v":397711},{"$f":"SUM(AL1690:AL1691)","v":0},{"$f":"SUM(AM1690:AM1691)","v":427937.03458263725},{"$f":"SUM(AN1690:AN1691)","v":0},0,{"$f":"SUM(AP1690:AP1691)","v":0},{"$f":"AM1689+AP1689","v":427937.03458263725},{"$f":"SUM(AR1690:AR1691)","v":0},{"$f":"SUM(AS1690:AS1691)","v":0},{"$f":"AM1689+AP1689+AR1689+AS1689","v":427937.03458263725},{"$f":"SUM(AU1690:AU1691)","v":0}]
[1,{"$f":"B1689","v":"019004010001"},null,null,null,"Salaries and wages",null,null,83212,94272,105131,105131,402793,0,0,6684,0,{"$f":"SUM(M1690:Q1690)","v":409477},null,{"$f":"R1690-S1690","v":409477},379598,null,null,{"$f":"SUM(V1690:W1690)","v":0},{"$f":"U1690+X1690","v":379598},null,null,{"$f":"U1690+X1690+Z1690+AA1690","v":379598},{"$f":"AB1690-U1690","v":0},362666,null,null,{"$f":"SUM(AE1690:AF1690)","v":0},{"$f":"AD1690+AG1690","v":362666},null,null,{"$f":"AD1690+AG1690+AI1690+AJ1690","v":362666},{"$f":"AK1690-AD1690","v":0},390228.61470753065,null,null,{"$f":"SUM(AN1690:AO1690)","v":0},{"$f":"AM1690+AP1690","v":390228.61470753065},null,null,{"$f":"AM1690+AP1690+AR1690+AS1690","v":390228.61470753065},{"$f":"AT1690-AM1690","v":0}]
[1,"019004010001",null,null,null,"Social contributions",null,null,8851,10415,8648,8648,38668,0,0,0,0,{"$f":"SUM(M1691:Q1691)","v":38668},null,{"$f":"R1691-S1691","v":38668},36817,null,null,{"$f":"SUM(V1691:W1691)","v":0},{"$f":"U1691+X1691","v":36817},null,null,{"$f":"U1691+X1691+Z1691+AA1691","v":36817},{"$f":"AB1691-U1691","v":0},35045,null,null,{"$f":"SUM(AE1691:AF1691)","v":0},{"$f":"AD1691+AG1691","v":35045},null,null,{"$f":"AD1691+AG1691+AI1691+AJ1691","v":35045},{"$f":"AK1691-AD1691","v":0},37708.419875106607,null,null,{"$f":"SUM(AN1691:AO1691)","v":0},{"$f":"AM1691+AP1691","v":37708.419875106607},null,null,{"$f":"AM1691+AP1691+AR1691+AS1691","v":37708.419875106607},{"$f":"AT1691-AM1691","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1692,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1693:I1730)","v":105223},88763,70458,70458,126806,0,0,0,0,126806,0,126806,125822,0,0,0,125822,{"$f":"SUM(Z1693:Z1730)","v":0},{"$f":"SUM(AA1693:AA1730)","v":0},125822,0,126414,0,0,0,{"$f":"SUM(AH1693:AH1730)","v":126414},{"$f":"SUM(AI1693:AI1730)","v":0},0,{"$f":"SUM(AK1693:AK1730)","v":126414},{"$f":"SUM(AL1693:AL1730)","v":0},133493.18400000001,0,0,0,{"$f":"SUM(AQ1693:AQ1730)","v":133493.18400000001},{"$f":"SUM(AR1693:AR1730)","v":0},0,{"$f":"SUM(AT1693:AT1730)","v":133493.18400000001},{"$f":"SUM(AU1693:AU1730)","v":0}]
[0,{"$f":"B1692","v":"019004010002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1693:Q1693)","v":0},null,{"$f":"R1693-S1693","v":0},0,null,null,{"$f":"SUM(V1693:W1693)","v":0},{"$f":"U1693+X1693","v":0},null,null,{"$f":"U1693+X1693+Z1693+AA1693","v":0},{"$f":"AB1693-U1693","v":0},0,null,null,{"$f":"SUM(AE1693:AF1693)","v":0},{"$f":"AD1693+AG1693","v":0},null,null,{"$f":"AD1693+AG1693+AI1693+AJ1693","v":0},{"$f":"AK1693-AD1693","v":0},0,null,null,{"$f":"SUM(AN1693:AO1693)","v":0},{"$f":"AM1693+AP1693","v":0},null,null,{"$f":"AM1693+AP1693+AR1693+AS1693","v":0},{"$f":"AT1693-AM1693","v":0}]
[1,"019004010002",null,null,null,"Advertising",null,null,0,6,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Minor Assets",null,null,426,192,121,121,648,0,0,0,0,648,null,648,704,null,null,0,704,null,null,704,0,763,null,null,0,763,null,null,763,0,805.72800000000007,null,null,0,805.72800000000007,null,null,805.72800000000007,0]
[0,"019004010002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Catering: Departmental activities",null,null,76,117,0,0,85,0,0,0,0,85,null,85,90,null,null,0,90,null,null,90,0,95,null,null,{"$f":"SUM(AE1698:AF1698)","v":0},{"$f":"AD1698+AG1698","v":95},null,null,95,0,100.32000000000001,null,null,0,100.32000000000001,null,null,100.32000000000001,0]
[1,"019004010002",null,null,null,"Communication (G&S)",null,null,129,127,246,246,201,0,0,0,0,201,null,201,219,null,null,{"$f":"SUM(V1699:W1699)","v":0},{"$f":"U1699+X1699","v":219},null,null,219,0,232,null,null,{"$f":"SUM(AE1699:AF1699)","v":0},{"$f":"AD1699+AG1699","v":232},null,null,232,0,244.99200000000002,null,null,{"$f":"SUM(AN1699:AO1699)","v":0},{"$f":"AM1699+AP1699","v":244.99200000000002},null,null,244.99200000000002,0]
[1,"019004010002",null,null,null,"Computer services",null,null,13,3,12,12,30,0,0,0,0,30,null,30,32,null,null,{"$f":"SUM(V1700:W1700)","v":0},{"$f":"U1700+X1700","v":32},null,null,32,0,35,null,null,{"$f":"SUM(AE1700:AF1700)","v":0},{"$f":"AD1700+AG1700","v":35},null,null,35,0,36.96,null,null,{"$f":"SUM(AN1700:AO1700)","v":0},{"$f":"AM1700+AP1700","v":36.96},null,null,36.96,0]
[1,"019004010002",null,null,null,"Consultants: Business and advisory services",null,null,177,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1704,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1704:AU1704,\"<>0\")-COUNTBLANK(I1704:AU1704))<>0,1,0))","v":0},"019004010002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1704:Q1704)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1705:Q1705)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Contractors",null,null,84637,74497,52407,52407,63447,0,0,0,0,63447,null,63447,56771,null,null,0,56771,null,null,56771,0,59275,null,null,0,59275,null,null,59275,0,62594.400000000009,null,null,0,62594.400000000009,null,null,62594.400000000009,0]
[1,"019004010002",null,null,null,"Agency and support/outsourced services",null,null,67,12,12,12,46,0,0,0,0,46,null,46,50,null,null,0,50,null,null,50,0,55,null,null,0,55,null,null,55,0,58.080000000000005,null,null,0,58.080000000000005,null,null,58.080000000000005,0]
[1,"019004010002",null,null,null,"Entertainment",null,null,163,0,0,0,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[1,"019004010002",null,null,null,"Fleet services (including government motor transport)",null,null,72,172,159,159,267,0,0,0,0,267,null,267,304,null,null,0,304,null,null,304,0,335,null,null,0,335,null,null,335,0,353.76000000000005,null,null,0,353.76000000000005,null,null,353.76000000000005,0]
[0,"019004010002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,44,39,39,54,0,0,0,0,{"$f":"SUM(M1711:Q1711)","v":54},null,54,57,null,null,0,57,null,null,57,0,59,null,null,0,59,null,null,59,0,62.304000000000002,null,null,0,62.304000000000002,null,null,62.304000000000002,0]
[0,"019004010002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1713:Q1713)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Inventory: Fuel, oil and gas",null,null,768,1112,574,574,8393,0,0,0,0,8393,null,8393,7906,null,null,0,7906,null,null,7906,0,8324,null,null,0,8324,null,null,8324,0,8790.1440000000002,null,null,0,8790.1440000000002,null,null,8790.1440000000002,0]
[0,"019004010002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Inventory: Materials and supplies",null,null,1934,343,2760,2760,9194,0,0,0,0,9194,null,9194,10201,null,null,0,10201,null,null,10201,0,884,null,null,0,884,null,null,884,0,933.50400000000002,null,null,0,933.50400000000002,null,null,933.50400000000002,0]
[1,"019004010002",null,null,null,"Inventory: Medical supplies",null,null,5,5,0,0,3,0,0,0,0,3,null,3,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,4.2240000000000002,null,null,0,4.2240000000000002,null,null,4.2240000000000002,0]
[0,"019004010002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004010002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Inventory: Other supplies",null,null,2327,345,2424,2424,3180,0,0,0,0,3180,null,3180,42,null,null,0,42,null,null,42,0,45,null,null,0,45,null,null,45,0,47.52,null,null,0,47.52,null,null,47.52,0]
[1,"019004010002",null,null,null,"Consumable supplies",null,null,713,839,1434,1434,1640,0,0,0,0,1640,null,1640,1771,null,null,0,1771,null,null,1771,0,1930,null,null,0,1930,null,null,1930,0,2038.0800000000002,null,null,0,2038.0800000000002,null,null,2038.0800000000002,0]
[1,"019004010002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,527,181,171,171,343,0,0,0,0,343,null,343,373,null,null,0,373,null,null,373,0,412,null,null,0,412,null,null,412,0,435.072,null,null,0,435.072,null,null,435.072,0]
[1,"019004010002",null,null,null,"Operating leases",null,null,2,0,769,769,469,0,0,0,0,469,null,469,502,null,null,0,502,null,null,502,0,538,null,null,0,538,null,null,538,0,568.12800000000004,null,null,0,568.12800000000004,null,null,568.12800000000004,0]
[0,"019004010002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Property payments",null,null,469,301,787,787,5990,0,0,0,0,5990,null,5990,6658,null,null,0,6658,null,null,6658,0,7436,null,null,0,7436,null,null,7436,0,7852.4160000000011,null,null,0,7852.4160000000011,null,null,7852.4160000000011,0]
[0,"019004010002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004010002",null,null,null,"Travel and subsistence",null,null,4156,3169,2529,2529,3669,0,0,0,0,3669,null,3669,4037,null,null,0,4037,null,null,4037,0,4374,null,null,0,4374,null,null,4374,0,4618.9440000000004,null,null,0,4618.9440000000004,null,null,4618.9440000000004,0]
[1,"019004010002",null,null,null,"Training and development",null,null,8138,6996,5801,5801,28859,0,0,0,0,28859,null,28859,35813,null,null,0,35813,null,null,35813,0,41298,null,null,0,41298,null,null,41298,0,43610.688000000002,null,null,0,43610.688000000002,null,null,43610.688000000002,0]
[1,"019004010002",null,null,null,"Operating payments",null,null,424,302,213,213,287,0,0,0,0,287,null,287,287,null,null,0,287,null,null,287,0,319,null,null,0,319,null,null,319,0,336.86400000000003,null,null,0,336.86400000000003,null,null,336.86400000000003,0]
[0,"019004010002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1731,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1732:I1733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1732:AU1733)","v":0}]
[0,{"$f":"B1731","v":"019004010003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1732:Q1732)","v":0},null,{"$f":"R1732-S1732","v":0},0,null,null,{"$f":"SUM(V1732:W1732)","v":0},{"$f":"U1732+X1732","v":0},null,null,{"$f":"U1732+X1732+Z1732+AA1732","v":0},{"$f":"AB1732-U1732","v":0},0,null,null,{"$f":"SUM(AE1732:AF1732)","v":0},{"$f":"AD1732+AG1732","v":0},null,null,{"$f":"AD1732+AG1732+AI1732+AJ1732","v":0},{"$f":"AK1732-AD1732","v":0},0,null,null,{"$f":"SUM(AN1732:AO1732)","v":0},{"$f":"AM1732+AP1732","v":0},null,null,{"$f":"AM1732+AP1732+AR1732+AS1732","v":0},{"$f":"AT1732-AM1732","v":0}]
[0,"019004010003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1733-S1733","v":0},0,null,null,{"$f":"SUM(V1733:W1733)","v":0},{"$f":"U1733+X1733","v":0},null,null,{"$f":"U1733+X1733+Z1733+AA1733","v":0},{"$f":"AB1733-U1733","v":0},0,null,null,{"$f":"SUM(AE1733:AF1733)","v":0},{"$f":"AD1733+AG1733","v":0},null,null,{"$f":"AD1733+AG1733+AI1733+AJ1733","v":0},{"$f":"AK1733-AD1733","v":0},0,null,null,{"$f":"SUM(AN1733:AO1733)","v":0},{"$f":"AM1733+AP1733","v":0},null,null,{"$f":"AM1733+AP1733+AR1733+AS1733","v":0},{"$f":"AT1733-AM1733","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1735,I1742,I1745,I1746,I1747,I1754,I1755)","v":7154},{"$f":"SUM(J1735,J1742,J1745,J1746,J1747,J1754,J1755)","v":6129},157,157,1175,0,0,0,0,1175,{"$f":"SUM(S1735,S1742,S1745,S1746,S1747,S1754,S1755)","v":0},1175,2260,0,0,0,2260,0,0,2260,0,5766,0,0,0,5766,0,0,5766,0,6088,0,0,0,6088,0,0,6088,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1735,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1735:AU1735,\"<>0\")-COUNTBLANK(I1735:AU1735))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1736,I1739)","v":0},{"$f":"SUM(J1736,J1739)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1736,S1739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1650,0)","v":"Training Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1737:I1738)","v":0},{"$f":"SUM(J1737:J1738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1737:S1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1735:$D1736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1735:$D1736)","v":0},{"$f":"SUM(V1737:W1737)","v":0},{"$f":"U1737+X1737","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1735:$D1736)","v":0},{"$f":"AB1737-U1737","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1735:$D1736)","v":0},{"$f":"SUM(AE1737:AF1737)","v":0},{"$f":"AD1737+AG1737","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1735:$D1736)","v":0},{"$f":"AK1737-AD1737","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1735:$D1736)","v":0},{"$f":"SUM(AN1737:AO1737)","v":0},{"$f":"AM1737+AP1737","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1735:$D1736)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1735:$D1736)","v":0},{"$f":"AT1737-AM1737","v":0}]
[0,null,{"$f":"C1736","v":"Training Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1737:$D1738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1737:$D1738)","v":0},{"$f":"SUM(V1738:W1738)","v":0},{"$f":"U1738+X1738","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1737:$D1738)","v":0},{"$f":"AB1738-U1738","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1737:$D1738)","v":0},{"$f":"SUM(AE1738:AF1738)","v":0},{"$f":"AD1738+AG1738","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1737:$D1738)","v":0},{"$f":"AK1738-AD1738","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1737:$D1738)","v":0},{"$f":"SUM(AN1738:AO1738)","v":0},{"$f":"AM1738+AP1738","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1737:$D1738)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1737:$D1738)","v":0},{"$f":"AT1738-AM1738","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1740:I1741)","v":0},{"$f":"SUM(J1740:J1741)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1740:S1741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"Training Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1739:$D1740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1739:$D1740)","v":0},{"$f":"SUM(V1740:W1740)","v":0},{"$f":"U1740+X1740","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1739:$D1740)","v":0},{"$f":"AB1740-U1740","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1739:$D1740)","v":0},{"$f":"SUM(AE1740:AF1740)","v":0},{"$f":"AD1740+AG1740","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1739:$D1740)","v":0},{"$f":"AK1740-AD1740","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1739:$D1740)","v":0},{"$f":"SUM(AN1740:AO1740)","v":0},{"$f":"AM1740+AP1740","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1739:$D1740)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1739:$D1740)","v":0},{"$f":"AT1740-AM1740","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1741:$D1742)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1741:$D1742)","v":0},{"$f":"SUM(V1741:W1741)","v":0},{"$f":"U1741+X1741","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1741:$D1742)","v":0},{"$f":"AB1741-U1741","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1741:$D1742)","v":0},{"$f":"SUM(AE1741:AF1741)","v":0},{"$f":"AD1741+AG1741","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1741:$D1742)","v":0},{"$f":"AK1741-AD1741","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1741:$D1742)","v":0},{"$f":"SUM(AN1741:AO1741)","v":0},{"$f":"AM1741+AP1741","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1741:$D1742)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1741:$D1742)","v":0},{"$f":"AT1741-AM1741","v":0}]
[1,null,{"$f":"C1736","v":"Training Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1743:I1744)","v":7114},{"$f":"SUM(J1743:J1744)","v":6050},0,0,500,0,0,0,0,500,{"$f":"SUM(S1743:S1744)","v":0},500,1190,0,0,0,1190,{"$f":"SUM(Z1743:Z1744)","v":0},{"$f":"SUM(AA1743:AA1744)","v":0},{"$f":"SUM(AB1743:AB1744)","v":1190},{"$f":"SUM(AC1743:AC1744)","v":0},{"$f":"SUM(AD1743:AD1744)","v":4829},0,0,0,4829,{"$f":"SUM(AI1743:AI1744)","v":0},{"$f":"SUM(AJ1743:AJ1744)","v":0},{"$f":"SUM(AK1743:AK1744)","v":4829},{"$f":"SUM(AL1743:AL1744)","v":0},{"$f":"SUM(AM1743:AM1744)","v":5099},{"$f":"SUM(AN1743:AN1744)","v":0},0,0,5099,{"$f":"SUM(AR1743:AR1744)","v":0},{"$f":"SUM(AS1743:AS1744)","v":0},{"$f":"SUM(AT1743:AT1744)","v":5099},{"$f":"SUM(AU1743:AU1744)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1743:$D1744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1743:$D1744)","v":0},{"$f":"SUM(V1743:W1743)","v":0},{"$f":"U1743+X1743","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1743:$D1744)","v":0},{"$f":"AB1743-U1743","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1743:$D1744)","v":0},{"$f":"SUM(AE1743:AF1743)","v":0},{"$f":"AD1743+AG1743","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1743:$D1744)","v":0},{"$f":"AK1743-AD1743","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1743:$D1744)","v":0},{"$f":"SUM(AN1743:AO1743)","v":0},{"$f":"AM1743+AP1743","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1743:$D1744)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1743:$D1744)","v":0},{"$f":"AT1743-AM1743","v":0}]
[1,null,{"$f":"C1736","v":"Training Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1745:$D1746)","v":7114},6050,0,0,500,0,0,0,0,500,{"$f":"DSUM($I$172:$BA$261,S$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1745:$D1746)","v":500},{"$f":"DSUM($I$172:$BA$261,U$172,$C1745:$D1746)","v":1190},{"$f":"DSUM($I$172:$BA$261,V$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1745:$D1746)","v":0},{"$f":"SUM(V1744:W1744)","v":0},{"$f":"U1744+X1744","v":1190},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1745:$D1746)","v":1190},{"$f":"AB1744-U1744","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1745:$D1746)","v":4829},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1745:$D1746)","v":0},{"$f":"SUM(AE1744:AF1744)","v":0},{"$f":"AD1744+AG1744","v":4829},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1745:$D1746)","v":4829},{"$f":"AK1744-AD1744","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1745:$D1746)","v":5099},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1745:$D1746)","v":0},{"$f":"SUM(AN1744:AO1744)","v":0},{"$f":"AM1744+AP1744","v":5099},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1745:$D1746)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1745:$D1746)","v":5099},{"$f":"AT1744-AM1744","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1747:$D1748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1747:$D1748)","v":0},{"$f":"SUM(V1745:W1745)","v":0},{"$f":"U1745+X1745","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1747:$D1748)","v":0},{"$f":"AB1745-U1745","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1747:$D1748)","v":0},{"$f":"SUM(AE1745:AF1745)","v":0},{"$f":"AD1745+AG1745","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1747:$D1748)","v":0},{"$f":"AK1745-AD1745","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1747:$D1748)","v":0},{"$f":"SUM(AN1745:AO1745)","v":0},{"$f":"AM1745+AP1745","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1747:$D1748)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1747:$D1748)","v":0},{"$f":"AT1745-AM1745","v":0}]
[0,null,{"$f":"C1736","v":"Training Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1749:$D1750)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1749:$D1750)","v":0},{"$f":"SUM(V1746:W1746)","v":0},{"$f":"U1746+X1746","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1749:$D1750)","v":0},{"$f":"AB1746-U1746","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1749:$D1750)","v":0},{"$f":"SUM(AE1746:AF1746)","v":0},{"$f":"AD1746+AG1746","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1749:$D1750)","v":0},{"$f":"AK1746-AD1746","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1749:$D1750)","v":0},{"$f":"SUM(AN1746:AO1746)","v":0},{"$f":"AM1746+AP1746","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1749:$D1750)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1749:$D1750)","v":0},{"$f":"AT1746-AM1746","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1748,I1751)","v":40},{"$f":"SUM(J1748,J1751)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1748,S1751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"Training Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1749:I1750)","v":0},{"$f":"SUM(J1749:J1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1749:S1750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1751:$D1752)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1751:$D1752)","v":0},{"$f":"SUM(V1749:W1749)","v":0},{"$f":"U1749+X1749","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1751:$D1752)","v":0},{"$f":"AB1749-U1749","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1751:$D1752)","v":0},{"$f":"SUM(AE1749:AF1749)","v":0},{"$f":"AD1749+AG1749","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1751:$D1752)","v":0},{"$f":"AK1749-AD1749","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1751:$D1752)","v":0},{"$f":"SUM(AN1749:AO1749)","v":0},{"$f":"AM1749+AP1749","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1751:$D1752)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1751:$D1752)","v":0},{"$f":"AT1749-AM1749","v":0}]
[0,null,{"$f":"C1736","v":"Training Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1753:$D1754)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1753:$D1754)","v":0},{"$f":"SUM(V1750:W1750)","v":0},{"$f":"U1750+X1750","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1753:$D1754)","v":0},{"$f":"AB1750-U1750","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1753:$D1754)","v":0},{"$f":"SUM(AE1750:AF1750)","v":0},{"$f":"AD1750+AG1750","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1753:$D1754)","v":0},{"$f":"AK1750-AD1750","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1753:$D1754)","v":0},{"$f":"SUM(AN1750:AO1750)","v":0},{"$f":"AM1750+AP1750","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1753:$D1754)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1753:$D1754)","v":0},{"$f":"AT1750-AM1750","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1752:I1753)","v":40},{"$f":"SUM(J1752:J1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1752:S1753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1736","v":"Training Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1755:$D1756)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1755:$D1756)","v":0},{"$f":"SUM(V1752:W1752)","v":0},{"$f":"U1752+X1752","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1755:$D1756)","v":0},{"$f":"AB1752-U1752","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1755:$D1756)","v":0},{"$f":"SUM(AE1752:AF1752)","v":0},{"$f":"AD1752+AG1752","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1755:$D1756)","v":0},{"$f":"AK1752-AD1752","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1755:$D1756)","v":0},{"$f":"SUM(AN1752:AO1752)","v":0},{"$f":"AM1752+AP1752","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1755:$D1756)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1755:$D1756)","v":0},{"$f":"AT1752-AM1752","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1757:$D1758)","v":40},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1757:$D1758)","v":0},{"$f":"SUM(V1753:W1753)","v":0},{"$f":"U1753+X1753","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1757:$D1758)","v":0},{"$f":"AB1753-U1753","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1757:$D1758)","v":0},{"$f":"SUM(AE1753:AF1753)","v":0},{"$f":"AD1753+AG1753","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1757:$D1758)","v":0},{"$f":"AK1753-AD1753","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1757:$D1758)","v":0},{"$f":"SUM(AN1753:AO1753)","v":0},{"$f":"AM1753+AP1753","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1757:$D1758)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1757:$D1758)","v":0},{"$f":"AT1753-AM1753","v":0}]
[0,null,{"$f":"C1736","v":"Training Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1759:$D1760)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1759:$D1760)","v":0},{"$f":"SUM(V1754:W1754)","v":0},{"$f":"U1754+X1754","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1759:$D1760)","v":0},{"$f":"AB1754-U1754","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1759:$D1760)","v":0},{"$f":"SUM(AE1754:AF1754)","v":0},{"$f":"AD1754+AG1754","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1759:$D1760)","v":0},{"$f":"AK1754-AD1754","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1759:$D1760)","v":0},{"$f":"SUM(AN1754:AO1754)","v":0},{"$f":"AM1754+AP1754","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1759:$D1760)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1759:$D1760)","v":0},{"$f":"AT1754-AM1754","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1756:I1757)","v":0},{"$f":"SUM(J1756:J1757)","v":79},157,157,675,0,0,0,0,675,{"$f":"SUM(S1756:S1757)","v":0},675,1070,0,0,0,1070,0,0,1070,0,937,0,0,0,937,0,0,937,0,989,0,0,0,989,0,0,989,0]
[1,null,{"$f":"C1736","v":"Training Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1761:$D1762)","v":0},79,157,157,675,0,0,0,0,675,{"$f":"DSUM($I$172:$BA$261,S$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1761:$D1762)","v":675},{"$f":"DSUM($I$172:$BA$261,U$172,$C1761:$D1762)","v":1070},{"$f":"DSUM($I$172:$BA$261,V$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1761:$D1762)","v":0},{"$f":"SUM(V1756:W1756)","v":0},{"$f":"U1756+X1756","v":1070},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1761:$D1762)","v":1070},{"$f":"AB1756-U1756","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1761:$D1762)","v":937},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1761:$D1762)","v":0},{"$f":"SUM(AE1756:AF1756)","v":0},{"$f":"AD1756+AG1756","v":937},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1761:$D1762)","v":937},{"$f":"AK1756-AD1756","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1761:$D1762)","v":989},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1761:$D1762)","v":0},{"$f":"SUM(AN1756:AO1756)","v":0},{"$f":"AM1756+AP1756","v":989},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1761:$D1762)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1761:$D1762)","v":989},{"$f":"AT1756-AM1756","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1763:$D1764)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1763:$D1764)","v":0},{"$f":"SUM(V1757:W1757)","v":0},{"$f":"U1757+X1757","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1763:$D1764)","v":0},{"$f":"AB1757-U1757","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1763:$D1764)","v":0},{"$f":"SUM(AE1757:AF1757)","v":0},{"$f":"AD1757+AG1757","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1763:$D1764)","v":0},{"$f":"AK1757-AD1757","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1763:$D1764)","v":0},{"$f":"SUM(AN1757:AO1757)","v":0},{"$f":"AM1757+AP1757","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1763:$D1764)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1763:$D1764)","v":0},{"$f":"AT1757-AM1757","v":0}]
[1,null,{"$f":"C1736","v":"Training Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1759,I1762,I1765:I1769)","v":1901},995,0,0,549,0,0,0,0,549,{"$f":"SUM(S1759,S1762,S1765:S1769)","v":0},549,1476,0,0,0,1476,{"$f":"SUM(Z1759,Z1762,Z1765:Z1769)","v":0},{"$f":"SUM(AA1759,AA1762,AA1765:AA1769)","v":0},{"$f":"SUM(AB1759,AB1762,AB1765:AB1769)","v":1476},0,688,0,0,{"$f":"SUM(AG1759,AG1762,AG1765:AG1769)","v":0},{"$f":"SUM(AH1759,AH1762,AH1765:AH1769)","v":688},{"$f":"SUM(AI1759,AI1762,AI1765:AI1769)","v":0},{"$f":"SUM(AJ1759,AJ1762,AJ1765:AJ1769)","v":0},{"$f":"SUM(AK1759,AK1762,AK1765:AK1769)","v":688},{"$f":"SUM(AL1759,AL1762,AL1765:AL1769)","v":0},{"$f":"SUM(AM1759,AM1762,AM1765:AM1769)","v":726.52800000000002},{"$f":"SUM(AN1759,AN1762,AN1765:AN1769)","v":0},0,{"$f":"SUM(AP1759,AP1762,AP1765:AP1769)","v":0},{"$f":"SUM(AQ1759,AQ1762,AQ1765:AQ1769)","v":726.52800000000002},{"$f":"SUM(AR1759,AR1762,AR1765:AR1769)","v":0},{"$f":"SUM(AS1759,AS1762,AS1765:AS1769)","v":0},{"$f":"SUM(AT1759,AT1762,AT1765:AT1769)","v":726.52800000000002},{"$f":"SUM(AU1759,AU1762,AU1765:AU1769)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1759,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1759:AU1759,\"<>0\")-COUNTBLANK(I1759:AU1759))<>0,1,0))","v":0},{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1759,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1759,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1760:I1761)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1760:S1761)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1760:Z1761)","v":0},{"$f":"SUM(AA1760:AA1761)","v":0},{"$f":"SUM(AB1760:AB1761)","v":0},0,0,0,0,{"$f":"SUM(AG1760:AG1761)","v":0},{"$f":"SUM(AH1760:AH1761)","v":0},{"$f":"SUM(AI1760:AI1761)","v":0},{"$f":"SUM(AJ1760:AJ1761)","v":0},{"$f":"SUM(AK1760:AK1761)","v":0},{"$f":"SUM(AL1760:AL1761)","v":0},{"$f":"SUM(AM1760:AM1761)","v":0},{"$f":"SUM(AN1760:AN1761)","v":0},0,{"$f":"SUM(AP1760:AP1761)","v":0},{"$f":"SUM(AQ1760:AQ1761)","v":0},{"$f":"SUM(AR1760:AR1761)","v":0},{"$f":"SUM(AS1760:AS1761)","v":0},{"$f":"SUM(AT1760:AT1761)","v":0},{"$f":"SUM(AU1760:AU1761)","v":0}]
[0,{"$f":"B1759","v":"019004010000"},{"$f":"C1736","v":"Training Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1760-S1760","v":0},0,null,null,{"$f":"SUM(V1760:W1760)","v":0},{"$f":"U1760+X1760","v":0},null,null,{"$f":"U1760+X1760+Z1760+AA1760","v":0},{"$f":"AB1760-U1760","v":0},0,null,null,{"$f":"SUM(AE1760:AF1760)","v":0},{"$f":"AD1760+AG1760","v":0},null,null,{"$f":"AD1760+AG1760+AI1760+AJ1760","v":0},{"$f":"AK1760-AD1760","v":0},0,null,null,{"$f":"SUM(AN1760:AO1760)","v":0},{"$f":"AM1760+AP1760","v":0},null,null,{"$f":"AM1760+AP1760+AR1760+AS1760","v":0},{"$f":"AT1760-AM1760","v":0}]
[0,"019004010000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1761-S1761","v":0},0,null,null,{"$f":"SUM(V1761:W1761)","v":0},{"$f":"U1761+X1761","v":0},null,null,{"$f":"U1761+X1761+Z1761+AA1761","v":0},{"$f":"AB1761-U1761","v":0},0,null,null,{"$f":"SUM(AE1761:AF1761)","v":0},{"$f":"AD1761+AG1761","v":0},null,null,{"$f":"AD1761+AG1761+AI1761+AJ1761","v":0},{"$f":"AK1761-AD1761","v":0},0,null,null,{"$f":"SUM(AN1761:AO1761)","v":0},{"$f":"AM1761+AP1761","v":0},null,null,{"$f":"AM1761+AP1761+AR1761+AS1761","v":0},{"$f":"AT1761-AM1761","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1762,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1762,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010000"},{"$f":"C1736","v":"Training Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1763:I1764)","v":1901},995,0,0,549,{"$f":"SUM(N1763:N1764)","v":0},0,0,0,{"$f":"SUM(M1762:Q1762)","v":549},{"$f":"SUM(S1763:S1764)","v":0},{"$f":"SUM(T1763:T1764)","v":549},1476,0,0,0,1476,{"$f":"SUM(Z1763:Z1764)","v":0},{"$f":"SUM(AA1763:AA1764)","v":0},1476,0,688,0,0,{"$f":"SUM(AG1763:AG1764)","v":0},{"$f":"SUM(AH1763:AH1764)","v":688},0,{"$f":"SUM(AJ1763:AJ1764)","v":0},{"$f":"SUM(AK1763:AK1764)","v":688},{"$f":"SUM(AL1763:AL1764)","v":0},{"$f":"SUM(AM1763:AM1764)","v":726.52800000000002},{"$f":"SUM(AN1763:AN1764)","v":0},0,{"$f":"SUM(AP1763:AP1764)","v":0},{"$f":"SUM(AQ1763:AQ1764)","v":726.52800000000002},0,{"$f":"SUM(AS1763:AS1764)","v":0},{"$f":"SUM(AT1763:AT1764)","v":726.52800000000002},{"$f":"SUM(AU1763:AU1764)","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1763,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010056"},43,41,null,"Transport equipment",null,null,1270,0,0,0,0,0,0,0,0,{"$f":"SUM(M1763:Q1763)","v":0},null,{"$f":"R1763-S1763","v":0},800,null,null,{"$f":"SUM(V1763:W1763)","v":0},{"$f":"U1763+X1763","v":800},null,null,{"$f":"U1763+X1763+Z1763+AA1763","v":800},{"$f":"AB1763-U1763","v":0},0,null,null,{"$f":"SUM(AE1763:AF1763)","v":0},{"$f":"AD1763+AG1763","v":0},null,null,{"$f":"AD1763+AG1763+AI1763+AJ1763","v":0},{"$f":"AK1763-AD1763","v":0},0,null,null,{"$f":"SUM(AN1763:AO1763)","v":0},{"$f":"AM1763+AP1763","v":0},null,null,{"$f":"AM1763+AP1763+AR1763+AS1763","v":0},{"$f":"AT1763-AM1763","v":0}]
[1,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1764,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010057"},{"$f":"C1736","v":"Training Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,631,995,0,0,549,0,0,0,0,549,null,549,676,null,null,0,676,null,null,676,0,688,null,null,0,688,null,null,688,0,726.52800000000002,null,null,0,726.52800000000002,null,null,726.52800000000002,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1765,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1766,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1767,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1768,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1676&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1769,Cover!$EM$4:$EM$4930,0)),0)","v":"019004010062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,I$269:I$281)","v":52},10,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1651,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1688,I1734,I1758,I1770)","v":206393},{"$f":"SUM(J1688,J1734,J1758,J1770)","v":200584},{"$f":"SUM(K1688,K1734,K1758,K1770)","v":184394},184394,569991,0,0,6684,0,576675,0,576675,545973,0,0,0,545973,0,0,545973,0,530579,0,0,0,530579,0,0,530579,0,568244.74658263731,0,0,0,568244.74658263731,0,0,568244.74658263731,{"$f":"SUM(AU1688,AU1734,AU1758,AU1770)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1772-I1686","v":0},{"$f":"J1772-J1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(L1660:L1669,\"=0\")+COUNTBLANK(L1660:L1669))=10))),1,0)","v":1},{"$f":"IF(AND(J1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(M1660:M1669,\"=0\")+COUNTBLANK(M1660:M1669))=10))),1,0)","v":1},{"$f":"IF(AND(K1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(N1660:N1669,\"=0\")+COUNTBLANK(N1660:N1669))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(P1660:P1669,\"=0\")+COUNTBLANK(P1660:P1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(S1660:S1669,\"=0\")+COUNTBLANK(S1660:S1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(Y1660:Y1669,\"=0\")+COUNTBLANK(Y1660:Y1669))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1686>0,(OR((COUNTIF($F1660:$F1669,\"=0\")+COUNTBLANK($F1660:$F1669))=10,(COUNTIF($G1660:$G1669,\"=0\")+COUNTBLANK($G1660:$G1669))=10,(COUNTIF($I1660:$I1669,\"=0\")+COUNTBLANK($I1660:$I1669))=10,(COUNTIF(AH1660:AH1669,\"=0\")+COUNTBLANK(AH1660:AH1669))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1759","v":0},{"$f":"+J1759","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1779:Q1779)","v":0},{"$f":"+S1759","v":0},{"$f":"SUM(T1780:T1781)","v":0},{"$f":"+U1759","v":0},{"$f":"+V1759","v":0},{"$f":"+W1759","v":0},0,0,0,0,0,0,{"$f":"+AD1759","v":0},{"$f":"+AE1759","v":0},{"$f":"+AF1759","v":0},{"$f":"SUM(AG1780:AG1781)","v":0},{"$f":"SUM(AH1780:AH1781)","v":0},0,{"$f":"SUM(AJ1780:AJ1781)","v":0},{"$f":"SUM(AK1780:AK1781)","v":0},{"$f":"SUM(AL1780:AL1781)","v":0},{"$f":"+AM1759","v":0},{"$f":"+AN1759","v":0},{"$f":"+AO1759","v":0},{"$f":"SUM(AP1780:AP1781)","v":0},{"$f":"SUM(AQ1780:AQ1781)","v":0},0,{"$f":"SUM(AS1780:AS1781)","v":0},{"$f":"SUM(AT1780:AT1781)","v":0},{"$f":"SUM(AU1780:AU1781)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1781:Q1781)","v":0},null,{"$f":"R1781-S1781","v":0},null,null,null,{"$f":"SUM(V1781:W1781)","v":0},{"$f":"U1781+X1781","v":0},null,null,{"$f":"U1781+X1781+Z1781+AA1781","v":0},{"$f":"AB1781-U1781","v":0},null,null,null,{"$f":"SUM(AE1781:AF1781)","v":0},{"$f":"AD1781+AG1781","v":0},null,null,{"$f":"AD1781+AG1781+AI1781+AJ1781","v":0},{"$f":"AK1781-AD1781","v":0},null,null,null,{"$f":"SUM(AN1781:AO1781)","v":0},{"$f":"AM1781+AP1781","v":0},null,null,{"$f":"AM1781+AP1781+AR1781+AS1781","v":0},{"$f":"AT1781-AM1781","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1782:Q1782)","v":0},null,{"$f":"R1782-S1782","v":0},null,null,null,{"$f":"SUM(V1782:W1782)","v":0},{"$f":"U1782+X1782","v":0},null,null,{"$f":"U1782+X1782+Z1782+AA1782","v":0},{"$f":"AB1782-U1782","v":0},null,null,null,{"$f":"SUM(AE1782:AF1782)","v":0},{"$f":"AD1782+AG1782","v":0},null,null,{"$f":"AD1782+AG1782+AI1782+AJ1782","v":0},{"$f":"AK1782-AD1782","v":0},null,null,null,{"$f":"SUM(AN1782:AO1782)","v":0},{"$f":"AM1782+AP1782","v":0},null,null,{"$f":"AM1782+AP1782+AR1782+AS1782","v":0},{"$f":"AT1782-AM1782","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[11,{"$f":"A1800","v":11},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Air Defence"}]
[1,null,null,null,{"$f":"B1800","v":11},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1800+3,0)<>\"\",OFFSET($F$43,A1800+3,0),\"\")","v":"Technical Support Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Technical Support Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1811:AF1811,\"<>0\")-COUNTBLANK(F1811:AF1811))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1820,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1924:AU1924,\">0.5\")+COUNTIF(I1924:AU1924,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1801))&E1801","v":"019004011"},null,null,1,"Technical Support Services",0,null,758181,761524,693916,693916,461636,0,0,6414,0,{"$f":"SUM(M1826:Q1826)","v":468050},null,{"$f":"R1826-S1826","v":468050},447304,null,null,{"$f":"SUM(V1826:W1826)","v":0},{"$f":"U1826+X1826","v":447304},null,null,{"$f":"U1826+X1826+Z1826+AA1826","v":447304},{"$f":"AB1826-U1826","v":0},453607,null,null,{"$f":"SUM(AE1826:AF1826)","v":0},{"$f":"AD1826+AG1826","v":453607},null,null,{"$f":"AD1826+AG1826+AI1826+AJ1826","v":453607},{"$f":"AK1826-AD1826","v":0},487169.36654588376,null,null,{"$f":"SUM(AN1826:AO1826)","v":0},{"$f":"AM1826+AP1826","v":487169.36654588376},null,null,{"$f":"AM1826+AP1826+AR1826+AS1826","v":487169.36654588376},{"$f":"AT1826-AM1826","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1827:AU1827,\"<>0\")-COUNTBLANK(F1827:AU1827))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1827:Q1827)","v":0},null,{"$f":"R1827-S1827","v":0},0,null,null,0,{"$f":"U1827+X1827","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1827+AP1827+AR1827+AS1827","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1830+AG1830","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1831+AG1831","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1826:I1835)","v":758181},761524,693916,693916,461636,0,0,6414,0,468050,0,468050,447304,0,0,0,447304,0,0,447304,0,453607,0,0,{"$f":"SUM(AG1826:AG1835)","v":0},{"$f":"SUM(AH1826:AH1835)","v":453607},0,{"$f":"SUM(AJ1826:AJ1835)","v":0},{"$f":"SUM(AK1826:AK1835)","v":453607},{"$f":"SUM(AL1826:AL1835)","v":0},{"$f":"SUM(AM1826:AM1835)","v":487169.36654588376},{"$f":"SUM(AN1826:AN1835)","v":0},0,{"$f":"SUM(AP1826:AP1835)","v":0},{"$f":"SUM(AQ1826:AQ1835)","v":487169.36654588376},0,{"$f":"SUM(AS1826:AS1835)","v":0},{"$f":"SUM(AT1826:AT1835)","v":487169.36654588376},{"$f":"SUM(AU1826:AU1835)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1837+X1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1837+AG1837","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1837+AP1837","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1839,I1842,I1881)","v":753349},758116,691070,691070,456371,0,0,6414,0,462785,0,462785,442121,0,0,0,{"$f":"U1838+X1838","v":442121},{"$f":"SUM(Z1839,Z1842,Z1881)","v":0},{"$f":"SUM(AA1839,AA1842,AA1881)","v":0},{"$f":"U1838+X1838+Z1838+AA1838","v":442121},{"$f":"SUM(AC1839,AC1842,AC1881)","v":0},447825,0,0,{"$f":"SUM(AG1839,AG1842,AG1881)","v":0},{"$f":"AD1838+AG1838","v":447825},{"$f":"SUM(AI1839,AI1842,AI1881)","v":0},{"$f":"SUM(AJ1839,AJ1842,AJ1881)","v":0},{"$f":"AD1838+AG1838+AI1838+AJ1838","v":447825},{"$f":"SUM(AL1839,AL1842,AL1881)","v":0},{"$f":"SUM(AM1839,AM1842,AM1881)","v":481063.67854588374},{"$f":"SUM(AN1839,AN1842,AN1881)","v":0},0,{"$f":"SUM(AP1839,AP1842,AP1881)","v":0},{"$f":"AM1838+AP1838","v":481063.67854588374},{"$f":"SUM(AR1839,AR1842,AR1881)","v":0},{"$f":"SUM(AS1839,AS1842,AS1881)","v":0},{"$f":"AM1838+AP1838+AR1838+AS1838","v":481063.67854588374},{"$f":"SUM(AU1839,AU1842,AU1881)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1839,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1839:AU1839,\"<>0\")-COUNTBLANK(I1839:AU1839))<>0,1,0))","v":1},{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1839,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1840:I1841)","v":570026},599127,655882,655882,422342,0,0,6414,0,428756,0,428756,404222,0,0,0,{"$f":"U1839+X1839","v":404222},{"$f":"SUM(Z1840:Z1841)","v":0},{"$f":"SUM(AA1840:AA1841)","v":0},{"$f":"U1839+X1839+Z1839+AA1839","v":404222},{"$f":"SUM(AC1840:AC1841)","v":0},408024,0,0,{"$f":"SUM(AG1840:AG1841)","v":0},{"$f":"AD1839+AG1839","v":408024},{"$f":"SUM(AI1840:AI1841)","v":0},{"$f":"SUM(AJ1840:AJ1841)","v":0},{"$f":"AD1839+AG1839+AI1839+AJ1839","v":408024},{"$f":"SUM(AL1840:AL1841)","v":0},{"$f":"SUM(AM1840:AM1841)","v":439033.82254588377},{"$f":"SUM(AN1840:AN1841)","v":0},0,{"$f":"SUM(AP1840:AP1841)","v":0},{"$f":"AM1839+AP1839","v":439033.82254588377},{"$f":"SUM(AR1840:AR1841)","v":0},{"$f":"SUM(AS1840:AS1841)","v":0},{"$f":"AM1839+AP1839+AR1839+AS1839","v":439033.82254588377},{"$f":"SUM(AU1840:AU1841)","v":0}]
[1,{"$f":"B1839","v":"019004011001"},null,null,null,"Salaries and wages",null,null,505039,530579,594872,594872,382159,0,0,6414,0,{"$f":"SUM(M1840:Q1840)","v":388573},null,{"$f":"R1840-S1840","v":388573},367595,null,null,{"$f":"SUM(V1840:W1840)","v":0},{"$f":"U1840+X1840","v":367595},null,null,{"$f":"U1840+X1840+Z1840+AA1840","v":367595},{"$f":"AB1840-U1840","v":0},376121,null,null,{"$f":"SUM(AE1840:AF1840)","v":0},{"$f":"AD1840+AG1840","v":376121},null,null,{"$f":"AD1840+AG1840+AI1840+AJ1840","v":376121},{"$f":"AK1840-AD1840","v":0},404706.19465957972,null,null,{"$f":"SUM(AN1840:AO1840)","v":0},{"$f":"AM1840+AP1840","v":404706.19465957972},null,null,{"$f":"AM1840+AP1840+AR1840+AS1840","v":404706.19465957972},{"$f":"AT1840-AM1840","v":0}]
[1,"019004011001",null,null,null,"Social contributions",null,null,64987,68548,61010,61010,40183,0,0,0,0,{"$f":"SUM(M1841:Q1841)","v":40183},null,{"$f":"R1841-S1841","v":40183},36627,null,null,{"$f":"SUM(V1841:W1841)","v":0},{"$f":"U1841+X1841","v":36627},null,null,{"$f":"U1841+X1841+Z1841+AA1841","v":36627},{"$f":"AB1841-U1841","v":0},31903,null,null,{"$f":"SUM(AE1841:AF1841)","v":0},{"$f":"AD1841+AG1841","v":31903},null,null,{"$f":"AD1841+AG1841+AI1841+AJ1841","v":31903},{"$f":"AK1841-AD1841","v":0},34327.627886304064,null,null,{"$f":"SUM(AN1841:AO1841)","v":0},{"$f":"AM1841+AP1841","v":34327.627886304064},null,null,{"$f":"AM1841+AP1841+AR1841+AS1841","v":34327.627886304064},{"$f":"AT1841-AM1841","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1842,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1843:I1880)","v":183323},158989,35188,35188,34029,0,0,0,0,34029,0,34029,37899,0,0,0,37899,{"$f":"SUM(Z1843:Z1880)","v":0},{"$f":"SUM(AA1843:AA1880)","v":0},37899,0,39801,0,0,0,{"$f":"SUM(AH1843:AH1880)","v":39801},{"$f":"SUM(AI1843:AI1880)","v":0},0,{"$f":"SUM(AK1843:AK1880)","v":39801},{"$f":"SUM(AL1843:AL1880)","v":0},42029.856,0,0,0,{"$f":"SUM(AQ1843:AQ1880)","v":42029.856},{"$f":"SUM(AR1843:AR1880)","v":0},0,{"$f":"SUM(AT1843:AT1880)","v":42029.856},{"$f":"SUM(AU1843:AU1880)","v":0}]
[0,{"$f":"B1842","v":"019004011002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1843:Q1843)","v":0},null,{"$f":"R1843-S1843","v":0},0,null,null,{"$f":"SUM(V1843:W1843)","v":0},{"$f":"U1843+X1843","v":0},null,null,{"$f":"U1843+X1843+Z1843+AA1843","v":0},{"$f":"AB1843-U1843","v":0},0,null,null,{"$f":"SUM(AE1843:AF1843)","v":0},{"$f":"AD1843+AG1843","v":0},null,null,{"$f":"AD1843+AG1843+AI1843+AJ1843","v":0},{"$f":"AK1843-AD1843","v":0},0,null,null,{"$f":"SUM(AN1843:AO1843)","v":0},{"$f":"AM1843+AP1843","v":0},null,null,{"$f":"AM1843+AP1843+AR1843+AS1843","v":0},{"$f":"AT1843-AM1843","v":0}]
[1,"019004011002",null,null,null,"Advertising",null,null,6,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Minor Assets",null,null,1055,417,1308,1308,611,0,0,0,0,611,null,611,659,null,null,0,659,null,null,659,0,703,null,null,0,703,null,null,703,0,742.36800000000005,null,null,0,742.36800000000005,null,null,742.36800000000005,0]
[0,"019004011002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004011002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Catering: Departmental activities",null,null,53,100,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,{"$f":"SUM(AE1848:AF1848)","v":0},{"$f":"AD1848+AG1848","v":2},null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0]
[1,"019004011002",null,null,null,"Communication (G&S)",null,null,261,262,398,398,365,0,0,0,0,365,null,365,381,null,null,{"$f":"SUM(V1849:W1849)","v":0},{"$f":"U1849+X1849","v":381},null,null,381,0,410,null,null,{"$f":"SUM(AE1849:AF1849)","v":0},{"$f":"AD1849+AG1849","v":410},null,null,410,0,432.96,null,null,{"$f":"SUM(AN1849:AO1849)","v":0},{"$f":"AM1849+AP1849","v":432.96},null,null,432.96,0]
[1,"019004011002",null,null,null,"Computer services",null,null,483,247,5824,5824,531,0,0,0,0,531,null,531,538,null,null,{"$f":"SUM(V1850:W1850)","v":0},{"$f":"U1850+X1850","v":538},null,null,538,0,565,null,null,{"$f":"SUM(AE1850:AF1850)","v":0},{"$f":"AD1850+AG1850","v":565},null,null,565,0,596.64,null,null,{"$f":"SUM(AN1850:AO1850)","v":0},{"$f":"AM1850+AP1850","v":596.64},null,null,596.64,0]
[1,"019004011002",null,null,null,"Consultants: Business and advisory services",null,null,316,55,909,909,428,0,0,0,0,428,null,428,459,null,null,0,459,null,null,459,0,499,null,null,0,499,null,null,499,0,526.94399999999996,null,null,0,526.94399999999996,null,null,526.94399999999996,0]
[1,"019004011002",null,null,null,"Infrastructure and planning services",null,null,122,66,529,529,599,0,0,0,0,599,null,599,628,null,null,0,628,null,null,628,0,654,null,null,0,654,null,null,654,0,690.62400000000002,null,null,0,690.62400000000002,null,null,690.62400000000002,0]
[1,"019004011002",null,null,null,"Laboratory services",null,null,0,0,30,30,31,0,0,0,0,31,null,31,32,null,null,0,32,null,null,32,0,34,null,null,0,34,null,null,34,0,35.903999999999996,null,null,0,35.903999999999996,null,null,35.903999999999996,0]
[0,"019004011002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1854:Q1854)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Science and technological services",null,null,346,0,0,0,1100,0,0,0,0,{"$f":"SUM(M1855:Q1855)","v":1100},null,1100,1210,null,null,0,1210,null,null,1210,0,1331,null,null,0,1331,null,null,1331,0,1405.5360000000001,null,null,0,1405.5360000000001,null,null,1405.5360000000001,0]
[1,"019004011002",null,null,null,"Contractors",null,null,56804,68917,7995,7995,7367,0,0,0,0,7367,null,7367,8550,null,null,0,8550,null,null,8550,0,9083,null,null,0,9083,null,null,9083,0,9591.6479999999992,null,null,0,9591.6479999999992,null,null,9591.6479999999992,0]
[1,"019004011002",null,null,null,"Agency and support/outsourced services",null,null,95522,67029,28,28,40,0,0,0,0,40,null,40,42,null,null,0,42,null,null,42,0,45,null,null,0,45,null,null,45,0,47.52,null,null,0,47.52,null,null,47.52,0]
[0,"019004011002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Fleet services (including government motor transport)",null,null,198,291,480,480,764,0,0,0,0,764,null,764,817,null,null,0,817,null,null,817,0,869,null,null,0,869,null,null,869,0,917.66399999999999,null,null,0,917.66399999999999,null,null,917.66399999999999,0]
[0,"019004011002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,2271,210,210,3760,0,0,0,0,{"$f":"SUM(M1861:Q1861)","v":3760},null,3760,3729,null,null,0,3729,null,null,3729,0,4153,null,null,0,4153,null,null,4153,0,4385.5680000000002,null,null,0,4385.5680000000002,null,null,4385.5680000000002,0]
[0,"019004011002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Inventory: Food and food supplies",null,null,0,1,0,0,0,0,0,0,0,{"$f":"SUM(M1863:Q1863)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Inventory: Fuel, oil and gas",null,null,1000,882,2834,2834,1800,0,0,0,0,1800,null,1800,1732,null,null,0,1732,null,null,1732,0,1856,null,null,0,1856,null,null,1856,0,1959.9360000000001,null,null,0,1959.9360000000001,null,null,1959.9360000000001,0]
[0,"019004011002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Inventory: Materials and supplies",null,null,3501,1591,1355,1355,1519,0,0,0,0,1519,null,1519,1663,null,null,0,1663,null,null,1663,0,1692,null,null,0,1692,null,null,1692,0,1786.752,null,null,0,1786.752,null,null,1786.752,0]
[1,"019004011002",null,null,null,"Inventory: Medical supplies",null,null,19,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004011002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019004011002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Inventory: Other supplies",null,null,2,19,0,0,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[1,"019004011002",null,null,null,"Consumable supplies",null,null,3975,1770,2053,2053,1934,0,0,0,0,1934,null,1934,2106,null,null,0,2106,null,null,2106,0,2241,null,null,0,2241,null,null,2241,0,2366.4960000000001,null,null,0,2366.4960000000001,null,null,2366.4960000000001,0]
[1,"019004011002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1719,561,482,482,881,0,0,0,0,881,null,881,974,null,null,0,974,null,null,974,0,1047,null,null,0,1047,null,null,1047,0,1105.6320000000001,null,null,0,1105.6320000000001,null,null,1105.6320000000001,0]
[1,"019004011002",null,null,null,"Operating leases",null,null,57,82,1467,1467,1217,0,0,0,0,1217,null,1217,1203,null,null,0,1203,null,null,1203,0,1248,null,null,0,1248,null,null,1248,0,1317.8880000000001,null,null,0,1317.8880000000001,null,null,1317.8880000000001,0]
[0,"019004011002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Property payments",null,null,414,260,448,448,234,0,0,0,0,234,null,234,247,null,null,0,247,null,null,247,0,264,null,null,0,264,null,null,264,0,278.78399999999999,null,null,0,278.78399999999999,null,null,278.78399999999999,0]
[0,"019004011002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019004011002",null,null,null,"Travel and subsistence",null,null,10648,9766,5960,5960,6375,0,0,0,0,6375,null,6375,6982,null,null,0,6982,null,null,6982,0,7515,null,null,0,7515,null,null,7515,0,7935.84,null,null,0,7935.84,null,null,7935.84,0]
[1,"019004011002",null,null,null,"Training and development",null,null,6206,3517,1905,1905,3356,0,0,0,0,3356,null,3356,4790,null,null,0,4790,null,null,4790,0,4362,null,null,0,4362,null,null,4362,0,4606.2719999999999,null,null,0,4606.2719999999999,null,null,4606.2719999999999,0]
[1,"019004011002",null,null,null,"Operating payments",null,null,616,883,973,973,1114,0,0,0,0,1114,null,1114,1154,null,null,0,1154,null,null,1154,0,1227,null,null,0,1227,null,null,1227,0,1295.712,null,null,0,1295.712,null,null,1295.712,0]
[0,"019004011002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1881,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1882:I1883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1882:AU1883)","v":0}]
[0,{"$f":"B1881","v":"019004011003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1882:Q1882)","v":0},null,{"$f":"R1882-S1882","v":0},0,null,null,{"$f":"SUM(V1882:W1882)","v":0},{"$f":"U1882+X1882","v":0},null,null,{"$f":"U1882+X1882+Z1882+AA1882","v":0},{"$f":"AB1882-U1882","v":0},0,null,null,{"$f":"SUM(AE1882:AF1882)","v":0},{"$f":"AD1882+AG1882","v":0},null,null,{"$f":"AD1882+AG1882+AI1882+AJ1882","v":0},{"$f":"AK1882-AD1882","v":0},0,null,null,{"$f":"SUM(AN1882:AO1882)","v":0},{"$f":"AM1882+AP1882","v":0},null,null,{"$f":"AM1882+AP1882+AR1882+AS1882","v":0},{"$f":"AT1882-AM1882","v":0}]
[0,"019004011003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1883-S1883","v":0},0,null,null,{"$f":"SUM(V1883:W1883)","v":0},{"$f":"U1883+X1883","v":0},null,null,{"$f":"U1883+X1883+Z1883+AA1883","v":0},{"$f":"AB1883-U1883","v":0},0,null,null,{"$f":"SUM(AE1883:AF1883)","v":0},{"$f":"AD1883+AG1883","v":0},null,null,{"$f":"AD1883+AG1883+AI1883+AJ1883","v":0},{"$f":"AK1883-AD1883","v":0},0,null,null,{"$f":"SUM(AN1883:AO1883)","v":0},{"$f":"AM1883+AP1883","v":0},null,null,{"$f":"AM1883+AP1883+AR1883+AS1883","v":0},{"$f":"AT1883-AM1883","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1885,I1892,I1895,I1896,I1897,I1904,I1905)","v":1827},{"$f":"SUM(J1885,J1892,J1895,J1896,J1897,J1904,J1905)","v":870},1642,1642,1921,0,0,0,0,1921,{"$f":"SUM(S1885,S1892,S1895,S1896,S1897,S1904,S1905)","v":0},1921,1396,0,0,0,1396,0,0,1396,0,1734,0,0,0,1734,0,0,1734,0,1831,0,0,0,1831,0,0,1831,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1885,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1885:AU1885,\"<>0\")-COUNTBLANK(I1885:AU1885))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1886,I1889)","v":0},{"$f":"SUM(J1886,J1889)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1886,S1889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1800,0)","v":"Technical Support Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1887:I1888)","v":0},{"$f":"SUM(J1887:J1888)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1887:S1888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1885:$D1886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1885:$D1886)","v":0},{"$f":"SUM(V1887:W1887)","v":0},{"$f":"U1887+X1887","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1885:$D1886)","v":0},{"$f":"AB1887-U1887","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1885:$D1886)","v":0},{"$f":"SUM(AE1887:AF1887)","v":0},{"$f":"AD1887+AG1887","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1885:$D1886)","v":0},{"$f":"AK1887-AD1887","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1885:$D1886)","v":0},{"$f":"SUM(AN1887:AO1887)","v":0},{"$f":"AM1887+AP1887","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1885:$D1886)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1885:$D1886)","v":0},{"$f":"AT1887-AM1887","v":0}]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1887:$D1888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1887:$D1888)","v":0},{"$f":"SUM(V1888:W1888)","v":0},{"$f":"U1888+X1888","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1887:$D1888)","v":0},{"$f":"AB1888-U1888","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1887:$D1888)","v":0},{"$f":"SUM(AE1888:AF1888)","v":0},{"$f":"AD1888+AG1888","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1887:$D1888)","v":0},{"$f":"AK1888-AD1888","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1887:$D1888)","v":0},{"$f":"SUM(AN1888:AO1888)","v":0},{"$f":"AM1888+AP1888","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1887:$D1888)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1887:$D1888)","v":0},{"$f":"AT1888-AM1888","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1890:I1891)","v":0},{"$f":"SUM(J1890:J1891)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1890:S1891)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1889:$D1890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1889:$D1890)","v":0},{"$f":"SUM(V1890:W1890)","v":0},{"$f":"U1890+X1890","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1889:$D1890)","v":0},{"$f":"AB1890-U1890","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1889:$D1890)","v":0},{"$f":"SUM(AE1890:AF1890)","v":0},{"$f":"AD1890+AG1890","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1889:$D1890)","v":0},{"$f":"AK1890-AD1890","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1889:$D1890)","v":0},{"$f":"SUM(AN1890:AO1890)","v":0},{"$f":"AM1890+AP1890","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1889:$D1890)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1889:$D1890)","v":0},{"$f":"AT1890-AM1890","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1891:$D1892)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1891:$D1892)","v":0},{"$f":"SUM(V1891:W1891)","v":0},{"$f":"U1891+X1891","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1891:$D1892)","v":0},{"$f":"AB1891-U1891","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1891:$D1892)","v":0},{"$f":"SUM(AE1891:AF1891)","v":0},{"$f":"AD1891+AG1891","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1891:$D1892)","v":0},{"$f":"AK1891-AD1891","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1891:$D1892)","v":0},{"$f":"SUM(AN1891:AO1891)","v":0},{"$f":"AM1891+AP1891","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1891:$D1892)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1891:$D1892)","v":0},{"$f":"AT1891-AM1891","v":0}]
[1,null,{"$f":"C1886","v":"Technical Support Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1893:I1894)","v":900},{"$f":"SUM(J1893:J1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1893:S1894)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1893:Z1894)","v":0},{"$f":"SUM(AA1893:AA1894)","v":0},{"$f":"SUM(AB1893:AB1894)","v":0},{"$f":"SUM(AC1893:AC1894)","v":0},{"$f":"SUM(AD1893:AD1894)","v":0},0,0,0,0,{"$f":"SUM(AI1893:AI1894)","v":0},{"$f":"SUM(AJ1893:AJ1894)","v":0},{"$f":"SUM(AK1893:AK1894)","v":0},{"$f":"SUM(AL1893:AL1894)","v":0},{"$f":"SUM(AM1893:AM1894)","v":0},{"$f":"SUM(AN1893:AN1894)","v":0},0,0,0,{"$f":"SUM(AR1893:AR1894)","v":0},{"$f":"SUM(AS1893:AS1894)","v":0},{"$f":"SUM(AT1893:AT1894)","v":0},{"$f":"SUM(AU1893:AU1894)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1893:$D1894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1893:$D1894)","v":0},{"$f":"SUM(V1893:W1893)","v":0},{"$f":"U1893+X1893","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1893:$D1894)","v":0},{"$f":"AB1893-U1893","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1893:$D1894)","v":0},{"$f":"SUM(AE1893:AF1893)","v":0},{"$f":"AD1893+AG1893","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1893:$D1894)","v":0},{"$f":"AK1893-AD1893","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1893:$D1894)","v":0},{"$f":"SUM(AN1893:AO1893)","v":0},{"$f":"AM1893+AP1893","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1893:$D1894)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1893:$D1894)","v":0},{"$f":"AT1893-AM1893","v":0}]
[1,null,{"$f":"C1886","v":"Technical Support Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1895:$D1896)","v":900},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1895:$D1896)","v":0},{"$f":"SUM(V1894:W1894)","v":0},{"$f":"U1894+X1894","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1895:$D1896)","v":0},{"$f":"AB1894-U1894","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1895:$D1896)","v":0},{"$f":"SUM(AE1894:AF1894)","v":0},{"$f":"AD1894+AG1894","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1895:$D1896)","v":0},{"$f":"AK1894-AD1894","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1895:$D1896)","v":0},{"$f":"SUM(AN1894:AO1894)","v":0},{"$f":"AM1894+AP1894","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1895:$D1896)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1895:$D1896)","v":0},{"$f":"AT1894-AM1894","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1897:$D1898)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1897:$D1898)","v":0},{"$f":"SUM(V1895:W1895)","v":0},{"$f":"U1895+X1895","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1897:$D1898)","v":0},{"$f":"AB1895-U1895","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1897:$D1898)","v":0},{"$f":"SUM(AE1895:AF1895)","v":0},{"$f":"AD1895+AG1895","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1897:$D1898)","v":0},{"$f":"AK1895-AD1895","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1897:$D1898)","v":0},{"$f":"SUM(AN1895:AO1895)","v":0},{"$f":"AM1895+AP1895","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1897:$D1898)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1897:$D1898)","v":0},{"$f":"AT1895-AM1895","v":0}]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1899:$D1900)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1899:$D1900)","v":0},{"$f":"SUM(V1896:W1896)","v":0},{"$f":"U1896+X1896","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1899:$D1900)","v":0},{"$f":"AB1896-U1896","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1899:$D1900)","v":0},{"$f":"SUM(AE1896:AF1896)","v":0},{"$f":"AD1896+AG1896","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1899:$D1900)","v":0},{"$f":"AK1896-AD1896","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1899:$D1900)","v":0},{"$f":"SUM(AN1896:AO1896)","v":0},{"$f":"AM1896+AP1896","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1899:$D1900)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1899:$D1900)","v":0},{"$f":"AT1896-AM1896","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1898,I1901)","v":0},{"$f":"SUM(J1898,J1901)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1898,S1901)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1899:I1900)","v":0},{"$f":"SUM(J1899:J1900)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1899:S1900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1901:$D1902)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1901:$D1902)","v":0},{"$f":"SUM(V1899:W1899)","v":0},{"$f":"U1899+X1899","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1901:$D1902)","v":0},{"$f":"AB1899-U1899","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1901:$D1902)","v":0},{"$f":"SUM(AE1899:AF1899)","v":0},{"$f":"AD1899+AG1899","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1901:$D1902)","v":0},{"$f":"AK1899-AD1899","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1901:$D1902)","v":0},{"$f":"SUM(AN1899:AO1899)","v":0},{"$f":"AM1899+AP1899","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1901:$D1902)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1901:$D1902)","v":0},{"$f":"AT1899-AM1899","v":0}]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1903:$D1904)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1903:$D1904)","v":0},{"$f":"SUM(V1900:W1900)","v":0},{"$f":"U1900+X1900","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1903:$D1904)","v":0},{"$f":"AB1900-U1900","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1903:$D1904)","v":0},{"$f":"SUM(AE1900:AF1900)","v":0},{"$f":"AD1900+AG1900","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1903:$D1904)","v":0},{"$f":"AK1900-AD1900","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1903:$D1904)","v":0},{"$f":"SUM(AN1900:AO1900)","v":0},{"$f":"AM1900+AP1900","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1903:$D1904)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1903:$D1904)","v":0},{"$f":"AT1900-AM1900","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1902:I1903)","v":0},{"$f":"SUM(J1902:J1903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1902:S1903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1905:$D1906)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1905:$D1906)","v":0},{"$f":"SUM(V1902:W1902)","v":0},{"$f":"U1902+X1902","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1905:$D1906)","v":0},{"$f":"AB1902-U1902","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1905:$D1906)","v":0},{"$f":"SUM(AE1902:AF1902)","v":0},{"$f":"AD1902+AG1902","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1905:$D1906)","v":0},{"$f":"AK1902-AD1902","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1905:$D1906)","v":0},{"$f":"SUM(AN1902:AO1902)","v":0},{"$f":"AM1902+AP1902","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1905:$D1906)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1905:$D1906)","v":0},{"$f":"AT1902-AM1902","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1907:$D1908)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1907:$D1908)","v":0},{"$f":"SUM(V1903:W1903)","v":0},{"$f":"U1903+X1903","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1907:$D1908)","v":0},{"$f":"AB1903-U1903","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1907:$D1908)","v":0},{"$f":"SUM(AE1903:AF1903)","v":0},{"$f":"AD1903+AG1903","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1907:$D1908)","v":0},{"$f":"AK1903-AD1903","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1907:$D1908)","v":0},{"$f":"SUM(AN1903:AO1903)","v":0},{"$f":"AM1903+AP1903","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1907:$D1908)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1907:$D1908)","v":0},{"$f":"AT1903-AM1903","v":0}]
[0,null,{"$f":"C1886","v":"Technical Support Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1909:$D1910)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1909:$D1910)","v":0},{"$f":"SUM(V1904:W1904)","v":0},{"$f":"U1904+X1904","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1909:$D1910)","v":0},{"$f":"AB1904-U1904","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1909:$D1910)","v":0},{"$f":"SUM(AE1904:AF1904)","v":0},{"$f":"AD1904+AG1904","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1909:$D1910)","v":0},{"$f":"AK1904-AD1904","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1909:$D1910)","v":0},{"$f":"SUM(AN1904:AO1904)","v":0},{"$f":"AM1904+AP1904","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1909:$D1910)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1909:$D1910)","v":0},{"$f":"AT1904-AM1904","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1906:I1907)","v":927},{"$f":"SUM(J1906:J1907)","v":870},1642,1642,1921,0,0,0,0,1921,{"$f":"SUM(S1906:S1907)","v":0},1921,1396,0,0,0,1396,0,0,1396,0,1734,0,0,0,1734,0,0,1734,0,1831,0,0,0,1831,0,0,1831,0]
[1,null,{"$f":"C1886","v":"Technical Support Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1911:$D1912)","v":927},870,1642,1642,1921,0,0,0,0,1921,{"$f":"DSUM($I$172:$BA$261,S$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1911:$D1912)","v":1921},{"$f":"DSUM($I$172:$BA$261,U$172,$C1911:$D1912)","v":1396},{"$f":"DSUM($I$172:$BA$261,V$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1911:$D1912)","v":0},{"$f":"SUM(V1906:W1906)","v":0},{"$f":"U1906+X1906","v":1396},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1911:$D1912)","v":1396},{"$f":"AB1906-U1906","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1911:$D1912)","v":1734},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1911:$D1912)","v":0},{"$f":"SUM(AE1906:AF1906)","v":0},{"$f":"AD1906+AG1906","v":1734},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1911:$D1912)","v":1734},{"$f":"AK1906-AD1906","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1911:$D1912)","v":1831},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1911:$D1912)","v":0},{"$f":"SUM(AN1906:AO1906)","v":0},{"$f":"AM1906+AP1906","v":1831},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1911:$D1912)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1911:$D1912)","v":1831},{"$f":"AT1906-AM1906","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1913:$D1914)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1913:$D1914)","v":0},{"$f":"SUM(V1907:W1907)","v":0},{"$f":"U1907+X1907","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1913:$D1914)","v":0},{"$f":"AB1907-U1907","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1913:$D1914)","v":0},{"$f":"SUM(AE1907:AF1907)","v":0},{"$f":"AD1907+AG1907","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1913:$D1914)","v":0},{"$f":"AK1907-AD1907","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1913:$D1914)","v":0},{"$f":"SUM(AN1907:AO1907)","v":0},{"$f":"AM1907+AP1907","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1913:$D1914)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1913:$D1914)","v":0},{"$f":"AT1907-AM1907","v":0}]
[1,null,{"$f":"C1886","v":"Technical Support Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1909,I1912,I1915:I1919)","v":2954},2511,1204,1204,3344,0,0,0,0,3344,{"$f":"SUM(S1909,S1912,S1915:S1919)","v":0},3344,3787,0,0,0,3787,{"$f":"SUM(Z1909,Z1912,Z1915:Z1919)","v":0},{"$f":"SUM(AA1909,AA1912,AA1915:AA1919)","v":0},{"$f":"SUM(AB1909,AB1912,AB1915:AB1919)","v":3787},0,4048,0,0,{"$f":"SUM(AG1909,AG1912,AG1915:AG1919)","v":0},{"$f":"SUM(AH1909,AH1912,AH1915:AH1919)","v":4048},{"$f":"SUM(AI1909,AI1912,AI1915:AI1919)","v":0},{"$f":"SUM(AJ1909,AJ1912,AJ1915:AJ1919)","v":0},{"$f":"SUM(AK1909,AK1912,AK1915:AK1919)","v":4048},{"$f":"SUM(AL1909,AL1912,AL1915:AL1919)","v":0},{"$f":"SUM(AM1909,AM1912,AM1915:AM1919)","v":4274.6880000000001},{"$f":"SUM(AN1909,AN1912,AN1915:AN1919)","v":0},0,{"$f":"SUM(AP1909,AP1912,AP1915:AP1919)","v":0},{"$f":"SUM(AQ1909,AQ1912,AQ1915:AQ1919)","v":4274.6880000000001},{"$f":"SUM(AR1909,AR1912,AR1915:AR1919)","v":0},{"$f":"SUM(AS1909,AS1912,AS1915:AS1919)","v":0},{"$f":"SUM(AT1909,AT1912,AT1915:AT1919)","v":4274.6880000000001},{"$f":"SUM(AU1909,AU1912,AU1915:AU1919)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1909,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1909:AU1909,\"<>0\")-COUNTBLANK(I1909:AU1909))<>0,1,0))","v":1},{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1909,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1909,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1910:I1911)","v":0},13,0,0,0,0,0,0,0,0,{"$f":"SUM(S1910:S1911)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1910:Z1911)","v":0},{"$f":"SUM(AA1910:AA1911)","v":0},{"$f":"SUM(AB1910:AB1911)","v":0},0,0,0,0,{"$f":"SUM(AG1910:AG1911)","v":0},{"$f":"SUM(AH1910:AH1911)","v":0},{"$f":"SUM(AI1910:AI1911)","v":0},{"$f":"SUM(AJ1910:AJ1911)","v":0},{"$f":"SUM(AK1910:AK1911)","v":0},{"$f":"SUM(AL1910:AL1911)","v":0},{"$f":"SUM(AM1910:AM1911)","v":0},{"$f":"SUM(AN1910:AN1911)","v":0},0,{"$f":"SUM(AP1910:AP1911)","v":0},{"$f":"SUM(AQ1910:AQ1911)","v":0},{"$f":"SUM(AR1910:AR1911)","v":0},{"$f":"SUM(AS1910:AS1911)","v":0},{"$f":"SUM(AT1910:AT1911)","v":0},{"$f":"SUM(AU1910:AU1911)","v":0}]
[1,{"$f":"B1909","v":"019004011000"},{"$f":"C1886","v":"Technical Support Services"},"Non-profit institutions",null,"Buildings",null,null,0,13,0,0,0,0,0,0,0,0,null,{"$f":"R1910-S1910","v":0},0,null,null,{"$f":"SUM(V1910:W1910)","v":0},{"$f":"U1910+X1910","v":0},null,null,{"$f":"U1910+X1910+Z1910+AA1910","v":0},{"$f":"AB1910-U1910","v":0},0,null,null,{"$f":"SUM(AE1910:AF1910)","v":0},{"$f":"AD1910+AG1910","v":0},null,null,{"$f":"AD1910+AG1910+AI1910+AJ1910","v":0},{"$f":"AK1910-AD1910","v":0},0,null,null,{"$f":"SUM(AN1910:AO1910)","v":0},{"$f":"AM1910+AP1910","v":0},null,null,{"$f":"AM1910+AP1910+AR1910+AS1910","v":0},{"$f":"AT1910-AM1910","v":0}]
[0,"019004011000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1911-S1911","v":0},0,null,null,{"$f":"SUM(V1911:W1911)","v":0},{"$f":"U1911+X1911","v":0},null,null,{"$f":"U1911+X1911+Z1911+AA1911","v":0},{"$f":"AB1911-U1911","v":0},0,null,null,{"$f":"SUM(AE1911:AF1911)","v":0},{"$f":"AD1911+AG1911","v":0},null,null,{"$f":"AD1911+AG1911+AI1911+AJ1911","v":0},{"$f":"AK1911-AD1911","v":0},0,null,null,{"$f":"SUM(AN1911:AO1911)","v":0},{"$f":"AM1911+AP1911","v":0},null,null,{"$f":"AM1911+AP1911+AR1911+AS1911","v":0},{"$f":"AT1911-AM1911","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1912,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1912,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011000"},{"$f":"C1886","v":"Technical Support Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1913:I1914)","v":2954},2498,1204,1204,3344,{"$f":"SUM(N1913:N1914)","v":0},0,0,0,{"$f":"SUM(M1912:Q1912)","v":3344},{"$f":"SUM(S1913:S1914)","v":0},{"$f":"SUM(T1913:T1914)","v":3344},3787,0,0,0,3787,{"$f":"SUM(Z1913:Z1914)","v":0},{"$f":"SUM(AA1913:AA1914)","v":0},3787,0,4048,0,0,{"$f":"SUM(AG1913:AG1914)","v":0},{"$f":"SUM(AH1913:AH1914)","v":4048},0,{"$f":"SUM(AJ1913:AJ1914)","v":0},{"$f":"SUM(AK1913:AK1914)","v":4048},{"$f":"SUM(AL1913:AL1914)","v":0},{"$f":"SUM(AM1913:AM1914)","v":4274.6880000000001},{"$f":"SUM(AN1913:AN1914)","v":0},0,{"$f":"SUM(AP1913:AP1914)","v":0},{"$f":"SUM(AQ1913:AQ1914)","v":4274.6880000000001},0,{"$f":"SUM(AS1913:AS1914)","v":0},{"$f":"SUM(AT1913:AT1914)","v":4274.6880000000001},{"$f":"SUM(AU1913:AU1914)","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1913,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011056"},43,41,null,"Transport equipment",null,null,697,0,223,223,0,0,0,0,0,{"$f":"SUM(M1913:Q1913)","v":0},null,{"$f":"R1913-S1913","v":0},238,null,null,{"$f":"SUM(V1913:W1913)","v":0},{"$f":"U1913+X1913","v":238},null,null,{"$f":"U1913+X1913+Z1913+AA1913","v":238},{"$f":"AB1913-U1913","v":0},250,null,null,{"$f":"SUM(AE1913:AF1913)","v":0},{"$f":"AD1913+AG1913","v":250},null,null,{"$f":"AD1913+AG1913+AI1913+AJ1913","v":250},{"$f":"AK1913-AD1913","v":0},264,null,null,{"$f":"SUM(AN1913:AO1913)","v":0},{"$f":"AM1913+AP1913","v":264},null,null,{"$f":"AM1913+AP1913+AR1913+AS1913","v":264},{"$f":"AT1913-AM1913","v":0}]
[1,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1914,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011057"},{"$f":"C1886","v":"Technical Support Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,2257,2498,981,981,3344,0,0,0,0,3344,null,3344,3549,null,null,0,3549,null,null,3549,0,3798,null,null,0,3798,null,null,3798,0,4010.6880000000001,null,null,0,4010.6880000000001,null,null,4010.6880000000001,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1915,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1916,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1917,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1918,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1826&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1919,Cover!$EM$4:$EM$4930,0)),0)","v":"019004011062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,I$269:I$281)","v":51},27,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1801,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1838,I1884,I1908,I1920)","v":758181},{"$f":"SUM(J1838,J1884,J1908,J1920)","v":761524},{"$f":"SUM(K1838,K1884,K1908,K1920)","v":693916},693916,461636,0,0,6414,0,468050,0,468050,447304,0,0,0,447304,0,0,447304,0,453607,0,0,0,453607,0,0,453607,0,487169.36654588376,0,0,0,487169.36654588376,0,0,487169.36654588376,{"$f":"SUM(AU1838,AU1884,AU1908,AU1920)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1922-I1836","v":0},{"$f":"J1922-J1836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(L1810:L1819,\"=0\")+COUNTBLANK(L1810:L1819))=10))),1,0)","v":1},{"$f":"IF(AND(J1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(M1810:M1819,\"=0\")+COUNTBLANK(M1810:M1819))=10))),1,0)","v":1},{"$f":"IF(AND(K1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(N1810:N1819,\"=0\")+COUNTBLANK(N1810:N1819))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(P1810:P1819,\"=0\")+COUNTBLANK(P1810:P1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(S1810:S1819,\"=0\")+COUNTBLANK(S1810:S1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(Y1810:Y1819,\"=0\")+COUNTBLANK(Y1810:Y1819))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1836>0,(OR((COUNTIF($F1810:$F1819,\"=0\")+COUNTBLANK($F1810:$F1819))=10,(COUNTIF($G1810:$G1819,\"=0\")+COUNTBLANK($G1810:$G1819))=10,(COUNTIF($I1810:$I1819,\"=0\")+COUNTBLANK($I1810:$I1819))=10,(COUNTIF(AH1810:AH1819,\"=0\")+COUNTBLANK(AH1810:AH1819))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1909","v":0},{"$f":"+J1909","v":13},0,0,0,0,0,0,0,{"$f":"SUM(M1929:Q1929)","v":0},{"$f":"+S1909","v":0},{"$f":"SUM(T1930:T1931)","v":0},{"$f":"+U1909","v":0},{"$f":"+V1909","v":0},{"$f":"+W1909","v":0},0,0,0,0,0,0,{"$f":"+AD1909","v":0},{"$f":"+AE1909","v":0},{"$f":"+AF1909","v":0},{"$f":"SUM(AG1930:AG1931)","v":0},{"$f":"SUM(AH1930:AH1931)","v":0},0,{"$f":"SUM(AJ1930:AJ1931)","v":0},{"$f":"SUM(AK1930:AK1931)","v":0},{"$f":"SUM(AL1930:AL1931)","v":0},{"$f":"+AM1909","v":0},{"$f":"+AN1909","v":0},{"$f":"+AO1909","v":0},{"$f":"SUM(AP1930:AP1931)","v":0},{"$f":"SUM(AQ1930:AQ1931)","v":0},0,{"$f":"SUM(AS1930:AS1931)","v":0},{"$f":"SUM(AT1930:AT1931)","v":0},{"$f":"SUM(AU1930:AU1931)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1931:Q1931)","v":0},null,{"$f":"R1931-S1931","v":0},null,null,null,{"$f":"SUM(V1931:W1931)","v":0},{"$f":"U1931+X1931","v":0},null,null,{"$f":"U1931+X1931+Z1931+AA1931","v":0},{"$f":"AB1931-U1931","v":0},null,null,null,{"$f":"SUM(AE1931:AF1931)","v":0},{"$f":"AD1931+AG1931","v":0},null,null,{"$f":"AD1931+AG1931+AI1931+AJ1931","v":0},{"$f":"AK1931-AD1931","v":0},null,null,null,{"$f":"SUM(AN1931:AO1931)","v":0},{"$f":"AM1931+AP1931","v":0},null,null,{"$f":"AM1931+AP1931+AR1931+AS1931","v":0},{"$f":"AT1931-AM1931","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1932:Q1932)","v":0},null,{"$f":"R1932-S1932","v":0},null,null,null,{"$f":"SUM(V1932:W1932)","v":0},{"$f":"U1932+X1932","v":0},null,null,{"$f":"U1932+X1932+Z1932+AA1932","v":0},{"$f":"AB1932-U1932","v":0},null,null,null,{"$f":"SUM(AE1932:AF1932)","v":0},{"$f":"AD1932+AG1932","v":0},null,null,{"$f":"AD1932+AG1932+AI1932+AJ1932","v":0},{"$f":"AK1932-AD1932","v":0},null,null,null,{"$f":"SUM(AN1932:AO1932)","v":0},{"$f":"AM1932+AP1932","v":0},null,null,{"$f":"AM1932+AP1932+AR1932+AS1932","v":0},{"$f":"AT1932-AM1932","v":0}]

{"sheet":"5","index":8,"n_rows":1032,"n_cols":56,"rows_kept":1032,"cut":false,"hidden":false,"merged":[[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,45,175,45],[173,46,175,46],[173,47,175,47],[174,21,174,22],[174,23,175,23],[174,30,174,31],[174,32,175,32],[174,39,174,40],[174,41,175,41],[173,37,175,37],[173,38,175,38],[173,39,173,41],[173,42,175,42],[173,43,175,43],[173,44,175,44],[173,29,175,29],[173,30,173,32],[173,33,175,33],[173,34,175,34],[173,35,175,35],[173,36,175,36],[173,21,173,23],[173,24,175,24],[173,25,175,25],[173,26,175,26],[173,27,175,27],[173,28,175,28],[173,5,173,6],[173,13,173,16],[173,17,175,17],[173,18,175,18],[173,19,175,19],[173,20,175,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[42,26,44,26],[42,27,44,27],[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4050)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",5,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Maritime Defence"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide prepared and supported maritime defence capabilities for the defence and protection of South Africa.\n\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,"11 081",8951,"12 000",744.61,"12 000",null,"12 000","12 000",null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,"103% (548)","80% (422)","14.6% (77)","80% (438)",null,"80% (438)","80% (460)",null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Maritime Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":488771},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":524851},545183,545183,581621,0,0,7189,0,588810,0,588810,559704,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":559704},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,559704,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":558723},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":558723},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,558723,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":600104.51420150301},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":600104.51420150301},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,600104.51420150301,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Maritime Combat Capability",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":585054},1129323,1252500,1252500,1707984,0,0,7069,0,1715053,0,1715053,1857014,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,1857014,0,0,1857014,0,1651120,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":1651120},0,0,1651120,0,1754159.2701154766,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,1754159.2701154766,0,0,1754159.2701154766,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Maritime Logistic Support Capability",null,null,1136996,1103963,859709,859709,930730,0,0,2516,0,933246,0,933246,1027905,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1027905,0,0,1027905,0,1073944,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1073944,0,0,1073944,0,1137797.5273384659,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1137797.5273384659,0,0,1137797.5273384659,0]
[1,4,1,null,4,"Maritime Human Resources and Training Capability",null,null,397131,445218,467086,467086,505914,0,0,6478,0,512392,0,512392,502985,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,502985,0,0,502985,0,513700,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,513700,0,0,513700,0,552130.49827814614,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,552130.49827814614,0,0,552130.49827814614,0]
[1,5,1,null,5,"Base Support Capability",null,null,618426,599014,644669,644669,629631,0,0,7683,0,637314,0,637314,609725,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,609725,0,0,609725,0,630036,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,630036,0,0,630036,0,676816.72195105336,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,676816.72195105336,0,0,676816.72195105336,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":3226378},3802369,3769147,3769147,4355880,0,0,30935,0,4386815,0,{"$f":"SUM(T47:T71)","v":4386815},4557333,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,4557333,{"$f":"SUM(Z47:Z71)","v":0},0,4557333,{"$f":"SUM(AC47:AC71)","v":0},4427523,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},4427523,{"$f":"SUM(AI47:AI71)","v":0},0,4427523,0,4721008.5318846442,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},4721008.5318846442,0,0,4721008.5318846442,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4050,$F74,I$300:I$4050)","v":2663894},2886473,2868541,2868541,2982248,0,0,30935,0,3013183,0,3013183,3021292,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":3021292},{"$f":"SUMIF($F$300:$F$4050,$F74,Z$300:Z$4050)","v":0},0,3021292,0,3113643,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":3113643},{"$f":"SUMIF($F$300:$F$4050,$F74,AI$300:AI$4050)","v":0},0,3113643,0,3333550.2598846448,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":3333550.2598846448},{"$f":"SUMIF($F$300:$F$4050,$F74,AR$300:AR$4050)","v":0},0,3333550.2598846448,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Maritime DefenceCompensation of employees"},null,"Compensation of employees",null,null,1827073,1968660,2109674,2109674,2263018,0,0,30935,0,2293953,0,2293953,2213552,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,2213552,0,0,2213552,0,2277163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,2277163,0,0,2277163,0,2450227.3798846449,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,2450227.3798846449,0,0,2450227.3798846449,0]
[1,null,null,null,null,"Salaries and wages",null,null,1614573,1741897,1896612,1896612,2036207,0,0,30935,0,2067142,0,2067142,1991658,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,1991658,0,0,1991658,0,2061455,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,2061455,0,0,2061455,0,2218125.5726533849,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,2218125.5726533849,0,0,2218125.5726533849,0]
[1,null,null,null,null,"Social contributions",null,null,212500,226763,213062,213062,226811,0,0,0,0,226811,0,226811,221894,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,221894,0,0,221894,0,215708,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,215708,0,0,215708,0,232101.80723125965,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,232101.80723125965,0,0,232101.80723125965,0]
[1,null,null,{"$f":"$G$8&F78","v":"Maritime DefenceGoods and services"},null,"Goods and services",null,null,836821,917813,758867,758867,719230,0,0,0,0,719230,0,719230,807740,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,807740,0,0,807740,0,836480,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,836480,0,0,836480,0,883322.88,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,883322.88,0,0,883322.88,0]
[1,null,null,null,null,"Administrative fees",null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Advertising",null,null,476,348,524,524,350,0,0,0,0,350,0,350,355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,355,0,0,355,0,359,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,359,0,0,359,0,379.10400000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,379.10400000000004,0,0,379.10400000000004,0]
[1,null,null,null,null,"Minor Assets",null,null,10076,7706,11696,11696,18275,0,0,0,0,18275,0,18275,14355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,14355,0,0,14355,0,12909,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,12909,0,0,12909,0,13631.903999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,13631.903999999999,0,0,13631.903999999999,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4050,$F84,I$300:I$4050)","v":1972},1467,641,641,761,0,0,0,0,761,0,761,785,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,785,{"$f":"SUMIF($F$300:$F$4050,$F84,Z$300:Z$4050)","v":0},0,785,0,805,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,805,{"$f":"SUMIF($F$300:$F$4050,$F84,AI$300:AI$4050)","v":0},0,805,0,850.08,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,850.08,0,0,850.08,0]
[1,null,null,null,null,"Communication (G&S)",null,null,9976,11207,11674,11674,9027,0,0,0,0,9027,0,9027,9403,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,9403,0,0,9403,0,9833,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":9833},0,0,9833,0,10383.648000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,10383.648000000001,0,0,10383.648000000001,0]
[1,null,null,null,null,"Computer services",null,null,23440,20663,21231,21231,25853,0,0,0,0,25853,0,25853,27669,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,27669,0,0,27669,0,29958,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,29958,0,0,29958,0,31635.648000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,31635.648000000001,0,0,31635.648000000001,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,494,201,710,710,479,0,0,0,0,479,0,479,480,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,480,0,0,480,0,481,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,481,0,0,481,0,507.93599999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,507.93599999999998,0,0,507.93599999999998,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,947,3557,2372,2372,2759,0,0,0,0,2759,0,2759,3322,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,3322,0,0,3322,0,3490,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,3490,0,0,3490,0,3685.44,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,3685.44,0,0,3685.44,0]
[1,null,null,null,null,"Laboratory services",null,null,0,0,131,131,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,750,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,496992,473360,262659,262659,226105,0,0,0,0,226105,0,226105,223719,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,223719,0,0,223719,0,221486,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,221486,0,0,221486,0,233889.21600000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,233889.21600000004,0,0,233889.21600000004,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,15500,15035,5411,5411,1432,0,0,0,0,1432,0,1432,5717,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,5717,0,0,5717,0,3651,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,3651,0,0,3651,0,3855.4560000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,3855.4560000000001,0,0,3855.4560000000001,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4050,$F94,I$300:I$4050)","v":62},28,61,61,68,0,0,0,0,68,0,68,68,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,68,{"$f":"SUMIF($F$300:$F$4050,$F94,Z$300:Z$4050)","v":0},0,68,0,68,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,68,{"$f":"SUMIF($F$300:$F$4050,$F94,AI$300:AI$4050)","v":0},0,68,0,71.807999999999993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,71.807999999999993,{"$f":"SUMIF($F$300:$F$4050,$F94,AR$300:AR$4050)","v":0},0,71.807999999999993,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,510,1360,1096,1096,699,0,0,0,0,699,0,699,754,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,754,0,0,754,0,808,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,808,0,0,808,0,853.24800000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,853.24800000000005,0,0,853.24800000000005,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,1549,15919,15919,24256,0,0,0,0,24256,0,24256,23279,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,23279,0,0,23279,0,23284,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,23284,0,0,23284,0,24587.904000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,24587.904000000002,0,0,24587.904000000002,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,49266,114873,91438,91438,92143,0,0,0,0,92143,0,92143,102897,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,102897,0,0,102897,0,120568,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,120568,0,0,120568,0,127319.808,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,127319.808,0,0,127319.808,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,92507,29938,81396,81396,19127,0,0,0,0,19127,0,19127,67373,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,67373,0,0,67373,0,90350,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,90350,0,0,90350,0,95409.600000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,95409.600000000006,0,0,95409.600000000006,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,-61962,45114,25303,25303,16594,0,0,0,0,16594,0,16594,46025,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,46025,0,0,46025,0,45976,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,45976,0,0,45976,0,48550.655999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,48550.655999999995,0,0,48550.655999999995,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,18,17,55,55,26,0,0,0,0,26,0,26,24,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,24,0,0,24,0,29,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,29,0,0,29,0,30.623999999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,30.623999999999999,0,0,30.623999999999999,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4050,$F104,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F104,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4050,$F104,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,49321,54903,59182,59182,95741,0,0,0,0,95741,0,95741,115544,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,115544,0,0,115544,0,110105,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,110105,0,0,110105,0,116270.88,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,116270.88,0,0,116270.88,0]
[1,null,null,null,null,"Consumable supplies",null,null,30417,5201,6502,6502,11888,0,0,0,0,11888,0,11888,12033,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,12033,0,0,12033,0,12543,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,12543,0,0,12543,0,13245.408000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,13245.408000000001,0,0,13245.408000000001,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,6880,6685,6685,6685,9832,0,0,0,0,9832,0,9832,6626,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,6626,0,0,6626,0,6404,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,6404,0,0,6404,0,6762.6239999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,6762.6239999999998,0,0,6762.6239999999998,0]
[1,null,null,null,null,"Operating leases",null,null,148,122,2616,2616,1861,0,0,0,0,1861,0,1861,765,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,765,0,0,765,0,424,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,424,0,0,424,0,447.74400000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,447.74400000000003,0,0,447.74400000000003,0]
[1,null,null,null,null,"Rental and hiring",null,null,7,51,19,19,20,0,0,0,0,20,0,20,20,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,20,0,0,20,0,20,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,20,0,0,20,0,21.119999999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,21.119999999999997,0,0,21.119999999999997,0]
[1,null,null,null,null,"Property payments",null,null,14709,11486,37452,37452,26273,0,0,0,0,26273,0,26273,17090,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,17090,0,0,17090,0,12600,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,12600,0,0,12600,0,13305.6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,13305.6,0,0,13305.6,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,63514,57325,46086,46086,49409,0,0,0,0,49409,0,49409,53008,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,53008,0,0,53008,0,55735,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,55735,0,0,55735,0,58856.159999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,58856.159999999996,0,0,58856.159999999996,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4050,$F114,I$300:I$4050)","v":12113},11052,7172,7172,16117,0,0,0,0,16117,0,16117,8345,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,8345,{"$f":"SUMIF($F$300:$F$4050,$F114,Z$300:Z$4050)","v":0},0,8345,0,8335,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,8335,{"$f":"SUMIF($F$300:$F$4050,$F114,AI$300:AI$4050)","v":0},0,8335,0,8801.76,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,8801.76,{"$f":"SUMIF($F$300:$F$4050,$F114,AR$300:AR$4050)","v":0},0,8801.76,0]
[1,null,null,null,null,"Operating payments",null,null,17985,43948,60390,60390,69796,0,0,0,0,69796,0,69796,66878,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,66878,0,0,66878,0,65042,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,65042,0,0,65042,0,68684.351999999984,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,68684.351999999984,0,0,68684.351999999984,0]
[1,null,null,null,null,"Venues and facilities",null,null,686,617,446,446,339,0,0,0,0,339,0,339,1206,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,1206,0,0,1206,0,1217,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,1217,0,0,1217,0,1285.1519999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,1285.1519999999998,0,0,1285.1519999999998,0]
[0,null,null,{"$f":"$G$8&F117","v":"Maritime DefenceInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,475245,867619,878072,878072,1366999,0,0,0,0,1366999,0,1366999,1526451,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,1526451,0,0,1526451,0,1304393,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,1304393,0,0,1304393,0,1377440,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,1377440,0,0,1377440,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Maritime DefenceProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4050,$F124,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Maritime DefenceDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,167743,648874,633542,633542,1123038,0,0,0,0,1123038,0,1123038,1268232,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,1268232,0,0,1268232,0,1041772,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,1041772,0,0,1041772,0,1100112,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,1100112,0,0,1100112,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,167743,648874,633542,633542,1123038,0,0,0,0,1123038,0,1123038,1268232,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,1268232,0,0,1268232,0,1041772,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,1041772,0,0,1041772,0,1100112,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,1100112,0,0,1100112,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Maritime DefenceHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Maritime DefenceForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Maritime DefencePublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,301388,208897,219884,219884,226287,0,0,0,0,226287,0,226287,243182,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,243182,0,0,243182,0,254994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,254994,0,0,254994,0,269274,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":269274},0,0,269274,0]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4050,$F134,I$300:I$4050)","v":301388},208874,219884,219884,226287,0,0,0,0,226287,0,226287,243182,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,243182,{"$f":"SUMIF($F$300:$F$4050,$F134,Z$300:Z$4050)","v":0},0,243182,0,254994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,254994,{"$f":"SUMIF($F$300:$F$4050,$F134,AI$300:AI$4050)","v":0},0,254994,0,269274,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,269274,{"$f":"SUMIF($F$300:$F$4050,$F134,AR$300:AR$4050)","v":0},0,269274,0]
[1,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,301388,208619,219884,219884,226287,0,0,0,0,226287,0,226287,243182,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,243182,0,0,243182,0,254994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,254994,0,0,254994,0,269274,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,269274,0,0,269274,0]
[1,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,255,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,23,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,23,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Maritime DefenceNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Maritime DefenceHouseholds"},null,"Households",null,null,6114,9848,24646,24646,17674,0,0,0,0,17674,0,17674,15037,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,15037,0,0,15037,0,7627,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,7627,0,0,7627,0,8054,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,8054,0,0,8054,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,6104,9553,24646,24646,17674,0,0,0,0,17674,0,17674,15037,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,15037,0,0,15037,0,7627,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,7627,0,0,7627,0,8054,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,8054,0,0,8054,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,10,295,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4050,$F144,I$300:I$4050)","v":86899},48036,22534,22534,6633,0,0,0,0,6633,0,6633,9590,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,9590,{"$f":"SUMIF($F$300:$F$4050,$F144,Z$300:Z$4050)","v":0},0,9590,0,9487,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,9487,{"$f":"SUMIF($F$300:$F$4050,$F144,AI$300:AI$4050)","v":0},0,9487,0,10018.271999999999,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,10018.271999999999,0,0,10018.271999999999,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Maritime DefenceBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,7018,1184,4000,4000,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Buildings",null,null,3509,592,2000,2000,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Maritime DefenceMachinery and equipment"},null,"Machinery and equipment",null,null,83352,47444,20384,20384,6633,0,0,0,0,6633,0,6633,9590,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,9590,0,0,9590,0,9487,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,9487,0,0,9487,0,10018.271999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,10018.271999999999,0,0,10018.271999999999,0]
[1,null,null,null,null,"Transport equipment",null,null,33896,10942,636,636,0,0,0,0,0,0,0,0,239,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,239,0,0,239,0,338,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,338,0,0,338,0,356.928,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,356.928,0,0,356.928,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,49456,36502,19748,19748,6633,0,0,0,0,6633,0,6633,9351,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,9351,0,0,9351,0,9149,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,9149,0,0,9149,0,9661.3439999999991,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,9661.3439999999991,0,0,9661.3439999999991,0]
[0,null,null,{"$f":"$G$8&F151","v":"Maritime DefenceHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Maritime DefenceSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Maritime DefenceBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Maritime DefenceLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Maritime DefenceSoftware and other intangible assets",null,"Software and other intangible assets",null,null,38,0,150,150,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Maritime DefencePayments for financial assets",null,"Payments for financial assets",null,null,340,241,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":3226378},3802369,3769147,3769147,4355880,0,0,30935,0,4386815,0,4386815,4557333,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},4557333,0,0,4557333,0,4427523,0,0,0,4427523,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,4427523,0,4721008.5318846442,0,0,0,4721008.5318846442,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,4721008.5318846442,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,3493,3839,15414,15414,7591,0,0,0,0,{"$f":"SUM(M177:Q177)","v":7591},null,{"$f":"R177-S177","v":7591},9838,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":9838},null,null,{"$f":"Y177+Z177+AA177","v":9838},{"$f":"AB177-U177","v":0},2627,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":2627},null,null,{"$f":"AH177+AI177+AJ177","v":2627},{"$f":"AK177-AD177","v":0},2774,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":2774},null,null,{"$f":"AQ177+AR177+AS177","v":2774},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Maritime Direction",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Armaments Corporation of South Africa",null,null,47474,30584,32235,32235,31879,0,0,0,0,31879,null,{"$f":"R178-S178","v":31879},35099,null,null,0,35099,null,null,35099,0,35660,null,null,0,35660,null,null,{"$f":"AH178+AI178+AJ178","v":35660},0,37657,null,null,0,37657,null,null,{"$f":"AQ178+AR178+AS178","v":37657},0,null,"Subsidies on products and production (pc)","Current","Maritime Combat Capability",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,3,"Employee social benefits",null,null,73,84,2158,2158,2976,0,0,0,0,2976,null,2976,1169,null,null,0,1169,null,null,1169,0,1641,null,null,0,1641,null,null,1641,0,1733,null,null,0,1733,null,null,1733,0,null,"Social benefits","Current","Maritime Combat Capability",0,"Other","Severance packages","Severance packages",""]
[1,null,null,null,4,"Armaments Corporation of South Africa",null,null,253914,178035,187649,187649,194408,0,0,0,0,194408,null,194408,208083,null,null,0,208083,null,null,208083,0,219334,null,null,0,219334,null,null,219334,0,231617,null,null,0,231617,null,null,231617,0,null,"Subsidies on products and production (pc)","Current","Maritime Logistic Support Capability",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,5,"Employee social benefits",null,null,541,1395,638,638,2595,0,0,0,0,2595,null,2595,1351,null,null,0,1351,null,null,1351,0,1472,null,null,0,1472,null,null,1472,0,1554,null,null,{"$f":"SUM(AN181:AO181)","v":0},1554,null,null,1554,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Maritime Logistic Support Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Employee social benefits",null,null,262,451,3801,3801,3014,0,0,0,0,3014,null,3014,2113,null,null,0,2113,null,null,2113,0,495,null,null,0,{"$f":"AD182+AG182","v":495},null,null,495,0,523,null,null,0,523,null,null,523,0,null,"Social benefits","Current","Maritime Human Resources and Training Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,7,"Employee social benefits",null,null,1735,3784,2635,2635,1498,0,0,0,0,1498,null,1498,566,null,null,0,566,null,null,566,0,1392,null,null,0,1392,null,null,1392,0,1470,null,null,0,1470,null,null,1470,0,null,"Social benefits","Current","Base Support Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Special defence account",null,null,144743,633874,622397,622397,1055918,0,0,0,0,1055918,null,1055918,1209112,null,null,0,1209112,null,null,1209112,0,987652,null,null,0,987652,null,null,987652,0,1042961,null,null,0,1042961,null,null,1042961,0,null,"Departmental agencies (non-business entities)","Current","Maritime Combat Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,9,"Special defence account",null,null,23000,15000,11145,11145,67120,0,0,0,0,67120,null,67120,59120,null,null,0,59120,null,null,59120,0,54120,null,null,0,54120,null,null,54120,0,57151,null,null,0,57151,null,null,57151,0,null,"Departmental agencies (non-business entities)","Current","Maritime Logistic Support Capability",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,10,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Maritime Direction",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,11,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Maritime Combat Capability",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,12,"Claims against the State",null,null,10,291,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Maritime Combat Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,13,"Claims against the State",null,null,0,255,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to public corporations","Current","Maritime Combat Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,14,"Claims against the State",null,null,0,23,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Base Support Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,15,"Claims against the State",null,null,0,4,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Base Support Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":475245},867619,878072,878072,1366999,0,0,0,0,1366999,0,1366999,1526451,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":1526451},0,0,1526451,0,1304393,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":1304393},0,0,1304393,0,1377440,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":1377440},0,0,1377440,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,12,9,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Maritime Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,25,186,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Maritime Combat Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Maritime Logistic Support Capability",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,51,20,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Maritime Human Resources and Training Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,5,"Thefts and losses",null,null,252,26,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Base Support Capability",null,"Thefts and losses","Thefts and losses",""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Maritime Defence"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Maritime Defence"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Maritime Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief SA Navy"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019005001"},null,null,1,"Maritime Direction",0,null,488771,524851,545183,545183,581621,0,0,7189,0,{"$f":"SUM(M326:Q326)","v":588810},null,{"$f":"R326-S326","v":588810},559704,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":559704},null,null,{"$f":"U326+X326+Z326+AA326","v":559704},{"$f":"AB326-U326","v":0},558723,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":558723},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":558723},{"$f":"AK326-AD326","v":0},600104.51420150301,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":600104.51420150301},null,null,{"$f":"AM326+AP326+AR326+AS326","v":600104.51420150301},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":488771},524851,545183,545183,581621,0,0,7189,0,588810,0,588810,559704,0,0,0,559704,0,0,559704,0,558723,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":558723},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":558723},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":600104.51420150301},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":600104.51420150301},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":600104.51420150301},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":475534},510327,528409,528409,573057,0,0,7189,0,580246,0,580246,548286,0,0,0,{"$f":"U338+X338","v":548286},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":548286},0,554273,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":554273},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":554273},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":595405.42620150303},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":595405.42620150303},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":595405.42620150303},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":431032},471036,484465,484465,522385,0,0,7189,0,529574,0,529574,499787,0,0,0,{"$f":"U339+X339","v":499787},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":499787},0,504657,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":504657},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":504657},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":543010.93020150298},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":543010.93020150298},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":543010.93020150298},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019005001001"},null,null,null,"Salaries and wages",null,null,377701,415968,434355,434355,470184,0,0,7189,0,{"$f":"SUM(M340:Q340)","v":477373},null,{"$f":"R340-S340","v":477373},450725,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":450725},null,null,{"$f":"U340+X340+Z340+AA340","v":450725},{"$f":"AB340-U340","v":0},459623,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":459623},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":459623},{"$f":"AK340-AD340","v":0},494554.34636199515,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":494554.34636199515},null,null,{"$f":"AM340+AP340+AR340+AS340","v":494554.34636199515},{"$f":"AT340-AM340","v":0}]
[1,"019005001001",null,null,null,"Social contributions",null,null,53331,55068,50110,50110,52201,0,0,0,0,{"$f":"SUM(M341:Q341)","v":52201},null,{"$f":"R341-S341","v":52201},49062,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":49062},null,null,{"$f":"U341+X341+Z341+AA341","v":49062},{"$f":"AB341-U341","v":0},45034,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":45034},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":45034},{"$f":"AK341-AD341","v":0},48456.583839507795,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":48456.583839507795},null,null,{"$f":"AM341+AP341+AR341+AS341","v":48456.583839507795},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":44502},39291,43944,43944,50672,0,0,0,0,50672,0,50672,48499,0,0,0,48499,{"$f":"SUM(Z343:Z380)","v":0},0,48499,0,49616,0,0,0,{"$f":"SUM(AH343:AH380)","v":49616},0,0,{"$f":"SUM(AK343:AK380)","v":49616},0,52394.495999999999,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":52394.495999999999},0,0,{"$f":"SUM(AT343:AT380)","v":52394.495999999999},0]
[1,{"$f":"B342","v":"019005001002"},null,null,null,"Administrative fees",null,null,17,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019005001002",null,null,null,"Advertising",null,null,476,348,524,524,350,0,0,0,0,350,null,350,355,null,null,0,355,null,null,355,0,359,null,null,0,359,null,null,359,0,379.10400000000004,null,null,0,379.10400000000004,null,null,379.10400000000004,0]
[1,"019005001002",null,null,null,"Minor Assets",null,null,757,796,1455,1455,7215,0,0,0,0,7215,null,7215,7331,null,null,0,7331,null,null,7331,0,6246,null,null,0,6246,null,null,6246,0,6595.7759999999998,null,null,0,6595.7759999999998,null,null,6595.7759999999998,0]
[0,"019005001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Catering: Departmental activities",null,null,861,768,641,641,761,0,0,0,0,761,null,761,785,null,null,0,785,null,null,785,0,805,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":805},null,null,805,0,850.08,null,null,0,850.08,null,null,850.08,0]
[1,"019005001002",null,null,null,"Communication (G&S)",null,null,2176,1810,2589,2589,2671,0,0,0,0,2671,null,2671,2678,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":2678},null,null,2678,0,2680,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":2680},null,null,2680,0,2830.08,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":2830.08},null,null,2830.08,0]
[1,"019005001002",null,null,null,"Computer services",null,null,4958,3849,10903,10903,4685,0,0,0,0,4685,null,4685,4703,null,null,0,4703,null,null,4703,0,5866,null,null,0,5866,null,null,5866,0,6194.4960000000001,null,null,0,6194.4960000000001,null,null,6194.4960000000001,0]
[1,"019005001002",null,null,null,"Consultants: Business and advisory services",null,null,0,10,0,0,34,0,0,0,0,34,null,34,35,null,null,0,35,null,null,35,0,36,null,null,0,36,null,null,36,0,38.015999999999998,null,null,0,38.015999999999998,null,null,38.015999999999998,0]
[0,"019005001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Legal services (G&S)",null,null,750,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Contractors",null,null,458,414,1016,1016,662,0,0,0,0,662,null,662,904,null,null,0,904,null,null,904,0,1164,null,null,0,1164,null,null,1164,0,1229.184,null,null,0,1229.184,null,null,1229.184,0]
[1,"019005001002",null,null,null,"Agency and support/outsourced services",null,null,363,2463,397,397,422,0,0,0,0,422,null,422,490,null,null,0,490,null,null,490,0,427,null,null,0,427,null,null,427,0,450.91200000000003,null,null,0,450.91200000000003,null,null,450.91200000000003,0]
[1,"019005001002",null,null,null,"Entertainment",null,null,59,25,55,55,63,0,0,0,0,63,null,63,63,null,null,0,63,null,null,63,0,63,null,null,0,63,null,null,63,0,66.527999999999992,null,null,0,66.527999999999992,null,null,66.527999999999992,0]
[1,"019005001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,30,35,35,40,0,0,0,0,40,null,40,43,null,null,0,43,null,null,43,0,44,null,null,0,44,null,null,44,0,46.463999999999999,null,null,0,46.463999999999999,null,null,46.463999999999999,0]
[0,"019005001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,9,47,47,44,0,0,0,0,{"$f":"SUM(M361:Q361)","v":44},null,44,59,null,null,0,59,null,null,59,0,60,null,null,0,60,null,null,60,0,63.359999999999992,null,null,0,63.359999999999992,null,null,63.359999999999992,0]
[0,"019005001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Inventory: Food and food supplies",null,null,54,42,30,30,30,0,0,0,0,30,null,30,33,null,null,0,33,null,null,33,0,35,null,null,0,35,null,null,35,0,36.96,null,null,0,36.96,null,null,36.96,0]
[1,"019005001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,327,471,350,350,363,0,0,0,0,363,null,363,377,null,null,0,377,null,null,377,0,395,null,null,0,395,null,null,395,0,417.12,null,null,0,417.12,null,null,417.12,0]
[0,"019005001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Inventory: Materials and supplies",null,null,162,163,107,107,111,0,0,0,0,111,null,111,129,null,null,0,129,null,null,129,0,137,null,null,0,137,null,null,137,0,144.672,null,null,0,144.672,null,null,144.672,0]
[1,"019005001002",null,null,null,"Inventory: Medical supplies",null,null,8,0,12,12,14,0,0,0,0,14,null,14,13,null,null,0,13,null,null,13,0,15,null,null,0,15,null,null,15,0,15.839999999999998,null,null,0,15.839999999999998,null,null,15.839999999999998,0]
[0,"019005001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Consumable supplies",null,null,174,1132,1065,1065,1197,0,0,0,0,1197,null,1197,1205,null,null,0,1205,null,null,1205,0,1319,null,null,0,1319,null,null,1319,0,1392.864,null,null,0,1392.864,null,null,1392.864,0]
[1,"019005001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1139,652,982,982,868,0,0,0,0,868,null,868,1457,null,null,0,1457,null,null,1457,0,1651,null,null,0,1651,null,null,1651,0,1743.4560000000001,null,null,0,1743.4560000000001,null,null,1743.4560000000001,0]
[1,"019005001002",null,null,null,"Operating leases",null,null,24,25,97,97,100,0,0,0,0,100,null,100,100,null,null,0,100,null,null,100,0,100,null,null,0,100,null,null,100,0,105.6,null,null,0,105.6,null,null,105.6,0]
[1,"019005001002",null,null,null,"Rental and hiring",null,null,4,5,19,19,20,0,0,0,0,20,null,20,20,null,null,0,20,null,null,20,0,20,null,null,0,20,null,null,20,0,21.119999999999997,null,null,0,21.119999999999997,null,null,21.119999999999997,0]
[1,"019005001002",null,null,null,"Property payments",null,null,285,746,668,668,645,0,0,0,0,645,null,645,746,null,null,0,746,null,null,746,0,782,null,null,0,782,null,null,782,0,825.79200000000003,null,null,0,825.79200000000003,null,null,825.79200000000003,0]
[0,"019005001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005001002",null,null,null,"Travel and subsistence",null,null,28986,22918,20288,20288,21854,0,0,0,0,21854,null,21854,23843,null,null,0,23843,null,null,23843,0,24031,null,null,0,24031,null,null,24031,0,25376.736000000001,null,null,0,25376.736000000001,null,null,25376.736000000001,0]
[1,"019005001002",null,null,null,"Training and development",null,null,490,516,958,958,6551,0,0,0,0,6551,null,6551,1100,null,null,0,1100,null,null,1100,0,1101,null,null,0,1101,null,null,1101,0,1162.6559999999999,null,null,0,1162.6559999999999,null,null,1162.6559999999999,0]
[1,"019005001002",null,null,null,"Operating payments",null,null,1301,1489,1260,1260,1633,0,0,0,0,1633,null,1633,1681,null,null,0,1681,null,null,1681,0,1922,null,null,0,1922,null,null,1922,0,2029.6320000000001,null,null,0,2029.6320000000001,null,null,2029.6320000000001,0]
[1,"019005001002",null,null,null,"Venues and facilities",null,null,673,610,446,446,339,0,0,0,0,339,null,339,349,null,null,0,349,null,null,349,0,358,null,null,0,358,null,null,358,0,378.04799999999994,null,null,0,378.04799999999994,null,null,378.04799999999994,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019005001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019005001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":3493},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":3839},15414,15414,7591,0,0,0,0,7591,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},7591,9838,0,0,0,9838,0,0,9838,0,2627,0,0,0,2627,0,0,2627,0,2774,0,0,0,2774,0,0,2774,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Maritime Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S393:S394)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":0},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":0},0,0,0,0,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":0},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":0},{"$f":"SUM(AN393:AN394)","v":0},0,0,0,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":0},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":0},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":0},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":0},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Maritime Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":3493},{"$f":"SUM(J406:J407)","v":3839},15414,15414,7591,0,0,0,0,7591,{"$f":"SUM(S406:S407)","v":0},7591,9838,0,0,0,9838,0,0,9838,0,2627,0,0,0,2627,0,0,2627,0,2774,0,0,0,2774,0,0,2774,0]
[1,null,{"$f":"C386","v":"Maritime Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":3493},3839,15414,15414,7591,0,0,0,0,7591,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":7591},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":9838},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":9838},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":9838},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":2627},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":2627},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":2627},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":2774},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":2774},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":2774},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Maritime Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":9732},10676,1360,1360,973,0,0,0,0,973,{"$f":"SUM(S409,S412,S415:S419)","v":0},973,1580,0,0,0,1580,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},1580,0,1823,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":1823},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":1823},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":1925.0880000000002},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":1925.0880000000002},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":1925.0880000000002},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":39},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001054"},{"$f":"C386","v":"Maritime Direction"},"Non-profit institutions",null,"Buildings",null,null,39,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Maritime Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":9671},10676,1360,1360,973,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":973},{"$f":"SUM(S413:S414)","v":0},973,1580,0,0,0,1580,{"$f":"SUM(Z413:Z414)","v":0},0,1580,0,1823,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":1823},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":1823},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":1925.0880000000002},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":1925.0880000000002},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":1925.0880000000002},{"$f":"SUM(AU413:AU414)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001056"},43,41,null,"Transport equipment",null,null,3037,1186,636,636,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},239,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":239},null,null,{"$f":"U413+X413+Z413+AA413","v":239},{"$f":"AB413-U413","v":0},338,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":338},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":338},{"$f":"AK413-AD413","v":0},356.928,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":356.928},null,null,{"$f":"AM413+AP413+AR413+AS413","v":356.928},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001057"},{"$f":"C386","v":"Maritime Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,6634,9490,724,724,973,0,0,0,0,973,null,973,1341,null,null,0,1341,null,null,1341,0,1485,null,null,0,1485,null,null,1485,0,1568.16,null,null,0,1568.16,null,null,1568.16,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019005001062"},null,null,null,"Software and other intangible assets",null,null,22,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":12},9,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":488771},{"$f":"SUM(J338,J384,J408,J420)","v":524851},{"$f":"SUM(K338,K384,K408,K420)","v":545183},545183,581621,0,0,7189,0,588810,0,588810,559704,0,0,0,559704,0,0,559704,0,558723,0,0,0,558723,0,0,558723,0,600104.51420150301,0,0,0,600104.51420150301,0,0,600104.51420150301,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":39},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Maritime Defence"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Maritime Combat Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Director Maritime Warfare"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019005002"},null,null,1,"Maritime Combat Capability",0,null,585054,1129323,1252500,1252500,1707984,0,0,7069,0,{"$f":"SUM(M476:Q476)","v":1715053},null,{"$f":"R476-S476","v":1715053},1857014,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":1857014},null,null,{"$f":"U476+X476+Z476+AA476","v":1857014},{"$f":"AB476-U476","v":0},1651120,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":1651120},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":1651120},{"$f":"AK476-AD476","v":0},1754159.2701154766,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":1754159.2701154766},null,null,{"$f":"AM476+AP476+AR476+AS476","v":1754159.2701154766},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":585054},1129323,1252500,1252500,1707984,0,0,7069,0,1715053,0,1715053,1857014,0,0,0,1857014,0,0,1857014,0,1651120,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":1651120},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":1651120},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":1754159.2701154766},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":1754159.2701154766},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":1754159.2701154766},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":392633},463922,595710,595710,617131,0,0,7069,0,624200,0,624200,611544,0,0,0,{"$f":"U488+X488","v":611544},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":611544},{"$f":"SUM(AC489,AC492,AC531)","v":0},626147,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":626147},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":626147},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":671787.15011547634},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":671787.15011547634},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":671787.15011547634},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":374877},397759,451776,451776,518256,0,0,7069,0,525325,0,525325,514101,0,0,0,{"$f":"U489+X489","v":514101},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":514101},{"$f":"SUM(AC490:AC491)","v":0},528796,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":528796},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":528796},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":568984.49411547638},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":568984.49411547638},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":568984.49411547638},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019005002001"},null,null,null,"Salaries and wages",null,null,335042,354712,411359,411359,474246,0,0,7069,0,{"$f":"SUM(M490:Q490)","v":481315},null,{"$f":"R490-S490","v":481315},470011,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":470011},null,null,{"$f":"U490+X490+Z490+AA490","v":470011},{"$f":"AB490-U490","v":0},485976,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":485976},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":485976},{"$f":"AK490-AD490","v":0},522910.17426807829,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":522910.17426807829},null,null,{"$f":"AM490+AP490+AR490+AS490","v":522910.17426807829},{"$f":"AT490-AM490","v":0}]
[1,"019005002001",null,null,null,"Social contributions",null,null,39835,43047,40417,40417,44010,0,0,0,0,{"$f":"SUM(M491:Q491)","v":44010},null,{"$f":"R491-S491","v":44010},44090,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":44090},null,null,{"$f":"U491+X491+Z491+AA491","v":44090},{"$f":"AB491-U491","v":0},42820,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":42820},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":42820},{"$f":"AK491-AD491","v":0},46074.319847398052,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":46074.319847398052},null,null,{"$f":"AM491+AP491+AR491+AS491","v":46074.319847398052},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":17756},66163,143934,143934,98875,0,0,0,0,98875,0,98875,97443,0,0,0,97443,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},97443,0,97351,0,0,0,{"$f":"SUM(AH493:AH530)","v":97351},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":97351},{"$f":"SUM(AL493:AL530)","v":0},102802.656,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":102802.656},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":102802.656},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019005002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[0,"019005002002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Minor Assets",null,null,112,116,2947,2947,157,0,0,0,0,157,null,157,79,null,null,0,79,null,null,79,0,75,null,null,0,75,null,null,75,0,79.2,null,null,0,79.2,null,null,79.2,0]
[0,"019005002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Communication (G&S)",null,null,2307,3616,3673,3673,1417,0,0,0,0,1417,null,1417,1242,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":1242},null,null,1242,0,1305,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":1305},null,null,1305,0,1378.08,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":1378.08},null,null,1378.08,0]
[1,"019005002002",null,null,null,"Computer services",null,null,0,0,537,537,495,0,0,0,0,495,null,495,436,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":436},null,null,436,0,436,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":436},null,null,436,0,460.416,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":460.416},null,null,460.416,0]
[0,"019005002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Infrastructure and planning services",null,null,0,3,0,0,82,0,0,0,0,82,null,82,529,null,null,0,529,null,null,529,0,545,null,null,0,545,null,null,545,0,575.52,null,null,0,575.52,null,null,575.52,0]
[0,"019005002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Contractors",null,null,5288,33,10031,10031,22031,0,0,0,0,22031,null,22031,18272,null,null,0,18272,null,null,18272,0,18452,null,null,0,18452,null,null,18452,0,19485.312000000002,null,null,0,19485.312000000002,null,null,19485.312000000002,0]
[0,"019005002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M511:Q511)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Inventory: Food and food supplies",null,null,13,8,33,33,26,0,0,0,0,{"$f":"SUM(M513:Q513)","v":26},null,26,17,null,null,0,17,null,null,17,0,12,null,null,0,12,null,null,12,0,12.672000000000001,null,null,0,12.672000000000001,null,null,12.672000000000001,0]
[1,"019005002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,76228,10203,62911,62911,5507,0,0,0,0,5507,null,5507,9840,null,null,0,9840,null,null,9840,0,9957,null,null,0,9957,null,null,9957,0,10514.592000000001,null,null,0,10514.592000000001,null,null,10514.592000000001,0]
[0,"019005002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Inventory: Materials and supplies",null,null,-82904,139,167,167,175,0,0,0,0,175,null,175,151,null,null,0,151,null,null,151,0,158,null,null,0,158,null,null,158,0,166.84800000000001,null,null,0,166.84800000000001,null,null,166.84800000000001,0]
[1,"019005002002",null,null,null,"Inventory: Medical supplies",null,null,1,1,3,3,2,0,0,0,0,2,null,2,0,null,null,0,0,null,null,0,0,1,null,null,0,1,null,null,1,0,1.056,null,null,0,1.056,null,null,1.056,0]
[0,"019005002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Inventory: Other supplies",null,null,0,2900,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Consumable supplies",null,null,27,46,59,59,79,0,0,0,0,79,null,79,54,null,null,0,54,null,null,54,0,48,null,null,0,48,null,null,48,0,50.688000000000002,null,null,0,50.688000000000002,null,null,50.688000000000002,0]
[1,"019005002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,255,335,530,530,370,0,0,0,0,370,null,370,330,null,null,0,330,null,null,330,0,336,null,null,0,336,null,null,336,0,354.81600000000003,null,null,0,354.81600000000003,null,null,354.81600000000003,0]
[1,"019005002002",null,null,null,"Operating leases",null,null,0,0,71,71,125,0,0,0,0,125,null,125,100,null,null,0,100,null,null,100,0,100,null,null,0,100,null,null,100,0,105.6,null,null,0,105.6,null,null,105.6,0]
[0,"019005002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Property payments",null,null,5,3,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Travel and subsistence",null,null,6998,10746,5889,5889,7024,0,0,0,0,7024,null,7024,8055,null,null,0,8055,null,null,8055,0,9657,null,null,0,9657,null,null,9657,0,10197.791999999999,null,null,0,10197.791999999999,null,null,10197.791999999999,0]
[0,"019005002002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005002002",null,null,null,"Operating payments",null,null,9426,38013,57083,57083,61385,0,0,0,0,61385,null,61385,58338,null,null,0,58338,null,null,58338,0,56269,null,null,0,56269,null,null,56269,0,59420.063999999998,null,null,0,59420.063999999998,null,null,59420.063999999998,0]
[0,"019005002002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019005002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019005002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":192300},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":665088},656790,656790,1090773,0,0,0,0,1090773,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},1090773,1245380,0,0,0,1245380,0,0,1245380,0,1024953,0,0,0,1024953,0,0,1024953,0,1082351,0,0,0,1082351,0,0,1082351,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Maritime Combat Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Maritime Combat Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Maritime Combat Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":144743},{"$f":"SUM(J543:J544)","v":633874},622397,622397,1055918,0,0,0,0,1055918,{"$f":"SUM(S543:S544)","v":0},1055918,1209112,0,0,0,1209112,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":1209112},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":987652},0,0,0,987652,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":987652},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":1042961},{"$f":"SUM(AN543:AN544)","v":0},0,0,1042961,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":1042961},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":144743},633874,622397,622397,1055918,0,0,0,0,1055918,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":1055918},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":1209112},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":1209112},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":1209112},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":987652},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":987652},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":987652},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":1042961},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":1042961},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":1042961},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Maritime Combat Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":47474},{"$f":"SUM(J548,J551)","v":30839},32235,32235,31879,0,0,0,0,31879,{"$f":"SUM(S548,S551)","v":0},31879,35099,0,0,0,35099,0,0,35099,0,35660,0,0,0,35660,0,0,35660,0,37657,0,0,0,37657,0,0,37657,0]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":47474},{"$f":"SUM(J549:J550)","v":30839},32235,32235,31879,0,0,0,0,31879,{"$f":"SUM(S549:S550)","v":0},31879,35099,0,0,0,35099,0,0,35099,0,35660,0,0,0,35660,0,0,35660,0,37657,0,0,0,37657,0,0,37657,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":47474},30584,32235,32235,31879,0,0,0,0,31879,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":31879},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":35099},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":35099},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":35099},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":35660},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":35660},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":35660},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":37657},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":37657},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":37657},{"$f":"AT549-AM549","v":0}]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},255,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Maritime Combat Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Maritime Combat Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":83},{"$f":"SUM(J556:J557)","v":375},2158,2158,2976,0,0,0,0,2976,{"$f":"SUM(S556:S557)","v":0},2976,1169,0,0,0,1169,0,0,1169,0,1641,0,0,0,1641,0,0,1641,0,1733,0,0,0,1733,0,0,1733,0]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":73},84,2158,2158,2976,0,0,0,0,2976,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":2976},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":1169},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":1169},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":1169},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":1641},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":1641},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":1641},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":1733},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":1733},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":1733},{"$f":"AT556-AM556","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":10},291,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Maritime Combat Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":96},127,0,0,80,0,0,0,0,80,{"$f":"SUM(S559,S562,S565:S569)","v":0},80,90,0,0,0,90,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":90},0,20,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":20},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":20},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":21.12},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":21.12},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":21.12},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B559","v":"019005002000"},{"$f":"C536","v":"Maritime Combat Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,"019005002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002000"},{"$f":"C536","v":"Maritime Combat Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":96},127,0,0,80,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":80},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":80},90,0,0,0,90,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},90,0,20,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":20},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":20},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":21.12},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":21.12},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":21.12},{"$f":"SUM(AU563:AU564)","v":0}]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},0,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002057"},{"$f":"C536","v":"Maritime Combat Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,96,127,0,0,80,0,0,0,0,80,null,80,90,null,null,0,90,null,null,90,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019005002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":25},186,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":585054},{"$f":"SUM(J488,J534,J558,J570)","v":1129323},{"$f":"SUM(K488,K534,K558,K570)","v":1252500},1252500,1707984,0,0,7069,0,1715053,0,1715053,1857014,0,0,0,1857014,0,0,1857014,0,1651120,0,0,0,1651120,0,0,1651120,0,1754159.2701154766,0,0,0,1754159.2701154766,0,0,1754159.2701154766,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Maritime Defence"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Maritime Logistic Support Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Naval Logistic"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019005003"},null,null,1,"Maritime Logistic Support Capability",0,null,1136996,1103963,859709,859709,930730,0,0,2516,0,{"$f":"SUM(M626:Q626)","v":933246},null,{"$f":"R626-S626","v":933246},1027905,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":1027905},null,null,{"$f":"U626+X626+Z626+AA626","v":1027905},{"$f":"AB626-U626","v":0},1073944,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":1073944},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":1073944},{"$f":"AK626-AD626","v":0},1137797.5273384659,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":1137797.5273384659},null,null,{"$f":"AM626+AP626+AR626+AS626","v":1137797.5273384659},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":1136996},1103963,859709,859709,930730,0,0,2516,0,933246,0,933246,1027905,0,0,0,1027905,0,0,1027905,0,1073944,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":1073944},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":1073944},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":1137797.5273384659},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":1137797.5273384659},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":1137797.5273384659},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":837816},886772,644134,644134,663847,0,0,2516,0,666363,0,666363,754074,0,0,0,{"$f":"U638+X638","v":754074},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":754074},{"$f":"SUM(AC639,AC642,AC681)","v":0},794218,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":794218},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":794218},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":842406.72733846586},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":842406.72733846586},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":842406.72733846586},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":155510},161349,171076,171076,182920,0,0,2516,0,185436,0,185436,177750,0,0,0,{"$f":"U639+X639","v":177750},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":177750},{"$f":"SUM(AC640:AC641)","v":0},185626,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":185626},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":185626},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":199733.57533846592},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":199733.57533846592},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":199733.57533846592},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019005003001"},null,null,null,"Salaries and wages",null,null,135929,142199,151743,151743,162366,0,0,2516,0,{"$f":"SUM(M640:Q640)","v":164882},null,{"$f":"R640-S640","v":164882},157837,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":157837},null,null,{"$f":"U640+X640+Z640+AA640","v":157837},{"$f":"AB640-U640","v":0},166127,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":166127},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":166127},{"$f":"AK640-AD640","v":0},178752.65140795647,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":178752.65140795647},null,null,{"$f":"AM640+AP640+AR640+AS640","v":178752.65140795647},{"$f":"AT640-AM640","v":0}]
[1,"019005003001",null,null,null,"Social contributions",null,null,19581,19150,19333,19333,20554,0,0,0,0,{"$f":"SUM(M641:Q641)","v":20554},null,{"$f":"R641-S641","v":20554},19913,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":19913},null,null,{"$f":"U641+X641+Z641+AA641","v":19913},{"$f":"AB641-U641","v":0},19499,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":19499},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":19499},{"$f":"AK641-AD641","v":0},20980.923930509449,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":20980.923930509449},null,null,{"$f":"AM641+AP641+AR641+AS641","v":20980.923930509449},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":682306},725423,473058,473058,480927,0,0,0,0,480927,0,480927,576324,0,0,0,576324,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},576324,0,608592,0,0,0,{"$f":"SUM(AH643:AH680)","v":608592},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":608592},{"$f":"SUM(AL643:AL680)","v":0},642673.152,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":642673.152},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":642673.152},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019005003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[0,"019005003002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Minor Assets",null,null,6355,3285,6871,6871,10409,0,0,0,0,10409,null,10409,6938,null,null,0,6938,null,null,6938,0,6581,null,null,0,6581,null,null,6581,0,6949.5359999999991,null,null,0,6949.5359999999991,null,null,6949.5359999999991,0]
[0,"019005003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Communication (G&S)",null,null,138,127,187,187,117,0,0,0,0,117,null,117,122,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":122},null,null,122,0,129,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":129},null,null,129,0,136.22400000000002,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":136.22400000000002},null,null,136.22400000000002,0]
[1,"019005003002",null,null,null,"Computer services",null,null,18465,16802,9760,9760,20673,0,0,0,0,20673,null,20673,22514,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":22514},null,null,22514,0,23639,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":23639},null,null,23639,0,24962.784,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":24962.784},null,null,24962.784,0]
[1,"019005003002",null,null,null,"Consultants: Business and advisory services",null,null,494,191,710,710,445,0,0,0,0,445,null,445,445,null,null,0,445,null,null,445,0,445,null,null,0,445,null,null,445,0,469.91999999999996,null,null,0,469.91999999999996,null,null,469.91999999999996,0]
[1,"019005003002",null,null,null,"Infrastructure and planning services",null,null,947,3505,2372,2372,2584,0,0,0,0,2584,null,2584,2695,null,null,0,2695,null,null,2695,0,2842,null,null,0,2842,null,null,2842,0,3001.152,null,null,0,3001.152,null,null,3001.152,0]
[0,"019005003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Contractors",null,null,475028,462476,240010,240010,198275,0,0,0,0,198275,null,198275,198675,null,null,0,198675,null,null,198675,0,195744,null,null,0,195744,null,null,195744,0,206705.66400000002,null,null,0,206705.66400000002,null,null,206705.66400000002,0]
[1,"019005003002",null,null,null,"Agency and support/outsourced services",null,null,4720,5282,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Entertainment",null,null,0,1,1,1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Fleet services (including government motor transport)",null,null,503,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,1450,15726,15726,24044,0,0,0,0,{"$f":"SUM(M661:Q661)","v":24044},null,24044,23044,null,null,0,23044,null,null,23044,0,23044,null,null,0,23044,null,null,23044,0,24334.464,null,null,0,24334.464,null,null,24334.464,0]
[0,"019005003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Inventory: Food and food supplies",null,null,49119,114776,91375,91375,92087,0,0,0,0,{"$f":"SUM(M663:Q663)","v":92087},null,92087,102847,null,null,0,102847,null,null,102847,0,120521,null,null,0,120521,null,null,120521,0,127270.17600000001,null,null,0,127270.17600000001,null,null,127270.17600000001,0]
[1,"019005003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,4106,1765,5426,5426,1615,0,0,0,0,1615,null,1615,42822,null,null,0,42822,null,null,42822,0,64961,null,null,0,64961,null,null,64961,0,68598.816000000006,null,null,0,68598.816000000006,null,null,68598.816000000006,0]
[0,"019005003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Inventory: Materials and supplies",null,null,19070,44162,24509,24509,15656,0,0,0,0,15656,null,15656,45065,null,null,0,45065,null,null,45065,0,44964,null,null,0,44964,null,null,44964,0,47481.983999999997,null,null,0,47481.983999999997,null,null,47481.983999999997,0]
[1,"019005003002",null,null,null,"Inventory: Medical supplies",null,null,9,7,0,0,7,0,0,0,0,7,null,7,7,null,null,0,7,null,null,7,0,8,null,null,0,8,null,null,8,0,8.4480000000000004,null,null,0,8.4480000000000004,null,null,8.4480000000000004,0]
[0,"019005003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Inventory: Other supplies",null,null,49321,52002,59186,59186,95741,0,0,0,0,95741,null,95741,115544,null,null,0,115544,null,null,115544,0,110105,null,null,0,110105,null,null,110105,0,116270.88,null,null,0,116270.88,null,null,116270.88,0]
[1,"019005003002",null,null,null,"Consumable supplies",null,null,29713,2310,4108,4108,9503,0,0,0,0,9503,null,9503,9650,null,null,0,9650,null,null,9650,0,9987,null,null,0,9987,null,null,9987,0,10546.272000000001,null,null,0,10546.272000000001,null,null,10546.272000000001,0]
[1,"019005003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,3940,5367,4776,4776,8070,0,0,0,0,8070,null,8070,4243,null,null,0,4243,null,null,4243,0,3794,null,null,0,3794,null,null,3794,0,4006.4639999999999,null,null,0,4006.4639999999999,null,null,4006.4639999999999,0]
[1,"019005003002",null,null,null,"Operating leases",null,null,77,0,4,4,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,4.2240000000000002,null,null,0,4.2240000000000002,null,null,4.2240000000000002,0]
[0,"019005003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Property payments",null,null,1436,0,5753,5753,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4480000000000004,null,null,0,8.4480000000000004,null,null,8.4480000000000004,0]
[0,"019005003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005003002",null,null,null,"Travel and subsistence",null,null,2209,1960,2020,2020,1447,0,0,0,0,1447,null,1447,1448,null,null,0,1448,null,null,1448,0,1553,null,null,0,1553,null,null,1553,0,1639.9680000000001,null,null,0,1639.9680000000001,null,null,1639.9680000000001,0]
[1,"019005003002",null,null,null,"Training and development",null,null,0,0,4,4,3,0,0,0,0,3,null,3,4,null,null,0,4,null,null,4,0,3,null,null,0,3,null,null,3,0,3.1679999999999997,null,null,0,3.1679999999999997,null,null,3.1679999999999997,0]
[1,"019005003002",null,null,null,"Operating payments",null,null,16656,9954,260,260,239,0,0,0,0,239,null,239,249,null,null,0,249,null,null,249,0,260,null,null,0,260,null,null,260,0,274.56,null,null,0,274.56,null,null,274.56,0]
[0,"019005003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019005003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019005003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":277455},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":194430},199432,199432,264123,0,0,0,0,264123,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},264123,268554,0,0,0,268554,0,0,268554,0,274926,0,0,0,274926,0,0,274926,0,290322,0,0,0,290322,0,0,290322,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Maritime Logistic Support Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[1,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":23000},{"$f":"SUM(J693:J694)","v":15000},11145,11145,67120,0,0,0,0,67120,{"$f":"SUM(S693:S694)","v":0},67120,59120,0,0,0,59120,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":59120},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":54120},0,0,0,54120,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":54120},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":57151},{"$f":"SUM(AN693:AN694)","v":0},0,0,57151,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":57151},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[1,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":23000},15000,11145,11145,67120,0,0,0,0,67120,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":67120},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":59120},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":59120},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":59120},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":54120},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":54120},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":54120},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":57151},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":57151},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":57151},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":253914},{"$f":"SUM(J698,J701)","v":178035},187649,187649,194408,0,0,0,0,194408,{"$f":"SUM(S698,S701)","v":0},194408,208083,0,0,0,208083,0,0,208083,0,219334,0,0,0,219334,0,0,219334,0,231617,0,0,0,231617,0,0,231617,0]
[1,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":253914},{"$f":"SUM(J699:J700)","v":178035},187649,187649,194408,0,0,0,0,194408,{"$f":"SUM(S699:S700)","v":0},194408,208083,0,0,0,208083,0,0,208083,0,219334,0,0,0,219334,0,0,219334,0,231617,0,0,0,231617,0,0,231617,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":253914},178035,187649,187649,194408,0,0,0,0,194408,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":194408},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":208083},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":208083},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":208083},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":219334},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":219334},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":219334},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":231617},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":231617},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":231617},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":541},{"$f":"SUM(J706:J707)","v":1395},638,638,2595,0,0,0,0,2595,{"$f":"SUM(S706:S707)","v":0},2595,1351,0,0,0,1351,0,0,1351,0,1472,0,0,0,1472,0,0,1472,0,1554,0,0,0,1554,0,0,1554,0]
[1,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":541},1395,638,638,2595,0,0,0,0,2595,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":2595},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":1351},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":1351},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":1351},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":1472},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":1472},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":1472},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":1554},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":1554},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":1554},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Maritime Logistic Support Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":21725},22761,16143,16143,2760,0,0,0,0,2760,{"$f":"SUM(S709,S712,S715:S719)","v":0},2760,5277,0,0,0,5277,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":5277},0,4800,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":4800},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":4800},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":5068.8},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":5068.8},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":5068.8},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},439,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[1,{"$f":"B709","v":"019005003000"},{"$f":"C686","v":"Maritime Logistic Support Capability"},"Non-profit institutions",null,"Buildings",null,null,0,439,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,"019005003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003000"},{"$f":"C686","v":"Maritime Logistic Support Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":21725},22322,15993,15993,2760,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":2760},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":2760},5277,0,0,0,5277,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},5277,0,4800,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":4800},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":4800},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":5068.8},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":5068.8},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":5068.8},{"$f":"SUM(AU713:AU714)","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},0,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003057"},{"$f":"C686","v":"Maritime Logistic Support Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,21725,22322,15993,15993,2760,0,0,0,0,2760,null,2760,5277,null,null,0,5277,null,null,5277,0,4800,null,null,0,4800,null,null,4800,0,5068.8,null,null,0,5068.8,null,null,5068.8,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019005003062"},null,null,null,"Software and other intangible assets",null,null,0,0,150,150,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":1136996},{"$f":"SUM(J638,J684,J708,J720)","v":1103963},{"$f":"SUM(K638,K684,K708,K720)","v":859709},859709,930730,0,0,2516,0,933246,0,933246,1027905,0,0,0,1027905,0,0,1027905,0,1073944,0,0,0,1073944,0,0,1073944,0,1137797.5273384659,0,0,0,1137797.5273384659,0,0,1137797.5273384659,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":439},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Maritime Defence"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Maritime Human Resources and Training Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Naval Personnel  \n"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage compliance with DOD formal training targets (number of planned courses)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,"Increased access to programmes leading to intermediate and high level learning",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019005004"},null,null,1,"Maritime Human Resource and Training Capability",0,null,397131,445218,467086,467086,505914,0,0,6478,0,{"$f":"SUM(M776:Q776)","v":512392},null,{"$f":"R776-S776","v":512392},502985,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":502985},null,null,{"$f":"U776+X776+Z776+AA776","v":502985},{"$f":"AB776-U776","v":0},513700,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":513700},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":513700},{"$f":"AK776-AD776","v":0},552130.49827814614,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":552130.49827814614},null,null,{"$f":"AM776+AP776+AR776+AS776","v":552130.49827814614},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":397131},445218,467086,467086,505914,0,0,6478,0,512392,0,512392,502985,0,0,0,502985,0,0,502985,0,513700,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":513700},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":513700},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":552130.49827814614},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":552130.49827814614},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":552130.49827814614},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":395015},444012,463285,463285,502900,0,0,6478,0,509378,0,509378,500814,0,0,0,{"$f":"U788+X788","v":500814},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":500814},{"$f":"SUM(AC789,AC792,AC831)","v":0},513145,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":513145},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":513145},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":551544.13827814616},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":551544.13827814616},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":551544.13827814616},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":364664},416159,440624,440624,474568,0,0,6478,0,481046,0,481046,469175,0,0,0,{"$f":"U789+X789","v":469175},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":469175},{"$f":"SUM(AC790:AC791)","v":0},483151,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":483151},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":483151},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":519870.47427814611},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":519870.47427814611},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":519870.47427814611},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019005004001"},null,null,null,"Salaries and wages",null,null,327972,372221,399340,399340,430496,0,0,6478,0,{"$f":"SUM(M790:Q790)","v":436974},null,{"$f":"R790-S790","v":436974},425761,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":425761},null,null,{"$f":"U790+X790+Z790+AA790","v":425761},{"$f":"AB790-U790","v":0},441088,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":441088},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":441088},{"$f":"AK790-AD790","v":0},474610.68642805028,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":474610.68642805028},null,null,{"$f":"AM790+AP790+AR790+AS790","v":474610.68642805028},{"$f":"AT790-AM790","v":0}]
[1,"019005004001",null,null,null,"Social contributions",null,null,36692,43938,41284,41284,44072,0,0,0,0,{"$f":"SUM(M791:Q791)","v":44072},null,{"$f":"R791-S791","v":44072},43414,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":43414},null,null,{"$f":"U791+X791+Z791+AA791","v":43414},{"$f":"AB791-U791","v":0},42063,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":42063},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":42063},{"$f":"AK791-AD791","v":0},45259.787850095854,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":45259.787850095854},null,null,{"$f":"AM791+AP791+AR791+AS791","v":45259.787850095854},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":30351},27853,22661,22661,28332,0,0,0,0,28332,0,28332,31639,0,0,0,31639,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},31639,0,29994,0,0,0,{"$f":"SUM(AH793:AH830)","v":29994},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":29994},{"$f":"SUM(AL793:AL830)","v":0},31673.663999999993,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":31673.663999999993},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":31673.663999999993},{"$f":"SUM(AU793:AU830)","v":0}]
[0,{"$f":"B792","v":"019005004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M793:Q793)","v":0},null,{"$f":"R793-S793","v":0},0,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":0},null,null,{"$f":"U793+X793+Z793+AA793","v":0},{"$f":"AB793-U793","v":0},0,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":0},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":0},{"$f":"AK793-AD793","v":0},0,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":0},null,null,{"$f":"AM793+AP793+AR793+AS793","v":0},{"$f":"AT793-AM793","v":0}]
[0,"019005004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Minor Assets",null,null,650,929,0,0,0,0,0,0,0,0,null,0,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,7.3920000000000003,null,null,0,7.3920000000000003,null,null,7.3920000000000003,0]
[0,"019005004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Catering: Departmental activities",null,null,1110,699,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Communication (G&S)",null,null,1842,2056,1234,1234,1535,0,0,0,0,1535,null,1535,1807,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":1807},null,null,1807,0,1898,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":1898},null,null,1898,0,2004.2879999999998,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":2004.2879999999998},null,null,2004.2879999999998,0]
[1,"019005004002",null,null,null,"Computer services",null,null,17,12,31,31,0,0,0,0,0,0,null,0,16,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":16},null,null,16,0,17,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":17},null,null,17,0,17.951999999999998,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":17.951999999999998},null,null,17.951999999999998,0]
[0,"019005004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Contractors",null,null,1207,1316,1,1,0,0,0,0,0,0,null,0,68,null,null,0,68,null,null,68,0,69,null,null,0,69,null,null,69,0,72.864000000000004,null,null,0,72.864000000000004,null,null,72.864000000000004,0]
[1,"019005004002",null,null,null,"Agency and support/outsourced services",null,null,9988,7030,5014,5014,1010,0,0,0,0,1010,null,1010,5227,null,null,0,5227,null,null,5227,0,3224,null,null,0,3224,null,null,3224,0,3404.5439999999999,null,null,0,3404.5439999999999,null,null,3404.5439999999999,0]
[0,"019005004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,24,0,0,0,0,0,0,0,{"$f":"SUM(M811:Q811)","v":0},null,0,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[0,"019005004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Inventory: Food and food supplies",null,null,80,46,0,0,0,0,0,0,0,{"$f":"SUM(M813:Q813)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,85,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Inventory: Materials and supplies",null,null,104,23,0,0,0,0,0,0,0,0,null,0,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.28,null,null,0,5.28,null,null,5.28,0]
[0,"019005004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Consumable supplies",null,null,62,440,561,561,510,0,0,0,0,510,null,510,487,null,null,0,487,null,null,487,0,512,null,null,0,512,null,null,512,0,540.67200000000003,null,null,0,540.67200000000003,null,null,540.67200000000003,0]
[1,"019005004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,840,104,244,244,320,0,0,0,0,320,null,320,381,null,null,0,381,null,null,381,0,398,null,null,0,398,null,null,398,0,420.28800000000001,null,null,0,420.28800000000001,null,null,420.28800000000001,0]
[0,"019005004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Property payments",null,null,345,31,0,0,0,0,0,0,0,0,null,0,23,null,null,0,23,null,null,23,0,23,null,null,0,23,null,null,23,0,24.288,null,null,0,24.288,null,null,24.288,0]
[0,"019005004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005004002",null,null,null,"Travel and subsistence",null,null,12440,10441,8239,8239,9514,0,0,0,0,9514,null,9514,9592,null,null,0,9592,null,null,9592,0,9867,null,null,0,9867,null,null,9867,0,10419.552,null,null,0,10419.552,null,null,10419.552,0]
[1,"019005004002",null,null,null,"Training and development",null,null,11623,10536,6210,6210,9563,0,0,0,0,9563,null,9563,7241,null,null,0,7241,null,null,7241,0,7231,null,null,0,7231,null,null,7231,0,7635.9359999999997,null,null,0,7635.9359999999997,null,null,7635.9359999999997,0]
[1,"019005004002",null,null,null,"Operating payments",null,null,-9970,-5926,1127,1127,5880,0,0,0,0,5880,null,5880,5925,null,null,0,5925,null,null,5925,0,5881,null,null,0,5881,null,null,5881,0,6210.3359999999993,null,null,0,6210.3359999999993,null,null,6210.3359999999993,0]
[1,"019005004002",null,null,null,"Venues and facilities",null,null,13,7,0,0,0,0,0,0,0,0,null,0,857,null,null,0,857,null,null,857,0,859,null,null,0,859,null,null,859,0,907.10399999999993,null,null,0,907.10399999999993,null,null,907.10399999999993,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019005004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019005004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":262},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":451},3801,3801,3014,0,0,0,0,3014,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},3014,2113,0,0,0,2113,0,0,2113,0,495,0,0,0,495,0,0,495,0,523,0,0,0,523,0,0,523,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Maritime Human Resources and Training Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":0},{"$f":"SUM(J843:J844)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S843:S844)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":0},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":0},0,0,0,0,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":0},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":0},{"$f":"SUM(AN843:AN844)","v":0},0,0,0,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":0},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":0},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":0},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":0},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":262},{"$f":"SUM(J856:J857)","v":451},3801,3801,3014,0,0,0,0,3014,{"$f":"SUM(S856:S857)","v":0},3014,2113,0,0,0,2113,0,0,2113,0,495,0,0,0,495,0,0,495,0,523,0,0,0,523,0,0,523,0]
[1,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":262},451,3801,3801,3014,0,0,0,0,3014,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":3014},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":2113},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":2113},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":2113},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":495},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":495},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":495},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":523},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":523},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":523},{"$f":"AT856-AM856","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":1803},735,0,0,0,0,0,0,0,0,{"$f":"SUM(S859,S862,S865:S869)","v":0},0,58,0,0,0,58,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":58},0,60,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":60},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":60},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":63.36},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":63.36},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":63.36},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B859","v":"019005004000"},{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,"019005004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004000"},{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":1787},735,0,0,0,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":0},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":0},58,0,0,0,58,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},58,0,60,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":60},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":60},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":63.36},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":63.36},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":63.36},{"$f":"SUM(AU863:AU864)","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},0,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004057"},{"$f":"C836","v":"Maritime Human Resources and Training Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1787,735,0,0,0,0,0,0,0,0,null,0,58,null,null,0,58,null,null,58,0,60,null,null,0,60,null,null,60,0,63.36,null,null,0,63.36,null,null,63.36,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019005004062"},null,null,null,"Software and other intangible assets",null,null,16,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":51},20,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":397131},{"$f":"SUM(J788,J834,J858,J870)","v":445218},{"$f":"SUM(K788,K834,K858,K870)","v":467086},467086,505914,0,0,6478,0,512392,0,512392,502985,0,0,0,502985,0,0,502985,0,513700,0,0,0,513700,0,0,513700,0,552130.49827814614,0,0,0,552130.49827814614,0,0,552130.49827814614,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Maritime Defence"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Base Support Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Flag Officer Commanding NBS"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019005005"},null,null,1,"Base Support Capability",0,null,618426,599014,644669,644669,629631,0,0,7683,0,{"$f":"SUM(M926:Q926)","v":637314},null,{"$f":"R926-S926","v":637314},609725,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":609725},null,null,{"$f":"U926+X926+Z926+AA926","v":609725},{"$f":"AB926-U926","v":0},630036,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":630036},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":630036},{"$f":"AK926-AD926","v":0},676816.72195105336,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":676816.72195105336},null,null,{"$f":"AM926+AP926+AR926+AS926","v":676816.72195105336},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":618426},599014,644669,644669,629631,0,0,7683,0,637314,0,637314,609725,0,0,0,609725,0,0,609725,0,630036,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":630036},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":630036},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":676816.72195105336},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":676816.72195105336},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":676816.72195105336},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":562896},581440,637003,637003,625313,0,0,7683,0,632996,0,632996,606574,0,0,0,{"$f":"U938+X938","v":606574},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":606574},{"$f":"SUM(AC939,AC942,AC981)","v":0},625860,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":625860},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":625860},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":672406.81795105338},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":672406.81795105338},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":672406.81795105338},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":500990},522357,561733,561733,564889,0,0,7683,0,572572,0,572572,552739,0,0,0,{"$f":"U939+X939","v":552739},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":552739},{"$f":"SUM(AC940:AC941)","v":0},574933,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":574933},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":574933},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":618627.90595105337},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":618627.90595105337},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":618627.90595105337},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019005005001"},null,null,null,"Salaries and wages",null,null,437929,456797,499815,499815,498915,0,0,7683,0,{"$f":"SUM(M940:Q940)","v":506598},null,{"$f":"R940-S940","v":506598},487324,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":487324},null,null,{"$f":"U940+X940+Z940+AA940","v":487324},{"$f":"AB940-U940","v":0},508641,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":508641},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":508641},{"$f":"AK940-AD940","v":0},547297.71418730484,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":547297.71418730484},null,null,{"$f":"AM940+AP940+AR940+AS940","v":547297.71418730484},{"$f":"AT940-AM940","v":0}]
[1,"019005005001",null,null,null,"Social contributions",null,null,63061,65560,61918,61918,65974,0,0,0,0,{"$f":"SUM(M941:Q941)","v":65974},null,{"$f":"R941-S941","v":65974},65415,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":65415},null,null,{"$f":"U941+X941+Z941+AA941","v":65415},{"$f":"AB941-U941","v":0},66292,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":66292},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":66292},{"$f":"AK941-AD941","v":0},71330.191763748517,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":71330.191763748517},null,null,{"$f":"AM941+AP941+AR941+AS941","v":71330.191763748517},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":61906},59083,75270,75270,60424,0,0,0,0,60424,0,60424,53835,0,0,0,53835,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},53835,0,50927,0,0,0,{"$f":"SUM(AH943:AH980)","v":50927},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":50927},{"$f":"SUM(AL943:AL980)","v":0},53778.912000000004,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":53778.912000000004},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":53778.912000000004},{"$f":"SUM(AU943:AU980)","v":0}]
[0,{"$f":"B942","v":"019005005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[0,"019005005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Minor Assets",null,null,2202,2580,423,423,494,0,0,0,0,494,null,494,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Catering: Departmental activities",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Communication (G&S)",null,null,3513,3598,3991,3991,3287,0,0,0,0,3287,null,3287,3554,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":3554},null,null,3554,0,3821,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":3821},null,null,3821,0,4034.9760000000006,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":4034.9760000000006},null,null,4034.9760000000006,0]
[0,"019005005002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":0},null,null,0,0]
[0,"019005005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Infrastructure and planning services",null,null,0,49,0,0,93,0,0,0,0,93,null,93,98,null,null,0,98,null,null,98,0,103,null,null,0,103,null,null,103,0,108.76800000000001,null,null,0,108.76800000000001,null,null,108.76800000000001,0]
[1,"019005005002",null,null,null,"Laboratory services",null,null,0,0,131,131,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M955:Q955)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Contractors",null,null,15011,9121,11601,11601,5137,0,0,0,0,5137,null,5137,5800,null,null,0,5800,null,null,5800,0,6057,null,null,0,6057,null,null,6057,0,6396.1920000000009,null,null,0,6396.1920000000009,null,null,6396.1920000000009,0]
[1,"019005005002",null,null,null,"Agency and support/outsourced services",null,null,429,260,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Entertainment",null,null,3,2,5,5,5,0,0,0,0,5,null,5,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,5.2800000000000011,null,null,0,5.2800000000000011,null,null,5.2800000000000011,0]
[1,"019005005002",null,null,null,"Fleet services (including government motor transport)",null,null,7,1328,1061,1061,659,0,0,0,0,659,null,659,711,null,null,0,711,null,null,711,0,764,null,null,0,764,null,null,764,0,806.78399999999999,null,null,0,806.78399999999999,null,null,806.78399999999999,0]
[0,"019005005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,66,146,146,168,0,0,0,0,{"$f":"SUM(M961:Q961)","v":168},null,168,173,null,null,0,173,null,null,173,0,177,null,null,0,177,null,null,177,0,186.91200000000003,null,null,0,186.91200000000003,null,null,186.91200000000003,0]
[0,"019005005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Inventory: Food and food supplies",null,null,0,1,0,0,0,0,0,0,0,{"$f":"SUM(M963:Q963)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,11846,17414,12709,12709,11642,0,0,0,0,11642,null,11642,14334,null,null,0,14334,null,null,14334,0,15037,null,null,0,15037,null,null,15037,0,15879.072000000002,null,null,0,15879.072000000002,null,null,15879.072000000002,0]
[0,"019005005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Inventory: Materials and supplies",null,null,1606,627,520,520,652,0,0,0,0,652,null,652,675,null,null,0,675,null,null,675,0,712,null,null,0,712,null,null,712,0,751.87200000000007,null,null,0,751.87200000000007,null,null,751.87200000000007,0]
[1,"019005005002",null,null,null,"Inventory: Medical supplies",null,null,0,9,40,40,3,0,0,0,0,3,null,3,4,null,null,0,4,null,null,4,0,5,null,null,0,5,null,null,5,0,5.2800000000000011,null,null,0,5.2800000000000011,null,null,5.2800000000000011,0]
[0,"019005005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019005005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Inventory: Other supplies",null,null,0,1,-4,-4,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Consumable supplies",null,null,441,1273,709,709,599,0,0,0,0,599,null,599,637,null,null,0,637,null,null,637,0,677,null,null,0,677,null,null,677,0,714.91200000000015,null,null,0,714.91200000000015,null,null,714.91200000000015,0]
[1,"019005005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,706,227,153,153,204,0,0,0,0,204,null,204,215,null,null,0,215,null,null,215,0,225,null,null,0,225,null,null,225,0,237.60000000000002,null,null,0,237.60000000000002,null,null,237.60000000000002,0]
[1,"019005005002",null,null,null,"Operating leases",null,null,47,97,2444,2444,1632,0,0,0,0,1632,null,1632,561,null,null,0,561,null,null,561,0,220,null,null,0,220,null,null,220,0,232.32000000000002,null,null,0,232.32000000000002,null,null,232.32000000000002,0]
[1,"019005005002",null,null,null,"Rental and hiring",null,null,3,46,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Property payments",null,null,12638,10706,31031,31031,25620,0,0,0,0,25620,null,25620,16313,null,null,0,16313,null,null,16313,0,11787,null,null,0,11787,null,null,11787,0,12447.072,null,null,0,12447.072,null,null,12447.072,0]
[0,"019005005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Travel and subsistence",null,null,12881,11260,9650,9650,9570,0,0,0,0,9570,null,9570,10070,null,null,0,10070,null,null,10070,0,10627,null,null,0,10627,null,null,10627,0,11222.112000000001,null,null,0,11222.112000000001,null,null,11222.112000000001,0]
[0,"019005005002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019005005002",null,null,null,"Operating payments",null,null,572,418,660,660,659,0,0,0,0,659,null,659,685,null,null,0,685,null,null,685,0,710,null,null,0,710,null,null,710,0,749.7600000000001,null,null,0,749.7600000000001,null,null,749.7600000000001,0]
[0,"019005005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019005005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019005005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":1735},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":3811},2635,2635,1498,0,0,0,0,1498,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},1498,566,0,0,0,566,0,0,566,0,1392,0,0,0,1392,0,0,1392,0,1470,0,0,0,1470,0,0,1470,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Base Support Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":0},{"$f":"SUM(J993:J994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S993:S994)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":0},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":0},0,0,0,0,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":0},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":0},{"$f":"SUM(AN993:AN994)","v":0},0,0,0,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":0},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":0},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":0},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":0},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},23,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Base Support Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":1735},{"$f":"SUM(J1006:J1007)","v":3788},2635,2635,1498,0,0,0,0,1498,{"$f":"SUM(S1006:S1007)","v":0},1498,566,0,0,0,566,0,0,566,0,1392,0,0,0,1392,0,0,1392,0,1470,0,0,0,1470,0,0,1470,0]
[1,null,{"$f":"C986","v":"Base Support Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":1735},3784,2635,2635,1498,0,0,0,0,1498,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":1498},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":566},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":566},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":566},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":1392},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":1392},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":1392},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":1470},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":1470},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":1470},{"$f":"AT1006-AM1006","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},4,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Base Support Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":53543},13737,5031,5031,2820,0,0,0,0,2820,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},2820,2585,0,0,0,2585,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":2585},0,2784,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":2784},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":2784},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":2939.904},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":2939.904},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":2939.904},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":3470},153,2000,2000,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[1,{"$f":"B1009","v":"019005005000"},{"$f":"C986","v":"Base Support Capability"},"Non-profit institutions",null,"Buildings",null,null,3470,153,2000,2000,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,"019005005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005000"},{"$f":"C986","v":"Base Support Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":50073},13584,3031,3031,2820,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":2820},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":2820},2585,0,0,0,2585,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},2585,0,2784,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":2784},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":2784},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":2939.904},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":2939.904},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":2939.904},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005056"},43,41,null,"Transport equipment",null,null,30859,9756,0,0,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},0,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005057"},{"$f":"C986","v":"Base Support Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,19214,3828,3031,3031,2820,0,0,0,0,2820,null,2820,2585,null,null,0,2585,null,null,2585,0,2784,null,null,0,2784,null,null,2784,0,2939.904,null,null,0,2939.904,null,null,2939.904,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019005005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":252},26,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":618426},{"$f":"SUM(J938,J984,J1008,J1020)","v":599014},{"$f":"SUM(K938,K984,K1008,K1020)","v":644669},644669,629631,0,0,7683,0,637314,0,637314,609725,0,0,0,609725,0,0,609725,0,630036,0,0,0,630036,0,0,630036,0,676816.72195105336,0,0,0,676816.72195105336,0,0,676816.72195105336,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":3470},{"$f":"+J1009","v":153},2000,2000,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]

{"sheet":"6","index":9,"n_rows":1332,"n_cols":56,"rows_kept":1332,"cut":false,"hidden":false,"merged":[[1221,45,1223,45],[1221,46,1223,46],[1221,47,1223,47],[1222,21,1222,22],[1222,23,1223,23],[1222,30,1222,31],[1222,32,1223,32],[1222,39,1222,40],[1222,41,1223,41],[1221,37,1223,37],[1221,38,1223,38],[1221,39,1221,41],[1221,42,1223,42],[1221,43,1223,43],[1221,44,1223,44],[1221,29,1223,29],[1221,30,1221,32],[1221,33,1223,33],[1221,34,1223,34],[1221,35,1223,35],[1221,36,1223,36],[1221,21,1221,23],[1221,24,1223,24],[1221,25,1223,25],[1221,26,1223,26],[1221,27,1223,27],[1221,28,1223,28],[1218,8,1218,10],[1218,19,1218,21],[1218,28,1218,30],[1218,37,1218,39],[1221,5,1221,6],[1221,13,1221,16],[1221,17,1223,17],[1221,18,1223,18],[1221,19,1223,19],[1221,20,1223,20],[1216,8,1216,10],[1216,19,1216,21],[1216,28,1216,30],[1216,37,1216,39],[1217,8,1217,10],[1217,19,1217,21],[1217,28,1217,30],[1217,37,1217,39],[1214,8,1214,10],[1214,19,1214,21],[1214,28,1214,30],[1214,37,1214,39],[1215,8,1215,10],[1215,19,1215,21],[1215,28,1215,30],[1215,37,1215,39],[1212,8,1212,10],[1212,19,1212,21],[1212,28,1212,30],[1212,37,1212,39],[1213,8,1213,10],[1213,19,1213,21],[1213,28,1213,30],[1213,37,1213,39],[1210,8,1210,10],[1210,19,1210,21],[1210,28,1210,30],[1210,37,1210,39],[1211,8,1211,10],[1211,19,1211,21],[1211,28,1211,30],[1211,37,1211,39],[1208,28,1208,30],[1208,37,1208,39],[1209,8,1209,10],[1209,19,1209,21],[1209,28,1209,30],[1209,37,1209,39],[1201,10,1201,12],[1204,5,1204,19],[1207,5,1208,5],[1207,6,1208,6],[1207,7,1208,10],[1207,13,1207,14],[1208,19,1208,21],[1071,45,1073,45],[1071,46,1073,46],[1071,47,1073,47],[1072,21,1072,22],[1072,23,1073,23],[1072,30,1072,31],[1072,32,1073,32],[1072,39,1072,40],[1072,41,1073,41],[1071,37,1073,37],[1071,38,1073,38],[1071,39,1071,41],[1071,42,1073,42],[1071,43,1073,43],[1071,44,1073,44],[1071,29,1073,29],[1071,30,1071,32],[1071,33,1073,33],[1071,34,1073,34],[1071,35,1073,35],[1071,36,1073,36],[1071,21,1071,23],[1071,24,1073,24],[1071,25,1073,25],[1071,26,1073,26],[1071,27,1073,27],[1071,28,1073,28],[1068,8,1068,10],[1068,19,1068,21],[1068,28,1068,30],[1068,37,1068,39],[1071,5,1071,6],[1071,13,1071,16],[1071,17,1073,17],[1071,18,1073,18],[1071,19,1073,19],[1071,20,1073,20],[1066,8,1066,10],[1066,19,1066,21],[1066,28,1066,30],[1066,37,1066,39],[1067,8,1067,10],[1067,19,1067,21],[1067,28,1067,30],[1067,37,1067,39],[1064,8,1064,10],[1064,19,1064,21],[1064,28,1064,30],[1064,37,1064,39],[1065,8,1065,10],[1065,19,1065,21],[1065,28,1065,30],[1065,37,1065,39],[1062,8,1062,10],[1062,19,1062,21],[1062,28,1062,30],[1062,37,1062,39],[1063,8,1063,10],[1063,19,1063,21],[1063,28,1063,30],[1063,37,1063,39],[1060,8,1060,10],[1060,19,1060,21],[1060,28,1060,30],[1060,37,1060,39],[1061,8,1061,10],[1061,19,1061,21],[1061,28,1061,30],[1061,37,1061,39],[1058,28,1058,30],[1058,37,1058,39],[1059,8,1059,10],[1059,19,1059,21],[1059,28,1059,30],[1059,37,1059,39],[1051,10,1051,12],[1054,5,1054,19],[1057,5,1058,5],[1057,6,1058,6],[1057,7,1058,10],[1057,13,1057,14],[1058,19,1058,21],[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,45,175,45],[173,46,175,46],[173,47,175,47],[174,21,174,22],[174,23,175,23],[174,30,174,31],[174,32,175,32],[174,39,174,40],[174,41,175,41],[173,37,175,37],[173,38,175,38],[173,39,173,41],[173,42,175,42],[173,43,175,43],[173,44,175,44],[173,29,175,29],[173,30,173,32],[173,33,175,33],[173,34,175,34],[173,35,175,35],[173,36,175,36],[173,21,173,23],[173,24,175,24],[173,25,175,25],[173,26,175,26],[173,27,175,27],[173,28,175,28],[173,5,173,6],[173,13,173,16],[173,17,175,17],[173,18,175,18],[173,19,175,19],[173,20,175,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[42,26,44,26],[42,27,44,27],[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4050)","v":7}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":7}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",6,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Military Health Support"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide prepared and supported health capabilities and services for the defence and protection of South Africa.\n\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,"2 331 135","2 312 381","2 140 550","529 980","2 140 550",null,"2 140 550","2 140 550",null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,67,54,50,42,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,"83% (678)","80% (648)","5.93% (48)","80% (648)",null,"80% (648)","80% (648)",null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\"",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Strategic Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":207513},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":218271},172553,172553,203249,0,0,2605,0,205854,0,205854,188399,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":188399},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,188399,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":191016},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":191016},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,191016,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":205079.85540014101},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":205079.85540014101},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,205079.85540014101,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Mobile Military Health Support",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":109408},120810,118930,118930,121678,0,0,1653,0,123331,0,123331,153786,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,153786,0,0,153786,0,177059,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":177059},0,0,177059,0,188972.68764392639,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,188972.68764392639,0,0,188972.68764392639,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Area Military Health Service",null,null,1262346,1455454,1412913,1412913,1548512,0,0,12338,-11817,1549033,0,1549033,1553570,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1553570,0,0,1553570,0,1641564,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1641564,0,0,1641564,0,1756376.6719220532,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,1756376.6719220532,0,0,1756376.6719220532,0]
[1,4,1,null,4,"Specialist/Tertiary Health Service",null,null,1273469,1433329,1490018,1490018,1574186,0,0,11424,0,1585610,0,1585610,1524620,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1524620,0,0,1524620,0,1571166,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1571166,0,0,1571166,0,1681938.4119396189,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,1681938.4119396189,0,0,1681938.4119396189,0]
[1,5,1,null,5,"Military Health Product Support Capability",null,null,236322,212914,186668,186668,208883,0,0,1036,0,209919,0,209919,231969,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,231969,0,0,231969,0,228401,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,228401,0,0,228401,0,243163.48764858075,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,243163.48764858075,0,0,243163.48764858075,0]
[1,6,1,null,6,"Military Health Maintenance Capability",null,null,280847,256414,271205,271205,302657,0,0,2250,0,304907,0,304907,276707,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,276707,0,0,276707,0,268208,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,268208,0,0,268208,0,286962.22733459208,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,286962.22733459208,0,0,286962.22733459208,0]
[1,7,1,null,7,"Military Health Training Capability",null,null,363698,355921,416974,416974,457651,0,0,4366,0,462017,0,462017,471333,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,471333,0,0,471333,0,501029,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,501029,0,0,501029,0,538790.84227080469,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,538790.84227080469,0,0,538790.84227080469,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":3733603},4053113,4069261,4069261,4416816,0,0,35672,-11817,4440671,0,{"$f":"SUM(T47:T71)","v":4440671},4400384,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,4400384,{"$f":"SUM(Z47:Z71)","v":0},0,4400384,{"$f":"SUM(AC47:AC71)","v":0},4578443,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},4578443,{"$f":"SUM(AI47:AI71)","v":0},0,4578443,0,4901284.1841597166,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},4901284.1841597166,0,0,4901284.1841597166,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4050,$F74,I$300:I$4050)","v":3615868},3886430,4035436,4035436,4407393,0,0,35672,-11547,4431518,0,4431518,4341666,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":4341666},{"$f":"SUMIF($F$300:$F$4050,$F74,Z$300:Z$4050)","v":0},0,4341666,0,4492004,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":4492004},{"$f":"SUMIF($F$300:$F$4050,$F74,AI$300:AI$4050)","v":0},0,4492004,0,4810003.7121597165,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":4810003.7121597165},{"$f":"SUMIF($F$300:$F$4050,$F74,AR$300:AR$4050)","v":0},0,4810003.7121597165,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Military Health SupportCompensation of employees"},null,"Compensation of employees",null,null,2700762,2865474,3114661,3114661,3362501,0,0,35672,-10109,3388064,0,3388064,3277455,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,3277455,0,0,3277455,0,3322375,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,3322375,0,0,3322375,0,3574875.4881597175,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,3574875.4881597175,0,0,3574875.4881597175,0]
[1,null,null,null,null,"Salaries and wages",null,null,2428866,2568753,2845193,2845193,3056033,0,0,35672,-10109,3081596,0,3081596,2973280,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,2973280,0,0,2973280,0,3024993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,3024993,0,0,3024993,0,3254892.4572195276,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,3254892.4572195276,0,0,3254892.4572195276,0]
[1,null,null,null,null,"Social contributions",null,null,271896,296721,269468,269468,306468,0,0,0,0,306468,0,306468,304175,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,304175,0,0,304175,0,297382,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,297382,0,0,297382,0,319983.03094018984,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,319983.03094018984,0,0,319983.03094018984,0]
[1,null,null,{"$f":"$G$8&F78","v":"Military Health SupportGoods and services"},null,"Goods and services",null,null,915106,1020956,920775,920775,1044892,0,0,0,-1438,1043454,0,1043454,1064211,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,1064211,0,0,1064211,0,1169629,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,1169629,0,0,1169629,0,1235128.2239999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,1235128.2239999999,0,0,1235128.2239999999,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Advertising",null,null,212,300,289,289,30,0,0,0,0,30,0,30,31,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,31,0,0,31,0,33,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,33,0,0,33,0,34.847999999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,34.847999999999999,0,0,34.847999999999999,0]
[1,null,null,null,null,"Minor Assets",null,null,12789,15279,13587,13587,54648,0,0,0,0,54648,0,54648,40281,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,40281,0,0,40281,0,41958,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,41958,0,0,41958,0,44307.648000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,44307.648000000001,0,0,44307.648000000001,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4050,$F84,I$300:I$4050)","v":1298},1333,987,987,1323,0,0,0,0,1323,0,1323,2026,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,2026,{"$f":"SUMIF($F$300:$F$4050,$F84,Z$300:Z$4050)","v":0},0,2026,0,2262,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,2262,{"$f":"SUMIF($F$300:$F$4050,$F84,AI$300:AI$4050)","v":0},0,2262,0,2388.672,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,2388.672,0,0,2388.672,0]
[1,null,null,null,null,"Communication (G&S)",null,null,6836,6347,7899,7899,8158,0,0,0,0,8158,0,8158,7026,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,7026,0,0,7026,0,7404,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":7404},0,0,7404,0,7818.6239999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,7818.6239999999998,0,0,7818.6239999999998,0]
[1,null,null,null,null,"Computer services",null,null,34814,36726,49404,49404,60015,0,0,0,0,60015,0,60015,63501,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,63501,0,0,63501,0,66696,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,66696,0,0,66696,0,70430.97600000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,70430.97600000001,0,0,70430.97600000001,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,594,652,8155,8155,0,0,0,0,0,0,0,0,273,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,273,0,0,273,0,290,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,290,0,0,290,0,306.24,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,306.24,0,0,306.24,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,546,140,753,753,823,0,0,0,0,823,0,823,2365,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,2365,0,0,2365,0,2515,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,2515,0,0,2515,0,2655.84,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,2655.84,0,0,2655.84,0]
[1,null,null,null,null,"Laboratory services",null,null,29847,26855,26380,26380,23322,0,0,0,0,23322,0,23322,19263,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,19263,0,0,19263,0,20414,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,20414,0,0,20414,0,21557.184000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,21557.184000000001,0,0,21557.184000000001,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Science and technological services",null,null,9547,15350,0,0,2333,0,0,0,0,2333,0,2333,5962,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,5962,0,0,5962,0,7256,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,7256,0,0,7256,0,7662.3360000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,7662.3360000000002,0,0,7662.3360000000002,0]
[1,null,null,null,null,"Contractors",null,null,55097,56188,87661,87661,59411,0,0,0,0,59411,0,59411,92581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,92581,0,0,92581,0,77997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,77997,0,0,77997,0,82364.831999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,82364.831999999995,0,0,82364.831999999995,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,286585,362199,311426,311426,283557,0,0,0,0,283557,0,283557,309481,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,309481,0,0,309481,0,311768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,311768,0,0,311768,0,329227.00800000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,329227.00800000003,0,0,329227.00800000003,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4050,$F94,I$300:I$4050)","v":77},50,14,14,50,0,0,0,0,50,0,50,57,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,57,{"$f":"SUMIF($F$300:$F$4050,$F94,Z$300:Z$4050)","v":0},0,57,0,60,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,60,{"$f":"SUMIF($F$300:$F$4050,$F94,AI$300:AI$4050)","v":0},0,60,0,63.360000000000014,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,63.360000000000014,{"$f":"SUMIF($F$300:$F$4050,$F94,AR$300:AR$4050)","v":0},0,63.360000000000014,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,2540,3122,5255,5255,2675,0,0,0,0,2675,0,2675,2933,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,2933,0,0,2933,0,3091,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,3091,0,0,3091,0,3264.0960000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,3264.0960000000005,0,0,3264.0960000000005,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,23703,17806,17806,11701,0,0,0,0,11701,0,11701,1558,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,1558,0,0,1558,0,1651,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,1651,0,0,1651,0,1743.4559999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,1743.4559999999999,0,0,1743.4559999999999,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,717,737,737,605,0,0,0,0,605,0,605,666,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,666,0,0,666,0,696,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,696,0,0,696,0,734.97600000000011,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,734.97600000000011,0,0,734.97600000000011,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,61953,53467,49854,49854,50100,0,0,0,0,50100,0,50100,52219,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,52219,0,0,52219,0,55355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,55355,0,0,55355,0,58454.880000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,58454.880000000005,0,0,58454.880000000005,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,22706,21870,21634,21634,20361,0,0,0,0,20361,0,20361,20774,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,20774,0,0,20774,0,21923,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,21923,0,0,21923,0,23150.688000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,23150.688000000002,0,0,23150.688000000002,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,3287,1143,2059,2059,140,0,0,0,0,140,0,140,145,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,145,0,0,145,0,155,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,155,0,0,155,0,163.68,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,163.68,0,0,163.68,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,85678,75141,71718,71718,110201,0,0,0,0,110201,0,110201,105027,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,105027,0,0,105027,0,133534,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,133534,0,0,133534,0,141011.90400000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,141011.90400000001,0,0,141011.90400000001,0]
[1,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4050,$F104,I$300:I$4050)","v":186515},166320,126152,126152,235083,0,0,0,0,235083,0,235083,230541,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,230541,{"$f":"SUMIF($F$300:$F$4050,$F104,Z$300:Z$4050)","v":0},0,230541,0,302208,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},{"$f":"SUM(AE104:AF104)","v":0},302208,{"$f":"SUMIF($F$300:$F$4050,$F104,AI$300:AI$4050)","v":0},0,302208,0,319131.64800000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,319131.64800000004,0,0,319131.64800000004,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,0,29,621,621,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,30188,16327,15853,15853,11946,0,0,0,0,11946,0,11946,12975,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,12975,0,0,12975,0,13705,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,13705,0,0,13705,0,14472.480000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,14472.480000000001,0,0,14472.480000000001,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,7636,9672,11487,11487,3129,0,0,0,0,3129,0,3129,3424,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,3424,0,0,3424,0,3684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,3684,0,0,3684,0,3890.3040000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,3890.3040000000001,0,0,3890.3040000000001,0]
[1,null,null,null,null,"Operating leases",null,null,1341,668,8727,8727,3615,0,0,0,0,3615,0,3615,2632,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,2632,0,0,2632,0,2792,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,2792,0,0,2792,0,2948.3520000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,2948.3520000000003,0,0,2948.3520000000003,0]
[1,null,null,null,null,"Rental and hiring",null,null,3,5,11,11,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,14247,15224,15652,15652,20587,0,0,0,0,20587,0,20587,22218,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,22218,0,0,22218,0,23008,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,23008,0,0,23008,0,24296.448,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,24296.448,0,0,24296.448,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,53693,62860,47663,47663,61072,0,0,0,-1438,59634,0,59634,48533,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,48533,0,0,48533,0,50872,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,50872,0,0,50872,0,53720.831999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,53720.831999999995,0,0,53720.831999999995,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4050,$F114,I$300:I$4050)","v":8103},41076,10598,10598,10470,0,0,0,0,10470,0,10470,7975,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,7975,{"$f":"SUMIF($F$300:$F$4050,$F114,Z$300:Z$4050)","v":0},0,7975,0,8099,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,8099,{"$f":"SUMIF($F$300:$F$4050,$F114,AI$300:AI$4050)","v":0},0,8099,0,8552.5439999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,8552.5439999999999,{"$f":"SUMIF($F$300:$F$4050,$F114,AR$300:AR$4050)","v":0},0,8552.5439999999999,0]
[1,null,null,null,null,"Operating payments",null,null,-1664,7543,7920,7920,8394,0,0,0,0,8394,0,8394,8411,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,8411,0,0,8411,0,8787,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,8787,0,0,8787,0,9279.0720000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,9279.0720000000001,0,0,9279.0720000000001,0]
[1,null,null,null,null,"Venues and facilities",null,null,638,650,473,473,1143,0,0,0,0,1143,0,1143,1333,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,1333,0,0,1333,0,1416,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,1416,0,0,1416,0,1495.2959999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,1495.2959999999998,0,0,1495.2959999999998,0]
[0,null,null,{"$f":"$G$8&F117","v":"Military Health SupportInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,11497,46096,7709,7709,6510,0,0,0,-270,6240,0,6240,31320,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,31320,0,0,31320,0,58377,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,58377,0,0,58377,0,61647,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,61647,0,0,61647,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Military Health SupportProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4050,$F124,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F124,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Military Health SupportDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,2934,15357,6666,6666,58,0,0,0,0,58,0,58,27111,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,27111,0,0,27111,0,51449,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,51449,0,0,51449,0,54331,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,54331,0,0,54331,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,2934,15357,6666,6666,58,0,0,0,0,58,0,58,27111,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,27111,0,0,27111,0,51449,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,51449,0,0,51449,0,54331,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,54331,0,0,54331,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Military Health SupportHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Military Health SupportForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Military Health SupportPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,107,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4050,$F134,I$300:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,Z$300:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,AI$300:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4050,$F134,AR$300:AR$4050)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,107,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,107,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Military Health SupportNon-profit institutions"},null,"Non-profit institutions",null,null,832,769,800,800,840,0,0,0,0,840,0,840,882,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,882,0,0,882,0,926,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,926,0,0,926,0,978,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,978,0,0,978,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Military Health SupportHouseholds"},null,"Households",null,null,7731,29863,243,243,5612,0,0,0,-270,5342,0,5342,3327,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,3327,0,0,3327,0,6002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,6002,0,0,6002,0,6338,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,6338,0,0,6338,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,7106,9553,243,243,5612,0,0,0,-270,5342,0,5342,3327,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,3327,0,0,3327,0,6002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,6002,0,0,6002,0,6338,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,6338,0,0,6338,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,625,20310,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4050,$F144,I$300:I$4050)","v":105476},120225,26116,26116,2913,0,0,0,0,2913,0,2913,27398,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,27398,{"$f":"SUMIF($F$300:$F$4050,$F144,Z$300:Z$4050)","v":0},0,27398,0,28062,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,28062,{"$f":"SUMIF($F$300:$F$4050,$F144,AI$300:AI$4050)","v":0},0,28062,0,29633.472000000002,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,29633.472000000002,0,0,29633.472000000002,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Military Health SupportBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,46,360,1200,1200,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,0,0,0,0,0,94,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,94,0,0,47,0,99.26400000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,99.26400000000001,0,0,49.632000000000005,0]
[1,null,null,null,null,"Buildings",null,null,23,180,600,600,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,0,0,0,0,0,47,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,47,0,0,47,0,49.632000000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,49.632000000000005,0,0,49.632000000000005,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Military Health SupportMachinery and equipment"},null,"Machinery and equipment",null,null,105428,119195,24728,24728,2913,0,0,0,0,2913,0,2913,27398,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,27398,0,0,27398,0,28015,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,28015,0,0,28015,0,29583.84,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,29583.84,0,0,29583.84,0]
[1,null,null,null,null,"Transport equipment",null,null,51683,45174,9206,9206,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,53745,74021,15522,15522,2913,0,0,0,0,2913,0,2913,27398,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,27398,0,0,27398,0,28015,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,28015,0,0,28015,0,29583.84,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,29583.84,0,0,29583.84,0]
[0,null,null,{"$f":"$G$8&F151","v":"Military Health SupportHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Military Health SupportSpecialised military assets",null,"Specialised military assets",null,null,0,850,750,750,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Military Health SupportBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Military Health SupportLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Military Health SupportSoftware and other intangible assets",null,"Software and other intangible assets",null,null,25,0,38,38,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Military Health SupportPayments for financial assets",null,"Payments for financial assets",null,null,762,362,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":3733603},4053113,4069261,4069261,4416816,0,0,35672,-11817,4440671,0,4440671,4400384,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},4400384,0,0,4400384,0,4578443,0,0,0,4578443,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,4578443,0,4901284.1841597166,0,0,0,4901284.1841597166,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,4901284.1841597166,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"St. Johns Ambulance Brigade",null,null,832,769,800,800,840,0,0,0,0,{"$f":"SUM(M177:Q177)","v":840},null,{"$f":"R177-S177","v":840},882,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":882},null,null,{"$f":"Y177+Z177+AA177","v":882},{"$f":"AB177-U177","v":0},926,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":926},null,null,{"$f":"AH177+AI177+AJ177","v":926},{"$f":"AK177-AD177","v":0},978,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":978},null,null,{"$f":"AQ177+AR177+AS177","v":978},{"$f":"AT177-AM177","v":0},null,"Non-profit institutions","Current","Strategic Direction",0,"Other","Operations","Operations",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,1967,1524,181,181,0,0,0,0,0,0,null,{"$f":"R178-S178","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH178+AI178+AJ178","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ178+AR178+AS178","v":0},0,null,"Social benefits","Current","Strategic Direction",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,3,"Employee social benefits",null,null,7,633,0,0,145,0,0,0,0,145,null,145,110,null,null,0,110,null,null,110,0,256,null,null,0,256,null,null,256,0,270,null,null,0,270,null,null,270,0,null,"Social benefits","Current","Mobile Military Health Support",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,4,"Employee social benefits",null,null,2516,3331,0,0,4270,0,0,0,-270,4000,null,4000,308,null,null,0,308,null,null,308,0,2773,null,null,0,2773,null,null,2773,0,2928,null,null,0,2928,null,null,2928,0,null,"Social benefits","Current","Area Military Health Service",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,5,"Employee social benefits",null,null,1180,2868,0,0,1094,0,0,0,0,1094,null,1094,2372,null,null,0,2372,null,null,2372,0,2530,null,null,0,2530,null,null,2530,0,2672,null,null,{"$f":"SUM(AN181:AO181)","v":0},2672,null,null,2672,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Specialist/Tertiary Health Service",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Employee social benefits",null,null,5,285,0,0,0,0,0,0,0,0,null,0,44,null,null,0,44,null,null,44,0,413,null,null,0,{"$f":"AD182+AG182","v":413},null,null,413,0,436,null,null,0,436,null,null,436,0,null,"Social benefits","Current","Military Health Product Support Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,7,"Employee social benefits",null,null,918,875,18,18,103,0,0,0,0,103,null,103,383,null,null,0,383,null,null,383,0,30,null,null,0,30,null,null,30,0,32,null,null,0,32,null,null,32,0,null,"Social benefits","Current","Military Health Maintenance Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Employee social benefits",null,null,513,37,44,44,0,0,0,0,0,0,null,0,110,null,null,0,110,null,null,110,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","Military Health Training Capability",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,9,"Special defence account",null,null,1174,2857,1666,1666,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Strategic Direction",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,10,"Special defence account",null,null,0,12500,5000,5000,0,0,0,0,0,0,null,0,27050,null,null,0,27050,null,null,27050,0,51385,null,null,0,51385,null,null,51385,0,54263,null,null,0,54263,null,null,54263,0,null,"Departmental agencies (non-business entities)","Current","Mobile Military Health Support",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,11,"Communication",null,null,0,0,0,0,58,0,0,0,0,58,null,58,61,null,null,0,61,null,null,61,0,64,null,null,0,64,null,null,64,0,68,null,null,0,68,null,null,68,0,null,"Departmental agencies (non-business entities)","Current","Strategic Direction",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,12,"Communication",null,null,1760,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Mobile Military Health Support",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,13,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Area Military Health Service",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,14,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Specialist/Tertiary Health Service",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,15,"Vehicle licences",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Mobile Military Health Support",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,16,"Claims against the State",null,null,500,48,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Specialist/Tertiary Health Service",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,17,"Claims against the State",null,null,125,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Military Health Training Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,18,"Claims against the State",null,null,0,87,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Strategic Direction",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,19,"Claims against the State",null,null,0,20141,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Area Military Health Service",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,20,"Claims against the State",null,null,0,20,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Military Health Maintenance Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[1,null,null,null,21,"Claims against the State",null,null,0,121,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Military Health Maintenance Capability",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":11497},46096,7709,7709,6510,0,0,0,-270,6240,0,6240,31320,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":31320},0,0,31320,0,58377,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":58377},0,0,58377,0,61647,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":61647},0,0,61647,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,0,2,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Strategic Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,17,38,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Mobile Military Health Support",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,292,171,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Area Military Health Service",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,212,83,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Specialist/Tertiary Health Service",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,5,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Military Health Product Support Capability",null,"Thefts and losses","Thefts and losses",""]
[1,null,null,null,6,"Thefts and losses",null,null,84,37,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Military Health Maintenance Capability",null,0,"Thefts and losses",""]
[1,null,null,null,7,"Thefts and losses",null,null,157,31,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Military Health Training Capability",null,"Thefts and losses","Thefts and losses",""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Military Health Support"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Strategic Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Surgeon General"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019006001"},null,null,1,"Strategic Direction",0,null,207513,218271,172553,172553,203249,0,0,2605,0,{"$f":"SUM(M326:Q326)","v":205854},null,{"$f":"R326-S326","v":205854},188399,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":188399},null,null,{"$f":"U326+X326+Z326+AA326","v":188399},{"$f":"AB326-U326","v":0},191016,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":191016},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":191016},{"$f":"AK326-AD326","v":0},205079.85540014101,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":205079.85540014101},null,null,{"$f":"AM326+AP326+AR326+AS326","v":205079.85540014101},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":207513},218271,172553,172553,203249,0,0,2605,0,205854,0,205854,188399,0,0,0,188399,0,0,188399,0,191016,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":191016},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":191016},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":205079.85540014101},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":205079.85540014101},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":205079.85540014101},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":202475},212090,168105,168105,202351,0,0,2605,0,204956,0,204956,187456,0,0,0,{"$f":"U338+X338","v":187456},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":187456},0,190026,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":190026},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":190026},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":204033.85540014101},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":204033.85540014101},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":204033.85540014101},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":161103},151943,145069,145069,171394,0,0,2605,0,173999,0,173999,166329,0,0,0,{"$f":"U339+X339","v":166329},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":166329},0,168320,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":168320},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":168320},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":181112.31940014102},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":181112.31940014102},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":181112.31940014102},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019006001001"},null,null,null,"Salaries and wages",null,null,147064,135996,131500,131500,156154,0,0,2605,0,{"$f":"SUM(M340:Q340)","v":158759},null,{"$f":"R340-S340","v":158759},151089,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":151089},null,null,{"$f":"U340+X340+Z340+AA340","v":151089},{"$f":"AB340-U340","v":0},153079,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":153079},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":153079},{"$f":"AK340-AD340","v":0},164713.00345445692,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":164713.00345445692},null,null,{"$f":"AM340+AP340+AR340+AS340","v":164713.00345445692},{"$f":"AT340-AM340","v":0}]
[1,"019006001001",null,null,null,"Social contributions",null,null,14039,15947,13569,13569,15240,0,0,0,0,{"$f":"SUM(M341:Q341)","v":15240},null,{"$f":"R341-S341","v":15240},15240,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":15240},null,null,{"$f":"U341+X341+Z341+AA341","v":15240},{"$f":"AB341-U341","v":0},15241,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":15241},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":15241},{"$f":"AK341-AD341","v":0},16399.315945684109,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":16399.315945684109},null,null,{"$f":"AM341+AP341+AR341+AS341","v":16399.315945684109},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":41372},60147,23036,23036,30957,0,0,0,0,30957,0,30957,21127,0,0,0,21127,{"$f":"SUM(Z343:Z380)","v":0},0,21127,0,21706,0,0,0,{"$f":"SUM(AH343:AH380)","v":21706},0,0,{"$f":"SUM(AK343:AK380)","v":21706},0,22921.536,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":22921.536},0,0,{"$f":"SUM(AT343:AT380)","v":22921.536},0]
[0,{"$f":"B342","v":"019006001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019006001002",null,null,null,"Advertising",null,null,194,283,139,139,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Minor Assets",null,null,147,409,57,57,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Catering: Departmental activities",null,null,304,292,339,339,311,0,0,0,0,311,null,311,326,null,null,0,326,null,null,326,0,343,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":343},null,null,343,0,362.20799999999997,null,null,0,362.20799999999997,null,null,362.20799999999997,0]
[1,"019006001002",null,null,null,"Communication (G&S)",null,null,2195,1955,2255,2255,2385,0,0,0,0,2385,null,2385,577,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":577},null,null,577,0,581,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":581},null,null,581,0,613.53599999999994,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":613.53599999999994},null,null,613.53599999999994,0]
[1,"019006001002",null,null,null,"Computer services",null,null,1092,2,88,88,3237,0,0,0,0,3237,null,3237,1837,null,null,0,1837,null,null,1837,0,1879,null,null,0,1879,null,null,1879,0,1984.2239999999999,null,null,0,1984.2239999999999,null,null,1984.2239999999999,0]
[0,"019006001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Contractors",null,null,555,535,41,41,41,0,0,0,0,41,null,41,42,null,null,0,42,null,null,42,0,46,null,null,0,46,null,null,46,0,48.576000000000001,null,null,0,48.576000000000001,null,null,48.576000000000001,0]
[1,"019006001002",null,null,null,"Agency and support/outsourced services",null,null,866,-1436,848,848,1000,0,0,0,0,1000,null,1000,500,null,null,0,500,null,null,500,0,500,null,null,0,500,null,null,500,0,528,null,null,0,528,null,null,528,0]
[1,"019006001002",null,null,null,"Entertainment",null,null,57,50,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,104,13,13,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0,-1.056,null,null,0,-1.056,null,null,-1.056,0]
[0,"019006001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,385,385,0,0,0,0,0,{"$f":"SUM(M361:Q361)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Food and food supplies",null,null,46,50,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,75,276,147,147,195,0,0,0,0,195,null,195,224,null,null,0,224,null,null,224,0,235,null,null,0,235,null,null,235,0,248.16,null,null,0,248.16,null,null,248.16,0]
[0,"019006001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Materials and supplies",null,null,115,34,56,56,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Medical supplies",null,null,2521,104,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Inventory: Medicine",null,null,26750,7260,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Consumable supplies",null,null,379,421,461,461,24,0,0,0,0,24,null,24,25,null,null,0,25,null,null,25,0,26,null,null,0,26,null,null,26,0,27.456000000000003,null,null,0,27.456000000000003,null,null,27.456000000000003,0]
[1,"019006001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,427,220,901,901,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Operating leases",null,null,1,0,247,247,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Rental and hiring",null,null,0,0,11,11,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Property payments",null,null,0,10,0,0,273,0,0,0,0,273,null,273,287,null,null,0,287,null,null,287,0,301,null,null,0,301,null,null,301,0,317.85599999999999,null,null,0,317.85599999999999,null,null,317.85599999999999,0]
[0,"019006001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006001002",null,null,null,"Travel and subsistence",null,null,5592,9079,5814,5814,10104,0,0,0,0,10104,null,10104,6825,null,null,0,6825,null,null,6825,0,7136,null,null,0,7136,null,null,7136,0,7535.616,null,null,0,7535.616,null,null,7535.616,0]
[1,"019006001002",null,null,null,"Training and development",null,null,7762,40473,8453,8453,10135,0,0,0,0,10135,null,10135,7663,null,null,0,7663,null,null,7663,0,7772,null,null,0,7772,null,null,7772,0,8207.232,null,null,0,8207.232,null,null,8207.232,0]
[1,"019006001002",null,null,null,"Operating payments",null,null,-8325,-517,2501,2501,2524,0,0,0,0,2524,null,2524,2059,null,null,0,2059,null,null,2059,0,2090,null,null,0,2090,null,null,2090,0,2207.04,null,null,0,2207.04,null,null,2207.04,0]
[1,"019006001002",null,null,null,"Venues and facilities",null,null,619,543,280,280,728,0,0,0,0,728,null,728,762,null,null,0,762,null,null,762,0,798,null,null,0,798,null,null,798,0,842.68799999999999,null,null,0,842.68799999999999,null,null,842.68799999999999,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019006001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019006001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":3973},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":5237},2647,2647,898,0,0,0,0,898,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},898,943,0,0,0,943,0,0,943,0,990,0,0,0,990,0,0,990,0,1046,0,0,0,1046,0,0,1046,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Strategic Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":1174},{"$f":"SUM(J393:J394)","v":2857},1666,1666,58,0,0,0,0,58,{"$f":"SUM(S393:S394)","v":0},58,61,0,0,0,61,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":61},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":64},0,0,0,64,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":64},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":68},{"$f":"SUM(AN393:AN394)","v":0},0,0,68,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":68},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":1174},2857,1666,1666,58,0,0,0,0,58,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":58},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":61},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":61},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":61},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":64},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":64},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":64},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":68},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":68},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":68},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":87},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":87},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},87,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":832},769,800,800,840,0,0,0,0,840,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":840},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":882},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":882},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":882},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":926},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":926},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":926},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":978},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":978},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":978},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":1967},{"$f":"SUM(J406:J407)","v":1524},181,181,0,0,0,0,0,0,{"$f":"SUM(S406:S407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":1967},1524,181,181,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":0},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":0},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":0},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":1065},942,1801,1801,0,0,0,0,0,0,{"$f":"SUM(S409,S412,S415:S419)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},0,0,0,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":0},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":0},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":0},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":0},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":0},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001054"},{"$f":"C386","v":"Strategic Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":1040},942,1763,1763,0,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":0},{"$f":"SUM(S413:S414)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z413:Z414)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":0},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":0},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":0},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":0},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":0},{"$f":"SUM(AU413:AU414)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001056"},43,41,null,"Transport equipment",null,null,0,0,902,902,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},0,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001057"},{"$f":"C386","v":"Strategic Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,1040,942,861,861,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019006001062"},null,null,null,"Software and other intangible assets",null,null,25,0,38,38,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":207513},{"$f":"SUM(J338,J384,J408,J420)","v":218271},{"$f":"SUM(K338,K384,K408,K420)","v":172553},172553,203249,0,0,2605,0,205854,0,205854,188399,0,0,0,188399,0,0,188399,0,191016,0,0,0,191016,0,0,191016,0,205079.85540014101,0,0,0,205079.85540014101,0,0,205079.85540014101,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Mobile Military Health Support"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Mobile Military Health Support Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019006002"},null,null,1,"Mobile Military Health Support",0,null,109408,120810,118930,118930,121678,0,0,1653,0,{"$f":"SUM(M476:Q476)","v":123331},null,{"$f":"R476-S476","v":123331},153786,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":153786},null,null,{"$f":"U476+X476+Z476+AA476","v":153786},{"$f":"AB476-U476","v":0},177059,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":177059},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":177059},{"$f":"AK476-AD476","v":0},188972.68764392639,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":188972.68764392639},null,null,{"$f":"AM476+AP476+AR476+AS476","v":188972.68764392639},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":109408},120810,118930,118930,121678,0,0,1653,0,123331,0,123331,153786,0,0,0,153786,0,0,153786,0,177059,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":177059},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":177059},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":188972.68764392639},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":188972.68764392639},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":188972.68764392639},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":104684},104094,113341,113341,121397,0,0,1653,0,123050,0,123050,122856,0,0,0,{"$f":"U488+X488","v":122856},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":122856},{"$f":"SUM(AC489,AC492,AC531)","v":0},122551,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":122551},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":122551},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":131412.13564392639},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":131412.13564392639},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":131412.13564392639},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":97717},96170,103307,103307,108793,0,0,1653,0,110446,0,110446,101833,0,0,0,{"$f":"U489+X489","v":101833},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":101833},{"$f":"SUM(AC490:AC491)","v":0},99914,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":99914},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":99914},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":107507.4636439264},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":107507.4636439264},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":107507.4636439264},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019006002001"},null,null,null,"Salaries and wages",null,null,88349,86188,94340,94340,98908,0,0,1653,0,{"$f":"SUM(M490:Q490)","v":100561},null,{"$f":"R490-S490","v":100561},92340,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":92340},null,null,{"$f":"U490+X490+Z490+AA490","v":92340},{"$f":"AB490-U490","v":0},91274,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":91274},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":91274},{"$f":"AK490-AD490","v":0},98210.823674717642,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":98210.823674717642},null,null,{"$f":"AM490+AP490+AR490+AS490","v":98210.823674717642},{"$f":"AT490-AM490","v":0}]
[1,"019006002001",null,null,null,"Social contributions",null,null,9368,9982,8967,8967,9885,0,0,0,0,{"$f":"SUM(M491:Q491)","v":9885},null,{"$f":"R491-S491","v":9885},9493,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":9493},null,null,{"$f":"U491+X491+Z491+AA491","v":9493},{"$f":"AB491-U491","v":0},8640,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":8640},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":8640},{"$f":"AK491-AD491","v":0},9296.6399692087616,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":9296.6399692087616},null,null,{"$f":"AM491+AP491+AR491+AS491","v":9296.6399692087616},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":6967},7924,10034,10034,12604,0,0,0,0,12604,0,12604,21023,0,0,0,21023,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},21023,0,22637,0,0,0,{"$f":"SUM(AH493:AH530)","v":22637},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":22637},{"$f":"SUM(AL493:AL530)","v":0},23904.672000000002,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":23904.672000000002},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":23904.672000000002},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019006002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[1,"019006002002",null,null,null,"Advertising",null,null,0,6,69,69,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Minor Assets",null,null,352,1622,686,686,0,0,0,0,0,0,null,0,669,null,null,0,669,null,null,669,0,960,null,null,0,960,null,null,960,0,1013.7600000000001,null,null,0,1013.7600000000001,null,null,1013.7600000000001,0]
[0,"019006002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Catering: Departmental activities",null,null,67,39,54,54,20,0,0,0,0,20,null,20,446,null,null,0,446,null,null,446,0,487,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":487},null,null,487,0,514.27200000000005,null,null,0,514.27200000000005,null,null,514.27200000000005,0]
[1,"019006002002",null,null,null,"Communication (G&S)",null,null,203,212,495,495,527,0,0,0,0,527,null,527,550,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":550},null,null,550,0,578,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":578},null,null,578,0,610.36800000000005,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":610.36800000000005},null,null,610.36800000000005,0]
[1,"019006002002",null,null,null,"Computer services",null,null,0,0,5,5,0,0,0,0,0,0,null,0,689,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":689},null,null,689,0,730,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":730},null,null,730,0,770.88000000000011,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":770.88000000000011},null,null,770.88000000000011,0]
[1,"019006002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,273,null,null,0,273,null,null,273,0,290,null,null,0,290,null,null,290,0,306.24,null,null,0,306.24,null,null,306.24,0]
[1,"019006002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,54,null,null,0,54,null,null,54,0,57,null,null,0,57,null,null,57,0,60.192,null,null,0,60.192,null,null,60.192,0]
[0,"019006002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Contractors",null,null,877,655,1153,1153,1004,0,0,0,0,1004,null,1004,5836,null,null,0,5836,null,null,5836,0,6212,null,null,0,6212,null,null,6212,0,6559.8720000000012,null,null,0,6559.8720000000012,null,null,6559.8720000000012,0]
[1,"019006002002",null,null,null,"Agency and support/outsourced services",null,null,251,1,5,5,4,0,0,0,0,4,null,4,187,null,null,0,187,null,null,187,0,187,null,null,0,187,null,null,187,0,197.47200000000004,null,null,0,197.47200000000004,null,null,197.47200000000004,0]
[0,"019006002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Fleet services (including government motor transport)",null,null,2,57,309,309,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,51,68,68,15,0,0,0,0,{"$f":"SUM(M511:Q511)","v":15},null,15,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Inventory: Food and food supplies",null,null,3,5,112,112,31,0,0,0,0,{"$f":"SUM(M513:Q513)","v":31},null,31,142,null,null,0,142,null,null,142,0,154,null,null,0,154,null,null,154,0,162.62400000000002,null,null,0,162.62400000000002,null,null,162.62400000000002,0]
[1,"019006002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,92,208,261,261,228,0,0,0,0,228,null,228,321,null,null,0,321,null,null,321,0,332,null,null,0,332,null,null,332,0,350.59200000000004,null,null,0,350.59200000000004,null,null,350.59200000000004,0]
[0,"019006002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Inventory: Materials and supplies",null,null,377,92,170,170,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Inventory: Medical supplies",null,null,0,62,0,0,93,0,0,0,0,93,null,93,102,null,null,0,102,null,null,102,0,112,null,null,0,112,null,null,112,0,118.27200000000001,null,null,0,118.27200000000001,null,null,118.27200000000001,0]
[1,"019006002002",null,null,null,"Inventory: Medicine",null,null,0,0,30,30,32,0,0,0,0,32,null,32,33,null,null,0,33,null,null,33,0,35,null,null,0,35,null,null,35,0,36.960000000000008,null,null,0,36.960000000000008,null,null,36.960000000000008,0]
[0,"019006002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Inventory: Other supplies",null,null,0,0,115,115,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Consumable supplies",null,null,357,555,673,673,1,0,0,0,0,1,null,1,6,null,null,0,6,null,null,6,0,3,null,null,0,3,null,null,3,0,3.1680000000000001,null,null,0,3.1680000000000001,null,null,3.1680000000000001,0]
[1,"019006002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,410,229,460,460,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,5,null,null,0,5,null,null,5,0,5.2800000000000011,null,null,0,5.2800000000000011,null,null,5.2800000000000011,0]
[1,"019006002002",null,null,null,"Operating leases",null,null,15,8,401,401,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Property payments",null,null,112,418,194,194,5864,0,0,0,0,5864,null,5864,6218,null,null,0,6218,null,null,6218,0,6525,null,null,0,6525,null,null,6525,0,6890.4000000000005,null,null,0,6890.4000000000005,null,null,6890.4000000000005,0]
[0,"019006002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006002002",null,null,null,"Travel and subsistence",null,null,3779,3527,4495,4495,4363,0,0,0,0,4363,null,4363,4924,null,null,0,4924,null,null,4924,0,5353,null,null,0,5353,null,null,5353,0,5652.7680000000009,null,null,0,5652.7680000000009,null,null,5652.7680000000009,0]
[1,"019006002002",null,null,null,"Training and development",null,null,0,51,135,135,14,0,0,0,0,14,null,14,10,null,null,0,10,null,null,10,0,10,null,null,0,10,null,null,10,0,10.560000000000002,null,null,0,10.560000000000002,null,null,10.560000000000002,0]
[1,"019006002002",null,null,null,"Operating payments",null,null,70,30,97,97,131,0,0,0,0,131,null,131,137,null,null,0,137,null,null,137,0,145,null,null,0,145,null,null,145,0,153.12,null,null,0,153.12,null,null,153.12,0]
[1,"019006002002",null,null,null,"Venues and facilities",null,null,0,96,47,47,274,0,0,0,0,274,null,274,423,null,null,0,423,null,null,423,0,462,null,null,0,462,null,null,462,0,487.87200000000001,null,null,0,487.87200000000001,null,null,487.87200000000001,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019006002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019006002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":1767},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":13133},5000,5000,145,0,0,0,0,145,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},145,27160,0,0,0,27160,0,0,27160,0,51641,0,0,0,51641,0,0,51641,0,54533,0,0,0,54533,0,0,54533,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Mobile Military Health Support"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Mobile Military Health Support"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":1760},{"$f":"SUM(J543:J544)","v":12500},5000,5000,0,0,0,0,0,0,{"$f":"SUM(S543:S544)","v":0},0,27050,0,0,0,27050,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":27050},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":51385},0,0,0,51385,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":51385},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":54263},{"$f":"SUM(AN543:AN544)","v":0},0,0,54263,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":54263},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Mobile Military Health Support"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":1760},12500,5000,5000,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":27050},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":27050},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":27050},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":51385},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":51385},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":51385},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":54263},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":54263},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":54263},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Mobile Military Health Support"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":7},{"$f":"SUM(J556:J557)","v":633},0,0,145,0,0,0,0,145,{"$f":"SUM(S556:S557)","v":0},145,110,0,0,0,110,0,0,110,0,256,0,0,0,256,0,0,256,0,270,0,0,0,270,0,0,270,0]
[1,null,{"$f":"C536","v":"Mobile Military Health Support"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":7},633,0,0,145,0,0,0,0,145,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":145},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":110},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":110},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":110},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":256},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":256},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":256},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":270},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":270},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":270},{"$f":"AT556-AM556","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Mobile Military Health Support"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":2940},3545,589,589,136,0,0,0,0,136,{"$f":"SUM(S559,S562,S565:S569)","v":0},136,3770,0,0,0,3770,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":3770},0,2867,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":2867},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":2867},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":3027.5520000000001},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":3027.5520000000001},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":3027.5520000000001},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,47,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":47},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":47},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":49.632000000000005},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":49.632000000000005},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":49.632000000000005},{"$f":"SUM(AU560:AU561)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F560,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002054"},{"$f":"C536","v":"Mobile Military Health Support"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},47,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":47},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":47},{"$f":"AK560-AD560","v":0},49.632000000000005,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":49.632000000000005},null,null,{"$f":"AM560+AP560+AR560+AS560","v":49.632000000000005},{"$f":"AT560-AM560","v":0}]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,null,{"$f":"C536","v":"Mobile Military Health Support"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":2940},3545,589,589,136,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":136},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":136},3770,0,0,0,3770,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},3770,0,2820,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":2820},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":2820},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":2977.92},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":2977.92},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":2977.92},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002056"},43,41,null,"Transport equipment",null,null,1775,2751,216,216,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},0,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002057"},{"$f":"C536","v":"Mobile Military Health Support"},"Other transfers to households",null,"Other machinery and equipment",null,null,1165,794,373,373,136,0,0,0,0,136,null,136,3770,null,null,0,3770,null,null,3770,0,2820,null,null,0,2820,null,null,2820,0,2977.92,null,null,0,2977.92,null,null,2977.92,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019006002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":17},38,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":109408},{"$f":"SUM(J488,J534,J558,J570)","v":120810},{"$f":"SUM(K488,K534,K558,K570)","v":118930},118930,121678,0,0,1653,0,123331,0,123331,153786,0,0,0,153786,0,0,153786,0,177059,0,0,0,177059,0,0,177059,0,188972.68764392639,0,0,0,188972.68764392639,0,0,188972.68764392639,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":47},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":49.632000000000005},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Area Military Health Service"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Area Military Health Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019006003"},null,null,1,"Area Military Health Service",0,null,1262346,1455454,1412913,1412913,1548512,0,0,12338,-11817,{"$f":"SUM(M626:Q626)","v":1549033},null,{"$f":"R626-S626","v":1549033},1553570,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":1553570},null,null,{"$f":"U626+X626+Z626+AA626","v":1553570},{"$f":"AB626-U626","v":0},1641564,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":1641564},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":1641564},{"$f":"AK626-AD626","v":0},1756376.6719220532,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":1756376.6719220532},null,null,{"$f":"AM626+AP626+AR626+AS626","v":1756376.6719220532},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":1262346},1455454,1412913,1412913,1548512,0,0,12338,-11817,1549033,0,1549033,1553570,0,0,0,1553570,0,0,1553570,0,1641564,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":1641564},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":1641564},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":1756376.6719220532},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":1756376.6719220532},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":1756376.6719220532},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":1251073},1398574,1406571,1406571,1544019,0,0,12338,-11547,1544810,0,1544810,1537653,0,0,0,{"$f":"U638+X638","v":1537653},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":1537653},{"$f":"SUM(AC639,AC642,AC681)","v":0},1622020,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":1622020},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":1622020},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":1735738.4959220532},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":1735738.4959220532},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":1735738.4959220532},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":953634},1042866,1125291,1125291,1163083,0,0,12338,-10109,1165312,0,1165312,1132205,0,0,0,{"$f":"U639+X639","v":1132205},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":1132205},{"$f":"SUM(AC640:AC641)","v":0},1144269,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":1144269},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":1144269},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":1231233.4399220534},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":1231233.4399220534},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":1231233.4399220534},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019006003001"},null,null,null,"Salaries and wages",null,null,848812,929367,1021657,1021657,1049408,0,0,12338,-10109,{"$f":"SUM(M640:Q640)","v":1051637},null,{"$f":"R640-S640","v":1051637},1022279,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":1022279},null,null,{"$f":"U640+X640+Z640+AA640","v":1022279},{"$f":"AB640-U640","v":0},1041628,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":1041628},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":1041628},{"$f":"AK640-AD640","v":0},1120791.7242878454,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":1120791.7242878454},null,null,{"$f":"AM640+AP640+AR640+AS640","v":1120791.7242878454},{"$f":"AT640-AM640","v":0}]
[1,"019006003001",null,null,null,"Social contributions",null,null,104822,113499,103634,103634,113675,0,0,0,0,{"$f":"SUM(M641:Q641)","v":113675},null,{"$f":"R641-S641","v":113675},109926,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":109926},null,null,{"$f":"U641+X641+Z641+AA641","v":109926},{"$f":"AB641-U641","v":0},102641,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":102641},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":102641},{"$f":"AK641-AD641","v":0},110441.71563420793,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":110441.71563420793},null,null,{"$f":"AM641+AP641+AR641+AS641","v":110441.71563420793},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":297439},355708,281280,281280,380936,0,0,0,-1438,379498,0,379498,405448,0,0,0,405448,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},405448,0,477751,0,0,0,{"$f":"SUM(AH643:AH680)","v":477751},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":477751},{"$f":"SUM(AL643:AL680)","v":0},504505.05599999998,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":504505.05599999998},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":504505.05599999998},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019006003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019006003002",null,null,null,"Advertising",null,null,5,2,16,16,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Minor Assets",null,null,2703,5364,5936,5936,2809,0,0,0,0,2809,null,2809,3241,null,null,0,3241,null,null,3241,0,3577,null,null,0,3577,null,null,3577,0,3777.3120000000004,null,null,0,3777.3120000000004,null,null,3777.3120000000004,0]
[0,"019006003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Catering: Departmental activities",null,null,109,302,184,184,237,0,0,0,0,237,null,237,464,null,null,0,464,null,null,464,0,598,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":598},null,null,598,0,631.48800000000006,null,null,0,631.48800000000006,null,null,631.48800000000006,0]
[1,"019006003002",null,null,null,"Communication (G&S)",null,null,1324,1318,1551,1551,1766,0,0,0,0,1766,null,1766,2199,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":2199},null,null,2199,0,2363,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":2363},null,null,2363,0,2495.328,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":2495.328},null,null,2495.328,0]
[1,"019006003002",null,null,null,"Computer services",null,null,34,41,862,862,326,0,0,0,0,326,null,326,951,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":951},null,null,951,0,1062,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":1062},null,null,1062,0,1121.472,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":1121.472},null,null,1121.472,0]
[1,"019006003002",null,null,null,"Consultants: Business and advisory services",null,null,143,133,179,179,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Infrastructure and planning services",null,null,545,136,743,743,803,0,0,0,0,803,null,803,2289,null,null,0,2289,null,null,2289,0,2435,null,null,0,2435,null,null,2435,0,2571.36,null,null,0,2571.36,null,null,2571.36,0]
[1,"019006003002",null,null,null,"Laboratory services",null,null,15252,16554,12440,12440,12000,0,0,0,0,12000,null,12000,13159,null,null,0,13159,null,null,13159,0,14169,null,null,0,14169,null,null,14169,0,14962.464,null,null,0,14962.464,null,null,14962.464,0]
[0,"019006003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Contractors",null,null,16772,20235,23756,23756,25202,0,0,0,0,25202,null,25202,28536,null,null,0,28536,null,null,28536,0,21375,null,null,0,21375,null,null,21375,0,22572,null,null,0,22572,null,null,22572,0]
[1,"019006003002",null,null,null,"Agency and support/outsourced services",null,null,144592,212437,138483,138483,143936,0,0,0,0,143936,null,143936,150629,null,null,0,150629,null,null,150629,0,165939,null,null,0,165939,null,null,165939,0,175231.58400000003,null,null,0,175231.58400000003,null,null,175231.58400000003,0]
[1,"019006003002",null,null,null,"Entertainment",null,null,20,0,14,14,50,0,0,0,0,50,null,50,57,null,null,0,57,null,null,57,0,60,null,null,0,60,null,null,60,0,63.360000000000014,null,null,0,63.360000000000014,null,null,63.360000000000014,0]
[1,"019006003002",null,null,null,"Fleet services (including government motor transport)",null,null,68,501,854,854,681,0,0,0,0,681,null,681,743,null,null,0,743,null,null,743,0,802,null,null,0,802,null,null,802,0,846.91200000000015,null,null,0,846.91200000000015,null,null,846.91200000000015,0]
[0,"019006003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,192,224,224,132,0,0,0,0,{"$f":"SUM(M661:Q661)","v":132},null,132,97,null,null,0,97,null,null,97,0,109,null,null,0,109,null,null,109,0,115.10400000000001,null,null,0,115.10400000000001,null,null,115.10400000000001,0]
[0,"019006003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Inventory: Food and food supplies",null,null,25,10,10,10,0,0,0,0,0,{"$f":"SUM(M663:Q663)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,818,1655,849,849,952,0,0,0,0,952,null,952,1379,null,null,0,1379,null,null,1379,0,1469,null,null,0,1469,null,null,1469,0,1551.2640000000001,null,null,0,1551.2640000000001,null,null,1551.2640000000001,0]
[0,"019006003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Inventory: Materials and supplies",null,null,1263,475,462,462,31,0,0,0,0,31,null,31,28,null,null,0,28,null,null,28,0,32,null,null,0,32,null,null,32,0,33.792000000000002,null,null,0,33.792000000000002,null,null,33.792000000000002,0]
[1,"019006003002",null,null,null,"Inventory: Medical supplies",null,null,9882,7007,16654,16654,43829,0,0,0,0,43829,null,43829,56769,null,null,0,56769,null,null,56769,0,80187,null,null,0,80187,null,null,80187,0,84677.472000000009,null,null,0,84677.472000000009,null,null,84677.472000000009,0]
[1,"019006003002",null,null,null,"Inventory: Medicine",null,null,78614,59728,53114,53114,123648,0,0,0,0,123648,null,123648,123635,null,null,0,123635,null,null,123635,0,161098,null,null,0,161098,null,null,161098,0,170119.48800000001,null,null,0,170119.48800000001,null,null,170119.48800000001,0]
[0,"019006003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Inventory: Other supplies",null,null,0,0,83,83,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Consumable supplies",null,null,2500,4724,4055,4055,3653,0,0,0,0,3653,null,3653,4113,null,null,0,4113,null,null,4113,0,4465,null,null,0,4465,null,null,4465,0,4715.04,null,null,0,4715.04,null,null,4715.04,0]
[1,"019006003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1950,1953,1221,1221,1319,0,0,0,0,1319,null,1319,1470,null,null,0,1470,null,null,1470,0,1626,null,null,0,1626,null,null,1626,0,1717.056,null,null,0,1717.056,null,null,1717.056,0]
[1,"019006003002",null,null,null,"Operating leases",null,null,685,438,2336,2336,1652,0,0,0,0,1652,null,1652,1829,null,null,0,1829,null,null,1829,0,1943,null,null,0,1943,null,null,1943,0,2051.808,null,null,0,2051.808,null,null,2051.808,0]
[0,"019006003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Property payments",null,null,1643,2431,2494,2494,1708,0,0,0,0,1708,null,1708,2303,null,null,0,2303,null,null,2303,0,2461,null,null,0,2461,null,null,2461,0,2598.8160000000003,null,null,0,2598.8160000000003,null,null,2598.8160000000003,0]
[0,"019006003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Travel and subsistence",null,null,17401,19403,13590,13590,15472,0,0,0,-1438,14034,null,14034,10676,null,null,0,10676,null,null,10676,0,11033,null,null,0,11033,null,null,11033,0,11650.848000000002,null,null,0,11650.848000000002,null,null,11650.848000000002,0]
[1,"019006003002",null,null,null,"Training and development",null,null,75,89,523,523,40,0,0,0,0,40,null,40,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006003002",null,null,null,"Operating payments",null,null,1016,580,647,647,690,0,0,0,0,690,null,690,881,null,null,0,881,null,null,881,0,948,null,null,0,948,null,null,948,0,1001.0880000000001,null,null,0,1001.0880000000001,null,null,1001.0880000000001,0]
[0,"019006003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019006003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019006003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":2516},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":23472},0,0,4270,0,0,0,-270,4000,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},4000,308,0,0,0,308,0,0,308,0,2773,0,0,0,2773,0,0,2773,0,2928,0,0,0,2928,0,0,2928,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Area Military Health Service"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":0},{"$f":"SUM(J693:J694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S693:S694)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":0},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":0},0,0,0,0,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":0},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":0},{"$f":"SUM(AN693:AN694)","v":0},0,0,0,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":0},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":0},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":0},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":0},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Area Military Health Service"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":2516},{"$f":"SUM(J706:J707)","v":23472},0,0,4270,0,0,0,-270,4000,{"$f":"SUM(S706:S707)","v":0},4000,308,0,0,0,308,0,0,308,0,2773,0,0,0,2773,0,0,2773,0,2928,0,0,0,2928,0,0,2928,0]
[1,null,{"$f":"C686","v":"Area Military Health Service"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":2516},3331,0,0,4270,0,0,0,-270,4000,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":4000},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":308},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":308},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":308},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":2773},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":2773},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":2773},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":2928},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":2928},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":2928},{"$f":"AT706-AM706","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},20141,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Area Military Health Service"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":8465},33237,6342,6342,223,0,0,0,0,223,{"$f":"SUM(S709,S712,S715:S719)","v":0},223,15609,0,0,0,15609,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":15609},0,16771,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":16771},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":16771},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":17710.175999999999},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":17710.175999999999},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":17710.175999999999},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":17},19,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F710,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003054"},{"$f":"C686","v":"Area Military Health Service"},"Non-profit institutions",null,"Buildings",null,null,17,19,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,null,{"$f":"C686","v":"Area Military Health Service"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":8448},33218,6342,6342,223,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":223},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":223},15609,0,0,0,15609,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},15609,0,16771,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":16771},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":16771},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":17710.175999999999},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":17710.175999999999},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":17710.175999999999},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003056"},43,41,null,"Transport equipment",null,null,0,2931,0,0,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},0,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003057"},{"$f":"C686","v":"Area Military Health Service"},"Other transfers to households",null,"Other machinery and equipment",null,null,8448,30287,6342,6342,223,0,0,0,0,223,null,223,15609,null,null,0,15609,null,null,15609,0,16771,null,null,0,16771,null,null,16771,0,17710.175999999999,null,null,0,17710.175999999999,null,null,17710.175999999999,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019006003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":292},171,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":1262346},{"$f":"SUM(J638,J684,J708,J720)","v":1455454},{"$f":"SUM(K638,K684,K708,K720)","v":1412913},1412913,1548512,0,0,12338,-11817,1549033,0,1549033,1553570,0,0,0,1553570,0,0,1553570,0,1641564,0,0,0,1641564,0,0,1641564,0,1756376.6719220532,0,0,0,1756376.6719220532,0,0,1756376.6719220532,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":17},{"$f":"+J709","v":19},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Specialist/Tertiary Health Service"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Tertiary Military Health Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019006004"},null,null,1,"Specialist/Tertiary Health Service",0,null,1273469,1433329,1490018,1490018,1574186,0,0,11424,0,{"$f":"SUM(M776:Q776)","v":1585610},null,{"$f":"R776-S776","v":1585610},1524620,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":1524620},null,null,{"$f":"U776+X776+Z776+AA776","v":1524620},{"$f":"AB776-U776","v":0},1571166,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":1571166},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":1571166},{"$f":"AK776-AD776","v":0},1681938.4119396189,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":1681938.4119396189},null,null,{"$f":"AM776+AP776+AR776+AS776","v":1681938.4119396189},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":1273469},1433329,1490018,1490018,1574186,0,0,11424,0,1585610,0,1585610,1524620,0,0,0,1524620,0,0,1524620,0,1571166,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":1571166},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":1571166},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":1681938.4119396189},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":1681938.4119396189},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":1681938.4119396189},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":1269654},1416830,1490018,1490018,1571834,0,0,11424,0,1583258,0,1583258,1520885,0,0,0,{"$f":"U788+X788","v":1520885},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":1520885},{"$f":"SUM(AC789,AC792,AC831)","v":0},1567210,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":1567210},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":1567210},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":1677760.555939619},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":1677760.555939619},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":1677760.555939619},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":1},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":933716},1037869,1130318,1130318,1149352,0,0,11424,0,1160776,0,1160776,1121879,0,0,0,{"$f":"U789+X789","v":1121879},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":1121879},{"$f":"SUM(AC790:AC791)","v":0},1139340,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":1139340},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":1139340},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":1225929.835939619},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":1225929.835939619},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":1225929.835939619},{"$f":"SUM(AU790:AU791)","v":0}]
[1,{"$f":"B789","v":"019006004001"},null,null,null,"Salaries and wages",null,null,842397,935752,1043341,1043341,1048475,0,0,11424,0,{"$f":"SUM(M790:Q790)","v":1059899},null,{"$f":"R790-S790","v":1059899},1021241,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":1021241},null,null,{"$f":"U790+X790+Z790+AA790","v":1021241},{"$f":"AB790-U790","v":0},1038981,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":1038981},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":1038981},{"$f":"AK790-AD790","v":0},1117943.5522972785,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":1117943.5522972785},null,null,{"$f":"AM790+AP790+AR790+AS790","v":1117943.5522972785},{"$f":"AT790-AM790","v":0}]
[1,"019006004001",null,null,null,"Social contributions",null,null,91319,102117,86977,86977,100877,0,0,0,0,{"$f":"SUM(M791:Q791)","v":100877},null,{"$f":"R791-S791","v":100877},100638,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":100638},null,null,{"$f":"U791+X791+Z791+AA791","v":100638},{"$f":"AB791-U791","v":0},100359,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":100359},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":100359},{"$f":"AK791-AD791","v":0},107986.28364234052,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":107986.28364234052},null,null,{"$f":"AM791+AP791+AR791+AS791","v":107986.28364234052},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":335938},378961,359700,359700,422482,0,0,0,0,422482,0,422482,399006,0,0,0,399006,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},399006,0,427870,0,0,0,{"$f":"SUM(AH793:AH830)","v":427870},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":427870},{"$f":"SUM(AL793:AL830)","v":0},451830.72000000009,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":451830.72000000009},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":451830.72000000009},{"$f":"SUM(AU793:AU830)","v":0}]
[0,{"$f":"B792","v":"019006004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M793:Q793)","v":0},null,{"$f":"R793-S793","v":0},0,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":0},null,null,{"$f":"U793+X793+Z793+AA793","v":0},{"$f":"AB793-U793","v":0},0,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":0},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":0},{"$f":"AK793-AD793","v":0},0,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":0},null,null,{"$f":"AM793+AP793+AR793+AS793","v":0},{"$f":"AT793-AM793","v":0}]
[0,"019006004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Minor Assets",null,null,631,1019,0,0,50490,0,0,0,0,50490,null,50490,34945,null,null,0,34945,null,null,34945,0,35904,null,null,0,35904,null,null,35904,0,37914.624000000003,null,null,0,37914.624000000003,null,null,37914.624000000003,0]
[0,"019006004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Catering: Departmental activities",null,null,0,11,0,0,15,0,0,0,0,15,null,15,17,null,null,0,17,null,null,17,0,17,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":17},null,null,17,0,17.952000000000002,null,null,0,17.952000000000002,null,null,17.952000000000002,0]
[1,"019006004002",null,null,null,"Communication (G&S)",null,null,2512,2290,2368,2368,2261,0,0,0,0,2261,null,2261,2426,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":2426},null,null,2426,0,2540,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":2540},null,null,2540,0,2682.2400000000002,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":2682.2400000000002},null,null,2682.2400000000002,0]
[1,"019006004002",null,null,null,"Computer services",null,null,233,213,316,316,303,0,0,0,0,303,null,303,335,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":335},null,null,335,0,350,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":350},null,null,350,0,369.6,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":369.6},null,null,369.6,0]
[1,"019006004002",null,null,null,"Consultants: Business and advisory services",null,null,96,80,76,76,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Infrastructure and planning services",null,null,1,0,10,10,20,0,0,0,0,20,null,20,22,null,null,0,22,null,null,22,0,23,null,null,0,23,null,null,23,0,24.288,null,null,0,24.288,null,null,24.288,0]
[1,"019006004002",null,null,null,"Laboratory services",null,null,14595,10301,13940,13940,11322,0,0,0,0,11322,null,11322,6104,null,null,0,6104,null,null,6104,0,6245,null,null,0,6245,null,null,6245,0,6594.72,null,null,0,6594.72,null,null,6594.72,0]
[0,"019006004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Contractors",null,null,10341,9832,13093,13093,7901,0,0,0,0,7901,null,7901,8980,null,null,0,8980,null,null,8980,0,9396,null,null,0,9396,null,null,9396,0,9922.1759999999995,null,null,0,9922.1759999999995,null,null,9922.1759999999995,0]
[1,"019006004002",null,null,null,"Agency and support/outsourced services",null,null,128501,141815,161627,161627,128779,0,0,0,0,128779,null,128779,147792,null,null,0,147792,null,null,147792,0,134247,null,null,0,134247,null,null,134247,0,141764.83200000002,null,null,0,141764.83200000002,null,null,141764.83200000002,0]
[0,"019006004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Fleet services (including government motor transport)",null,null,2443,2123,2907,2907,1900,0,0,0,0,1900,null,1900,2090,null,null,0,2090,null,null,2090,0,2185,null,null,0,2185,null,null,2185,0,2307.36,null,null,0,2307.36,null,null,2307.36,0]
[0,"019006004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,170,315,315,220,0,0,0,0,{"$f":"SUM(M811:Q811)","v":220},null,220,236,null,null,0,236,null,null,236,0,247,null,null,0,247,null,null,247,0,260.83200000000005,null,null,0,260.83200000000005,null,null,260.83200000000005,0]
[1,"019006004002",null,null,null,"Inventory: Farming supplies",null,null,0,695,687,687,605,0,0,0,0,605,null,605,666,null,null,0,666,null,null,666,0,696,null,null,0,696,null,null,696,0,734.97600000000011,null,null,0,734.97600000000011,null,null,734.97600000000011,0]
[1,"019006004002",null,null,null,"Inventory: Food and food supplies",null,null,3,10,0,0,0,0,0,0,0,{"$f":"SUM(M813:Q813)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,2163,2012,2507,2507,2708,0,0,0,0,2708,null,2708,2902,null,null,0,2902,null,null,2902,0,3037,null,null,0,3037,null,null,3037,0,3207.0720000000001,null,null,0,3207.0720000000001,null,null,3207.0720000000001,0]
[0,"019006004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Inventory: Materials and supplies",null,null,205,-354,148,148,62,0,0,0,0,62,null,62,68,null,null,0,68,null,null,68,0,71,null,null,0,71,null,null,71,0,74.976000000000013,null,null,0,74.976000000000013,null,null,74.976000000000013,0]
[1,"019006004002",null,null,null,"Inventory: Medical supplies",null,null,71909,67798,54930,54930,64671,0,0,0,0,64671,null,64671,45542,null,null,0,45542,null,null,45542,0,50365,null,null,0,50365,null,null,50365,0,53185.440000000002,null,null,0,53185.440000000002,null,null,53185.440000000002,0]
[1,"019006004002",null,null,null,"Inventory: Medicine",null,null,65470,96735,72990,72990,111385,0,0,0,0,111385,null,111385,106854,null,null,0,106854,null,null,106854,0,141055,null,null,0,141055,null,null,141055,0,148954.08000000002,null,null,0,148954.08000000002,null,null,148954.08000000002,0]
[0,"019006004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Consumable supplies",null,null,6001,7159,6225,6225,6985,0,0,0,0,6985,null,6985,7472,null,null,0,7472,null,null,7472,0,7772,null,null,0,7772,null,null,7772,0,8207.232,null,null,0,8207.232,null,null,8207.232,0]
[1,"019006004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1547,3417,1591,1591,898,0,0,0,0,898,null,898,987,null,null,0,987,null,null,987,0,1032,null,null,0,1032,null,null,1032,0,1089.7920000000001,null,null,0,1089.7920000000001,null,null,1089.7920000000001,0]
[1,"019006004002",null,null,null,"Operating leases",null,null,545,109,1808,1808,78,0,0,0,0,78,null,78,136,null,null,0,136,null,null,136,0,142,null,null,0,142,null,null,142,0,149.95200000000003,null,null,0,149.95200000000003,null,null,149.95200000000003,0]
[0,"019006004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Property payments",null,null,10544,10483,9123,9123,10431,0,0,0,0,10431,null,10431,10974,null,null,0,10974,null,null,10974,0,11153,null,null,0,11153,null,null,11153,0,11777.568000000001,null,null,0,11777.568000000001,null,null,11777.568000000001,0]
[0,"019006004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006004002",null,null,null,"Travel and subsistence",null,null,17911,22491,14774,14774,21083,0,0,0,0,21083,null,21083,20061,null,null,0,20061,null,null,20061,0,20978,null,null,0,20978,null,null,20978,0,22152.768,null,null,0,22152.768,null,null,22152.768,0]
[1,"019006004002",null,null,null,"Training and development",null,null,55,100,0,0,45,0,0,0,0,45,null,45,55,null,null,0,55,null,null,55,0,56,null,null,0,56,null,null,56,0,59.13600000000001,null,null,0,59.13600000000001,null,null,59.13600000000001,0]
[1,"019006004002",null,null,null,"Operating payments",null,null,232,452,265,265,320,0,0,0,0,320,null,320,342,null,null,0,342,null,null,342,0,359,null,null,0,359,null,null,359,0,379.10400000000004,null,null,0,379.10400000000004,null,null,379.10400000000004,0]
[0,"019006004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019006004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019006004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":1680},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":2916},0,0,1094,0,0,0,0,1094,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},1094,2372,0,0,0,2372,0,0,2372,0,2530,0,0,0,2530,0,0,2530,0,2672,0,0,0,2672,0,0,2672,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Specialist/Tertiary Health Service"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":0},{"$f":"SUM(J843:J844)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S843:S844)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":0},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":0},0,0,0,0,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":0},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":0},{"$f":"SUM(AN843:AN844)","v":0},0,0,0,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":0},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":0},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":0},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":0},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":1680},{"$f":"SUM(J856:J857)","v":2916},0,0,1094,0,0,0,0,1094,{"$f":"SUM(S856:S857)","v":0},1094,2372,0,0,0,2372,0,0,2372,0,2530,0,0,0,2530,0,0,2530,0,2672,0,0,0,2672,0,0,2672,0]
[1,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":1180},2868,0,0,1094,0,0,0,0,1094,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":1094},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":2372},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":2372},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":2372},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":2530},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":2530},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":2530},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":2672},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":2672},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":2672},{"$f":"AT856-AM856","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":500},48,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":1923},13500,0,0,1258,0,0,0,0,1258,{"$f":"SUM(S859,S862,S865:S869)","v":0},1258,1363,0,0,0,1363,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":1363},0,1426,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":1426},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":1426},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":1505.856},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":1505.856},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":1505.856},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},102,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F860,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004054"},{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Non-profit institutions",null,"Buildings",null,null,0,102,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,null,{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":1923},13398,0,0,1258,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":1258},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":1258},1363,0,0,0,1363,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},1363,0,1426,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":1426},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":1426},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":1505.856},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":1505.856},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":1505.856},{"$f":"SUM(AU863:AU864)","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004056"},43,41,null,"Transport equipment",null,null,0,34,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},0,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004057"},{"$f":"C836","v":"Specialist/Tertiary Health Service"},"Other transfers to households",null,"Other machinery and equipment",null,null,1923,13364,0,0,1258,0,0,0,0,1258,null,1258,1363,null,null,0,1363,null,null,1363,0,1426,null,null,0,1426,null,null,1426,0,1505.856,null,null,0,1505.856,null,null,1505.856,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019006004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":212},83,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":1273469},{"$f":"SUM(J788,J834,J858,J870)","v":1433329},{"$f":"SUM(K788,K834,K858,K870)","v":1490018},1490018,1574186,0,0,11424,0,1585610,0,1585610,1524620,0,0,0,1524620,0,0,1524620,0,1571166,0,0,0,1571166,0,0,1571166,0,1681938.4119396189,0,0,0,1681938.4119396189,0,0,1681938.4119396189,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":102},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Military Health Product Support Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Military Health Support Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019006005"},null,null,1,"Military Health Product Support Capability",0,null,236322,212914,186668,186668,208883,0,0,1036,0,{"$f":"SUM(M926:Q926)","v":209919},null,{"$f":"R926-S926","v":209919},231969,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":231969},null,null,{"$f":"U926+X926+Z926+AA926","v":231969},{"$f":"AB926-U926","v":0},228401,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":228401},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":228401},{"$f":"AK926-AD926","v":0},243163.48764858075,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":243163.48764858075},null,null,{"$f":"AM926+AP926+AR926+AS926","v":243163.48764858075},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":236322},212914,186668,186668,208883,0,0,1036,0,209919,0,209919,231969,0,0,0,231969,0,0,231969,0,228401,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":228401},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":228401},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":243163.48764858075},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":243163.48764858075},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":243163.48764858075},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":157837},157850,185558,185558,208560,0,0,1036,0,209596,0,209596,226583,0,0,0,{"$f":"U938+X938","v":226583},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":226583},{"$f":"SUM(AC939,AC942,AC981)","v":0},222376,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":222376},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":222376},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":236801.21564858075},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":236801.21564858075},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":236801.21564858075},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":1},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":44479},45791,52938,52938,104198,0,0,1036,0,105234,0,105234,99634,0,0,0,{"$f":"U939+X939","v":99634},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":99634},{"$f":"SUM(AC940:AC941)","v":0},98608,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":98608},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":98608},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":106102.20764858073},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":106102.20764858073},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":106102.20764858073},{"$f":"SUM(AU940:AU941)","v":0}]
[1,{"$f":"B939","v":"019006005001"},null,null,null,"Salaries and wages",null,null,39546,40574,47331,47331,97172,0,0,1036,0,{"$f":"SUM(M940:Q940)","v":98208},null,{"$f":"R940-S940","v":98208},92788,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":92788},null,null,{"$f":"U940+X940+Z940+AA940","v":92788},{"$f":"AB940-U940","v":0},92188,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":92188},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":92188},{"$f":"AK940-AD940","v":0},99194.287671460334,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":99194.287671460334},null,null,{"$f":"AM940+AP940+AR940+AS940","v":99194.287671460334},{"$f":"AT940-AM940","v":0}]
[1,"019006005001",null,null,null,"Social contributions",null,null,4933,5217,5607,5607,7026,0,0,0,0,{"$f":"SUM(M941:Q941)","v":7026},null,{"$f":"R941-S941","v":7026},6846,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":6846},null,null,{"$f":"U941+X941+Z941+AA941","v":6846},{"$f":"AB941-U941","v":0},6420,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":6420},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":6420},{"$f":"AK941-AD941","v":0},6907.9199771203985,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":6907.9199771203985},null,null,{"$f":"AM941+AP941+AR941+AS941","v":6907.9199771203985},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":113358},112059,132620,132620,104362,0,0,0,0,104362,0,104362,126949,0,0,0,126949,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},126949,0,123768,0,0,0,{"$f":"SUM(AH943:AH980)","v":123768},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":123768},{"$f":"SUM(AL943:AL980)","v":0},130699.008,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":130699.008},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":130699.008},{"$f":"SUM(AU943:AU980)","v":0}]
[0,{"$f":"B942","v":"019006005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M943:Q943)","v":0},null,{"$f":"R943-S943","v":0},0,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":0},null,null,{"$f":"U943+X943+Z943+AA943","v":0},{"$f":"AB943-U943","v":0},0,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":0},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":0},{"$f":"AK943-AD943","v":0},0,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":0},null,null,{"$f":"AM943+AP943+AR943+AS943","v":0},{"$f":"AT943-AM943","v":0}]
[1,"019006005002",null,null,null,"Advertising",null,null,8,6,27,27,30,0,0,0,0,30,null,30,31,null,null,0,31,null,null,31,0,33,null,null,0,33,null,null,33,0,34.847999999999999,null,null,0,34.847999999999999,null,null,34.847999999999999,0]
[1,"019006005002",null,null,null,"Minor Assets",null,null,5806,2152,453,453,1095,0,0,0,0,1095,null,1095,1160,null,null,0,1160,null,null,1160,0,1230,null,null,0,1230,null,null,1230,0,1298.8799999999999,null,null,0,1298.8799999999999,null,null,1298.8799999999999,0]
[0,"019006005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Catering: Departmental activities",null,null,9,36,56,56,58,0,0,0,0,58,null,58,61,null,null,0,61,null,null,61,0,64,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":64},null,null,64,0,67.584000000000003,null,null,0,67.584000000000003,null,null,67.584000000000003,0]
[1,"019006005002",null,null,null,"Communication (G&S)",null,null,29,-7,287,287,301,0,0,0,0,301,null,301,318,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":318},null,null,318,0,334,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":334},null,null,334,0,352.70400000000001,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":352.70400000000001},null,null,352.70400000000001,0]
[1,"019006005002",null,null,null,"Computer services",null,null,33421,36470,47903,47903,56135,0,0,0,0,56135,null,56135,59675,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":59675},null,null,59675,0,62660,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":62660},null,null,62660,0,66168.960000000006,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":66168.960000000006},null,null,66168.960000000006,0]
[1,"019006005002",null,null,null,"Consultants: Business and advisory services",null,null,355,439,7900,7900,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M954:Q954)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Science and technological services",null,null,9536,15350,0,0,2333,0,0,0,0,{"$f":"SUM(M955:Q955)","v":2333},null,2333,5962,null,null,0,5962,null,null,5962,0,7256,null,null,0,7256,null,null,7256,0,7662.3360000000002,null,null,0,7662.3360000000002,null,null,7662.3360000000002,0]
[1,"019006005002",null,null,null,"Contractors",null,null,23895,22829,46672,46672,23125,0,0,0,0,23125,null,23125,46950,null,null,0,46950,null,null,46950,0,38606,null,null,0,38606,null,null,38606,0,40767.935999999994,null,null,0,40767.935999999994,null,null,40767.935999999994,0]
[1,"019006005002",null,null,null,"Agency and support/outsourced services",null,null,3,0,345,345,796,0,0,0,0,796,null,796,840,null,null,0,840,null,null,840,0,882,null,null,0,882,null,null,882,0,931.39199999999994,null,null,0,931.39199999999994,null,null,931.39199999999994,0]
[0,"019006005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,75,87,87,94,0,0,0,0,94,null,94,100,null,null,0,100,null,null,100,0,105,null,null,0,105,null,null,105,0,110.88,null,null,0,110.88,null,null,110.88,0]
[0,"019006005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,20794,16344,16344,11171,0,0,0,0,{"$f":"SUM(M961:Q961)","v":11171},null,11171,1057,null,null,0,1057,null,null,1057,0,1118,null,null,0,1118,null,null,1118,0,1180.6079999999999,null,null,0,1180.6079999999999,null,null,1180.6079999999999,0]
[1,"019006005002",null,null,null,"Inventory: Farming supplies",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,7,0,0,0,0,{"$f":"SUM(M963:Q963)","v":7},null,7,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4480000000000004,null,null,0,8.4480000000000004,null,null,8.4480000000000004,0]
[1,"019006005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,5,38,105,105,95,0,0,0,0,95,null,95,105,null,null,0,105,null,null,105,0,110,null,null,0,110,null,null,110,0,116.16,null,null,0,116.16,null,null,116.16,0]
[0,"019006005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Inventory: Materials and supplies",null,null,19,39,418,418,47,0,0,0,0,47,null,47,49,null,null,0,49,null,null,49,0,52,null,null,0,52,null,null,52,0,54.911999999999999,null,null,0,54.911999999999999,null,null,54.911999999999999,0]
[1,"019006005002",null,null,null,"Inventory: Medical supplies",null,null,1361,168,0,0,1500,0,0,0,0,1500,null,1500,2500,null,null,0,2500,null,null,2500,0,2750,null,null,0,2750,null,null,2750,0,2904,null,null,0,2904,null,null,2904,0]
[1,"019006005002",null,null,null,"Inventory: Medicine",null,null,15681,2463,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Inventory: Other supplies",null,null,0,0,69,69,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Consumable supplies",null,null,15513,922,902,902,1186,0,0,0,0,1186,null,1186,1258,null,null,0,1258,null,null,1258,0,1332,null,null,0,1332,null,null,1332,0,1406.5919999999999,null,null,0,1406.5919999999999,null,null,1406.5919999999999,0]
[1,"019006005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2323,2884,4722,4722,909,0,0,0,0,909,null,909,964,null,null,0,964,null,null,964,0,1021,null,null,0,1021,null,null,1021,0,1078.1760000000002,null,null,0,1078.1760000000002,null,null,1078.1760000000002,0]
[1,"019006005002",null,null,null,"Operating leases",null,null,0,0,450,450,166,0,0,0,0,166,null,166,301,null,null,0,301,null,null,301,0,316,null,null,0,316,null,null,316,0,333.69599999999997,null,null,0,333.69599999999997,null,null,333.69599999999997,0]
[0,"019006005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Property payments",null,null,28,93,776,776,392,0,0,0,0,392,null,392,415,null,null,0,415,null,null,415,0,436,null,null,0,436,null,null,436,0,460.416,null,null,0,460.416,null,null,460.416,0]
[0,"019006005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Travel and subsistence",null,null,321,508,917,917,949,0,0,0,0,949,null,949,997,null,null,0,997,null,null,997,0,1047,null,null,0,1047,null,null,1047,0,1105.6320000000001,null,null,0,1105.6320000000001,null,null,1105.6320000000001,0]
[1,"019006005002",null,null,null,"Training and development",null,null,16,15,266,266,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006005002",null,null,null,"Operating payments",null,null,5029,6784,3921,3921,3973,0,0,0,0,3973,null,3973,4198,null,null,0,4198,null,null,4198,0,4408,null,null,0,4408,null,null,4408,0,4654.848,null,null,0,4654.848,null,null,4654.848,0]
[0,"019006005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019006005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019006005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":5},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":285},0,0,0,0,0,0,0,0,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},0,44,0,0,0,44,0,0,44,0,413,0,0,0,413,0,0,413,0,436,0,0,0,436,0,0,436,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Military Health Product Support Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":0},{"$f":"SUM(J993:J994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S993:S994)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":0},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":0},0,0,0,0,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":0},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":0},{"$f":"SUM(AN993:AN994)","v":0},0,0,0,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":0},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":0},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":0},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":0},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":0},{"$f":"SUM(J998,J1001)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S998,S1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":0},{"$f":"SUM(J999:J1000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":0},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":0},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":0},{"$f":"AT999-AM999","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":0},{"$f":"SUM(J1002:J1003)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":5},{"$f":"SUM(J1006:J1007)","v":285},0,0,0,0,0,0,0,0,{"$f":"SUM(S1006:S1007)","v":0},0,44,0,0,0,44,0,0,44,0,413,0,0,0,413,0,0,413,0,436,0,0,0,436,0,0,436,0]
[1,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":5},285,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":44},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":44},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":44},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":413},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":413},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":413},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":436},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":436},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":436},{"$f":"AT1006-AM1006","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":78480},54779,1110,1110,323,0,0,0,0,323,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},323,5342,0,0,0,5342,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":5342},0,5612,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":5612},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":5612},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":5926.2719999999999},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":5926.2719999999999},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":5926.2719999999999},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1010,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005054"},{"$f":"C986","v":"Military Health Product Support Capability"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[1,null,{"$f":"C986","v":"Military Health Product Support Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":78480},54779,1110,1110,323,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":323},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":323},5342,0,0,0,5342,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},5342,0,5612,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":5612},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":5612},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":5926.2719999999999},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":5926.2719999999999},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":5926.2719999999999},{"$f":"SUM(AU1013:AU1014)","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005056"},43,41,null,"Transport equipment",null,null,42179,31421,639,639,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},0,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005057"},{"$f":"C986","v":"Military Health Product Support Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,36301,23358,471,471,323,0,0,0,0,323,null,323,5342,null,null,0,5342,null,null,5342,0,5612,null,null,0,5612,null,null,5612,0,5926.2719999999999,null,null,0,5926.2719999999999,null,null,5926.2719999999999,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019006005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":236322},{"$f":"SUM(J938,J984,J1008,J1020)","v":212914},{"$f":"SUM(K938,K984,K1008,K1020)","v":186668},186668,208883,0,0,1036,0,209919,0,209919,231969,0,0,0,231969,0,0,231969,0,228401,0,0,0,228401,0,0,228401,0,243163.48764858075,0,0,0,243163.48764858075,0,0,243163.48764858075,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":0},{"$f":"+J1009","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1050","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B1050","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1050+3,0)<>\"\",OFFSET($F$43,A1050+3,0),\"\")","v":"Military Health Maintenance Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding General Support Base Thaba Tshwane"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1061:AF1061,\"<>0\")-COUNTBLANK(F1061:AF1061))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1070,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1174:AU1174,\">0.5\")+COUNTIF(I1174:AU1174,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1051))&E1051","v":"019006006"},null,null,1,"Military Health Maintenance Capability",0,null,280847,256414,271205,271205,302657,0,0,2250,0,{"$f":"SUM(M1076:Q1076)","v":304907},null,{"$f":"R1076-S1076","v":304907},276707,null,null,{"$f":"SUM(V1076:W1076)","v":0},{"$f":"U1076+X1076","v":276707},null,null,{"$f":"U1076+X1076+Z1076+AA1076","v":276707},{"$f":"AB1076-U1076","v":0},268208,null,null,{"$f":"SUM(AE1076:AF1076)","v":0},{"$f":"AD1076+AG1076","v":268208},null,null,{"$f":"AD1076+AG1076+AI1076+AJ1076","v":268208},{"$f":"AK1076-AD1076","v":0},286962.22733459208,null,null,{"$f":"SUM(AN1076:AO1076)","v":0},{"$f":"AM1076+AP1076","v":286962.22733459208},null,null,{"$f":"AM1076+AP1076+AR1076+AS1076","v":286962.22733459208},{"$f":"AT1076-AM1076","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1077:AU1077,\"<>0\")-COUNTBLANK(F1077:AU1077))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1077:Q1077)","v":0},null,{"$f":"R1077-S1077","v":0},0,null,null,0,{"$f":"U1077+X1077","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1077+AP1077+AR1077+AS1077","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1080+AG1080","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1081+AG1081","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1076:I1085)","v":280847},256414,271205,271205,302657,0,0,2250,0,304907,0,304907,276707,0,0,0,276707,0,0,276707,0,268208,0,0,{"$f":"SUM(AG1076:AG1085)","v":0},{"$f":"SUM(AH1076:AH1085)","v":268208},0,{"$f":"SUM(AJ1076:AJ1085)","v":0},{"$f":"SUM(AK1076:AK1085)","v":268208},{"$f":"SUM(AL1076:AL1085)","v":0},{"$f":"SUM(AM1076:AM1085)","v":286962.22733459208},{"$f":"SUM(AN1076:AN1085)","v":0},0,{"$f":"SUM(AP1076:AP1085)","v":0},{"$f":"SUM(AQ1076:AQ1085)","v":286962.22733459208},0,{"$f":"SUM(AS1076:AS1085)","v":0},{"$f":"SUM(AT1076:AT1085)","v":286962.22733459208},{"$f":"SUM(AU1076:AU1085)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1087+X1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1087+AG1087","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1087+AP1087","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1089,I1092,I1131)","v":278779},254791,271187,271187,302254,0,0,2250,0,304504,0,304504,276012,0,0,0,{"$f":"U1088+X1088","v":276012},{"$f":"SUM(Z1089,Z1092,Z1131)","v":0},{"$f":"SUM(AA1089,AA1092,AA1131)","v":0},{"$f":"U1088+X1088+Z1088+AA1088","v":276012},{"$f":"SUM(AC1089,AC1092,AC1131)","v":0},267847,0,0,{"$f":"SUM(AG1089,AG1092,AG1131)","v":0},{"$f":"AD1088+AG1088","v":267847},{"$f":"SUM(AI1089,AI1092,AI1131)","v":0},{"$f":"SUM(AJ1089,AJ1092,AJ1131)","v":0},{"$f":"AD1088+AG1088+AI1088+AJ1088","v":267847},{"$f":"SUM(AL1089,AL1092,AL1131)","v":0},{"$f":"SUM(AM1089,AM1092,AM1131)","v":286580.69133459206},{"$f":"SUM(AN1089,AN1092,AN1131)","v":0},0,{"$f":"SUM(AP1089,AP1092,AP1131)","v":0},{"$f":"AM1088+AP1088","v":286580.69133459206},{"$f":"SUM(AR1089,AR1092,AR1131)","v":0},{"$f":"SUM(AS1089,AS1092,AS1131)","v":0},{"$f":"AM1088+AP1088+AR1088+AS1088","v":286580.69133459206},{"$f":"SUM(AU1089,AU1092,AU1131)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1089,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1089:AU1089,\"<>0\")-COUNTBLANK(I1089:AU1089))<>0,1,0))","v":1},{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1089,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1090:I1091)","v":179892},170712,191976,191976,226385,0,0,2250,0,228635,0,228635,199341,0,0,0,{"$f":"U1089+X1089","v":199341},{"$f":"SUM(Z1090:Z1091)","v":0},{"$f":"SUM(AA1090:AA1091)","v":0},{"$f":"U1089+X1089+Z1089+AA1089","v":199341},{"$f":"SUM(AC1090:AC1091)","v":0},186713,0,0,{"$f":"SUM(AG1090:AG1091)","v":0},{"$f":"AD1089+AG1089","v":186713},{"$f":"SUM(AI1090:AI1091)","v":0},{"$f":"SUM(AJ1090:AJ1091)","v":0},{"$f":"AD1089+AG1089+AI1089+AJ1089","v":186713},{"$f":"SUM(AL1090:AL1091)","v":0},{"$f":"SUM(AM1090:AM1091)","v":200903.18733459205},{"$f":"SUM(AN1090:AN1091)","v":0},0,{"$f":"SUM(AP1090:AP1091)","v":0},{"$f":"AM1089+AP1089","v":200903.18733459205},{"$f":"SUM(AR1090:AR1091)","v":0},{"$f":"SUM(AS1090:AS1091)","v":0},{"$f":"AM1089+AP1089+AR1089+AS1089","v":200903.18733459205},{"$f":"SUM(AU1090:AU1091)","v":0}]
[1,{"$f":"B1089","v":"019006006001"},null,null,null,"Salaries and wages",null,null,161189,151031,173471,173471,207068,0,0,2250,0,{"$f":"SUM(M1090:Q1090)","v":209318},null,{"$f":"R1090-S1090","v":209318},181944,null,null,{"$f":"SUM(V1090:W1090)","v":0},{"$f":"U1090+X1090","v":181944},null,null,{"$f":"U1090+X1090+Z1090+AA1090","v":181944},{"$f":"AB1090-U1090","v":0},171223,null,null,{"$f":"SUM(AE1090:AF1090)","v":0},{"$f":"AD1090+AG1090","v":171223},null,null,{"$f":"AD1090+AG1090+AI1090+AJ1090","v":171223},{"$f":"AK1090-AD1090","v":0},184235.94738979533,null,null,{"$f":"SUM(AN1090:AO1090)","v":0},{"$f":"AM1090+AP1090","v":184235.94738979533},null,null,{"$f":"AM1090+AP1090+AR1090+AS1090","v":184235.94738979533},{"$f":"AT1090-AM1090","v":0}]
[1,"019006006001",null,null,null,"Social contributions",null,null,18703,19681,18505,18505,19317,0,0,0,0,{"$f":"SUM(M1091:Q1091)","v":19317},null,{"$f":"R1091-S1091","v":19317},17397,null,null,{"$f":"SUM(V1091:W1091)","v":0},{"$f":"U1091+X1091","v":17397},null,null,{"$f":"U1091+X1091+Z1091+AA1091","v":17397},{"$f":"AB1091-U1091","v":0},15490,null,null,{"$f":"SUM(AE1091:AF1091)","v":0},{"$f":"AD1091+AG1091","v":15490},null,null,{"$f":"AD1091+AG1091+AI1091+AJ1091","v":15490},{"$f":"AK1091-AD1091","v":0},16667.239944796725,null,null,{"$f":"SUM(AN1091:AO1091)","v":0},{"$f":"AM1091+AP1091","v":16667.239944796725},null,null,{"$f":"AM1091+AP1091+AR1091+AS1091","v":16667.239944796725},{"$f":"AT1091-AM1091","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1092,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1093:I1130)","v":98887},84079,79211,79211,75869,0,0,0,0,75869,0,75869,76671,0,0,0,76671,{"$f":"SUM(Z1093:Z1130)","v":0},{"$f":"SUM(AA1093:AA1130)","v":0},76671,0,81134,0,0,0,{"$f":"SUM(AH1093:AH1130)","v":81134},{"$f":"SUM(AI1093:AI1130)","v":0},0,{"$f":"SUM(AK1093:AK1130)","v":81134},{"$f":"SUM(AL1093:AL1130)","v":0},85677.504000000001,0,0,0,{"$f":"SUM(AQ1093:AQ1130)","v":85677.504000000001},{"$f":"SUM(AR1093:AR1130)","v":0},0,{"$f":"SUM(AT1093:AT1130)","v":85677.504000000001},{"$f":"SUM(AU1093:AU1130)","v":0}]
[0,{"$f":"B1092","v":"019006006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1093:Q1093)","v":0},null,{"$f":"R1093-S1093","v":0},0,null,null,{"$f":"SUM(V1093:W1093)","v":0},{"$f":"U1093+X1093","v":0},null,null,{"$f":"U1093+X1093+Z1093+AA1093","v":0},{"$f":"AB1093-U1093","v":0},0,null,null,{"$f":"SUM(AE1093:AF1093)","v":0},{"$f":"AD1093+AG1093","v":0},null,null,{"$f":"AD1093+AG1093+AI1093+AJ1093","v":0},{"$f":"AK1093-AD1093","v":0},0,null,null,{"$f":"SUM(AN1093:AO1093)","v":0},{"$f":"AM1093+AP1093","v":0},null,null,{"$f":"AM1093+AP1093+AR1093+AS1093","v":0},{"$f":"AT1093-AM1093","v":0}]
[1,"019006006002",null,null,null,"Advertising",null,null,0,0,9,9,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Minor Assets",null,null,72,150,742,742,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Catering: Departmental activities",null,null,657,538,104,104,500,0,0,0,0,500,null,500,520,null,null,0,520,null,null,520,0,551,null,null,{"$f":"SUM(AE1098:AF1098)","v":0},{"$f":"AD1098+AG1098","v":551},null,null,551,0,581.85599999999999,null,null,0,581.85599999999999,null,null,581.85599999999999,0]
[1,"019006006002",null,null,null,"Communication (G&S)",null,null,-1,7,26,26,29,0,0,0,0,29,null,29,30,null,null,{"$f":"SUM(V1099:W1099)","v":0},{"$f":"U1099+X1099","v":30},null,null,30,0,32,null,null,{"$f":"SUM(AE1099:AF1099)","v":0},{"$f":"AD1099+AG1099","v":32},null,null,32,0,33.792000000000002,null,null,{"$f":"SUM(AN1099:AO1099)","v":0},{"$f":"AM1099+AP1099","v":33.792000000000002},null,null,33.792000000000002,0]
[1,"019006006002",null,null,null,"Computer services",null,null,0,0,18,18,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1100:W1100)","v":0},{"$f":"U1100+X1100","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1100:AF1100)","v":0},{"$f":"AD1100+AG1100","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN1100:AO1100)","v":0},{"$f":"AM1100+AP1100","v":0},null,null,0,0]
[0,"019006006002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1104:Q1104)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1105:Q1105)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Contractors",null,null,1805,1172,859,859,1032,0,0,0,0,1032,null,1032,1074,null,null,0,1074,null,null,1074,0,1138,null,null,0,1138,null,null,1138,0,1201.7280000000001,null,null,0,1201.7280000000001,null,null,1201.7280000000001,0]
[1,"019006006002",null,null,null,"Agency and support/outsourced services",null,null,11983,8872,8673,8673,9040,0,0,0,0,9040,null,9040,9531,null,null,0,9531,null,null,9531,0,10011,null,null,0,10011,null,null,10011,0,10571.616,null,null,0,10571.616,null,null,10571.616,0]
[0,"019006006002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Fleet services (including government motor transport)",null,null,6,89,683,683,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,17,18,18,13,0,0,0,0,{"$f":"SUM(M1111:Q1111)","v":13},null,13,13,null,null,0,13,null,null,13,0,14,null,null,0,14,null,null,14,0,14.784000000000001,null,null,0,14.784000000000001,null,null,14.784000000000001,0]
[0,"019006006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Inventory: Food and food supplies",null,null,61577,52724,49166,49166,49166,0,0,0,0,{"$f":"SUM(M1113:Q1113)","v":49166},null,49166,51133,null,null,0,51133,null,null,51133,0,54201,null,null,0,54201,null,null,54201,0,57236.256000000001,null,null,0,57236.256000000001,null,null,57236.256000000001,0]
[1,"019006006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,19288,17216,15472,15472,13886,0,0,0,0,13886,null,13886,13399,null,null,0,13399,null,null,13399,0,14158,null,null,0,14158,null,null,14158,0,14950.848000000002,null,null,0,14950.848000000002,null,null,14950.848000000002,0]
[0,"019006006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Inventory: Materials and supplies",null,null,885,218,146,146,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Inventory: Other supplies",null,null,0,0,93,93,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Consumable supplies",null,null,466,402,468,468,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,286,207,154,154,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Operating leases",null,null,12,63,1141,1141,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Property payments",null,null,100,143,65,65,54,0,0,0,0,54,null,54,56,null,null,0,56,null,null,56,0,60,null,null,0,60,null,null,60,0,63.36,null,null,0,63.36,null,null,63.36,0]
[0,"019006006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Travel and subsistence",null,null,1692,2056,1262,1262,2106,0,0,0,0,2106,null,2106,870,null,null,0,870,null,null,870,0,922,null,null,0,922,null,null,922,0,973.63200000000006,null,null,0,973.63200000000006,null,null,973.63200000000006,0]
[1,"019006006002",null,null,null,"Training and development",null,null,12,152,61,61,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006006002",null,null,null,"Operating payments",null,null,28,42,23,23,23,0,0,0,0,23,null,23,24,null,null,0,24,null,null,24,0,25,null,null,0,25,null,null,25,0,26.400000000000002,null,null,0,26.400000000000002,null,null,26.400000000000002,0]
[1,"019006006002",null,null,null,"Venues and facilities",null,null,19,11,28,28,20,0,0,0,0,20,null,20,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,23.231999999999999,null,null,0,23.231999999999999,null,null,23.231999999999999,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1131,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1132:I1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1132:AU1133)","v":0}]
[0,{"$f":"B1131","v":"019006006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1132:Q1132)","v":0},null,{"$f":"R1132-S1132","v":0},0,null,null,{"$f":"SUM(V1132:W1132)","v":0},{"$f":"U1132+X1132","v":0},null,null,{"$f":"U1132+X1132+Z1132+AA1132","v":0},{"$f":"AB1132-U1132","v":0},0,null,null,{"$f":"SUM(AE1132:AF1132)","v":0},{"$f":"AD1132+AG1132","v":0},null,null,{"$f":"AD1132+AG1132+AI1132+AJ1132","v":0},{"$f":"AK1132-AD1132","v":0},0,null,null,{"$f":"SUM(AN1132:AO1132)","v":0},{"$f":"AM1132+AP1132","v":0},null,null,{"$f":"AM1132+AP1132+AR1132+AS1132","v":0},{"$f":"AT1132-AM1132","v":0}]
[0,"019006006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1133-S1133","v":0},0,null,null,{"$f":"SUM(V1133:W1133)","v":0},{"$f":"U1133+X1133","v":0},null,null,{"$f":"U1133+X1133+Z1133+AA1133","v":0},{"$f":"AB1133-U1133","v":0},0,null,null,{"$f":"SUM(AE1133:AF1133)","v":0},{"$f":"AD1133+AG1133","v":0},null,null,{"$f":"AD1133+AG1133+AI1133+AJ1133","v":0},{"$f":"AK1133-AD1133","v":0},0,null,null,{"$f":"SUM(AN1133:AO1133)","v":0},{"$f":"AM1133+AP1133","v":0},null,null,{"$f":"AM1133+AP1133+AR1133+AS1133","v":0},{"$f":"AT1133-AM1133","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1135,I1142,I1145,I1146,I1147,I1154,I1155)","v":918},{"$f":"SUM(J1135,J1142,J1145,J1146,J1147,J1154,J1155)","v":1016},18,18,103,0,0,0,0,103,{"$f":"SUM(S1135,S1142,S1145,S1146,S1147,S1154,S1155)","v":0},103,383,0,0,0,383,0,0,383,0,30,0,0,0,30,0,0,30,0,32,0,0,0,32,0,0,32,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1135:AU1135,\"<>0\")-COUNTBLANK(I1135:AU1135))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1136,I1139)","v":0},{"$f":"SUM(J1136,J1139)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1136,S1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1050,0)","v":"Military Health Maintenance Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1137:I1138)","v":0},{"$f":"SUM(J1137:J1138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1137:S1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1135:$D1136)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1135:$D1136)","v":0},{"$f":"SUM(V1137:W1137)","v":0},{"$f":"U1137+X1137","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1135:$D1136)","v":0},{"$f":"AB1137-U1137","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1135:$D1136)","v":0},{"$f":"SUM(AE1137:AF1137)","v":0},{"$f":"AD1137+AG1137","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1135:$D1136)","v":0},{"$f":"AK1137-AD1137","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1135:$D1136)","v":0},{"$f":"SUM(AN1137:AO1137)","v":0},{"$f":"AM1137+AP1137","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1135:$D1136)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1135:$D1136)","v":0},{"$f":"AT1137-AM1137","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1137:$D1138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1137:$D1138)","v":0},{"$f":"SUM(V1138:W1138)","v":0},{"$f":"U1138+X1138","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1137:$D1138)","v":0},{"$f":"AB1138-U1138","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1137:$D1138)","v":0},{"$f":"SUM(AE1138:AF1138)","v":0},{"$f":"AD1138+AG1138","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1137:$D1138)","v":0},{"$f":"AK1138-AD1138","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1137:$D1138)","v":0},{"$f":"SUM(AN1138:AO1138)","v":0},{"$f":"AM1138+AP1138","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1137:$D1138)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1137:$D1138)","v":0},{"$f":"AT1138-AM1138","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1140:I1141)","v":0},{"$f":"SUM(J1140:J1141)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1140:S1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1139:$D1140)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1139:$D1140)","v":0},{"$f":"SUM(V1140:W1140)","v":0},{"$f":"U1140+X1140","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1139:$D1140)","v":0},{"$f":"AB1140-U1140","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1139:$D1140)","v":0},{"$f":"SUM(AE1140:AF1140)","v":0},{"$f":"AD1140+AG1140","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1139:$D1140)","v":0},{"$f":"AK1140-AD1140","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1139:$D1140)","v":0},{"$f":"SUM(AN1140:AO1140)","v":0},{"$f":"AM1140+AP1140","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1139:$D1140)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1139:$D1140)","v":0},{"$f":"AT1140-AM1140","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1141:$D1142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1141:$D1142)","v":0},{"$f":"SUM(V1141:W1141)","v":0},{"$f":"U1141+X1141","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1141:$D1142)","v":0},{"$f":"AB1141-U1141","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1141:$D1142)","v":0},{"$f":"SUM(AE1141:AF1141)","v":0},{"$f":"AD1141+AG1141","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1141:$D1142)","v":0},{"$f":"AK1141-AD1141","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1141:$D1142)","v":0},{"$f":"SUM(AN1141:AO1141)","v":0},{"$f":"AM1141+AP1141","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1141:$D1142)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1141:$D1142)","v":0},{"$f":"AT1141-AM1141","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1143:S1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1143:Z1144)","v":0},{"$f":"SUM(AA1143:AA1144)","v":0},{"$f":"SUM(AB1143:AB1144)","v":0},{"$f":"SUM(AC1143:AC1144)","v":0},{"$f":"SUM(AD1143:AD1144)","v":0},0,0,0,0,{"$f":"SUM(AI1143:AI1144)","v":0},{"$f":"SUM(AJ1143:AJ1144)","v":0},{"$f":"SUM(AK1143:AK1144)","v":0},{"$f":"SUM(AL1143:AL1144)","v":0},{"$f":"SUM(AM1143:AM1144)","v":0},{"$f":"SUM(AN1143:AN1144)","v":0},0,0,0,{"$f":"SUM(AR1143:AR1144)","v":0},{"$f":"SUM(AS1143:AS1144)","v":0},{"$f":"SUM(AT1143:AT1144)","v":0},{"$f":"SUM(AU1143:AU1144)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1143:$D1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1143:$D1144)","v":0},{"$f":"SUM(V1143:W1143)","v":0},{"$f":"U1143+X1143","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1143:$D1144)","v":0},{"$f":"AB1143-U1143","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1143:$D1144)","v":0},{"$f":"SUM(AE1143:AF1143)","v":0},{"$f":"AD1143+AG1143","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1143:$D1144)","v":0},{"$f":"AK1143-AD1143","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1143:$D1144)","v":0},{"$f":"SUM(AN1143:AO1143)","v":0},{"$f":"AM1143+AP1143","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1143:$D1144)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1143:$D1144)","v":0},{"$f":"AT1143-AM1143","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1145:$D1146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1145:$D1146)","v":0},{"$f":"SUM(V1144:W1144)","v":0},{"$f":"U1144+X1144","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1145:$D1146)","v":0},{"$f":"AB1144-U1144","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1145:$D1146)","v":0},{"$f":"SUM(AE1144:AF1144)","v":0},{"$f":"AD1144+AG1144","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1145:$D1146)","v":0},{"$f":"AK1144-AD1144","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1145:$D1146)","v":0},{"$f":"SUM(AN1144:AO1144)","v":0},{"$f":"AM1144+AP1144","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1145:$D1146)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1145:$D1146)","v":0},{"$f":"AT1144-AM1144","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1147:$D1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1147:$D1148)","v":0},{"$f":"SUM(V1145:W1145)","v":0},{"$f":"U1145+X1145","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1147:$D1148)","v":0},{"$f":"AB1145-U1145","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1147:$D1148)","v":0},{"$f":"SUM(AE1145:AF1145)","v":0},{"$f":"AD1145+AG1145","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1147:$D1148)","v":0},{"$f":"AK1145-AD1145","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1147:$D1148)","v":0},{"$f":"SUM(AN1145:AO1145)","v":0},{"$f":"AM1145+AP1145","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1147:$D1148)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1147:$D1148)","v":0},{"$f":"AT1145-AM1145","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1149:$D1150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1149:$D1150)","v":0},{"$f":"SUM(V1146:W1146)","v":0},{"$f":"U1146+X1146","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1149:$D1150)","v":0},{"$f":"AB1146-U1146","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1149:$D1150)","v":0},{"$f":"SUM(AE1146:AF1146)","v":0},{"$f":"AD1146+AG1146","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1149:$D1150)","v":0},{"$f":"AK1146-AD1146","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1149:$D1150)","v":0},{"$f":"SUM(AN1146:AO1146)","v":0},{"$f":"AM1146+AP1146","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1149:$D1150)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1149:$D1150)","v":0},{"$f":"AT1146-AM1146","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1148,I1151)","v":0},{"$f":"SUM(J1148,J1151)","v":20},0,0,0,0,0,0,0,0,{"$f":"SUM(S1148,S1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1149:I1150)","v":0},{"$f":"SUM(J1149:J1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1149:S1150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1151:$D1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1151:$D1152)","v":0},{"$f":"SUM(V1149:W1149)","v":0},{"$f":"U1149+X1149","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1151:$D1152)","v":0},{"$f":"AB1149-U1149","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1151:$D1152)","v":0},{"$f":"SUM(AE1149:AF1149)","v":0},{"$f":"AD1149+AG1149","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1151:$D1152)","v":0},{"$f":"AK1149-AD1149","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1151:$D1152)","v":0},{"$f":"SUM(AN1149:AO1149)","v":0},{"$f":"AM1149+AP1149","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1151:$D1152)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1151:$D1152)","v":0},{"$f":"AT1149-AM1149","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1153:$D1154)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1153:$D1154)","v":0},{"$f":"SUM(V1150:W1150)","v":0},{"$f":"U1150+X1150","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1153:$D1154)","v":0},{"$f":"AB1150-U1150","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1153:$D1154)","v":0},{"$f":"SUM(AE1150:AF1150)","v":0},{"$f":"AD1150+AG1150","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1153:$D1154)","v":0},{"$f":"AK1150-AD1150","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1153:$D1154)","v":0},{"$f":"SUM(AN1150:AO1150)","v":0},{"$f":"AM1150+AP1150","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1153:$D1154)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1153:$D1154)","v":0},{"$f":"AT1150-AM1150","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1152:I1153)","v":0},{"$f":"SUM(J1152:J1153)","v":20},0,0,0,0,0,0,0,0,{"$f":"SUM(S1152:S1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1155:$D1156)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1155:$D1156)","v":0},{"$f":"SUM(V1152:W1152)","v":0},{"$f":"U1152+X1152","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1155:$D1156)","v":0},{"$f":"AB1152-U1152","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1155:$D1156)","v":0},{"$f":"SUM(AE1152:AF1152)","v":0},{"$f":"AD1152+AG1152","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1155:$D1156)","v":0},{"$f":"AK1152-AD1152","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1155:$D1156)","v":0},{"$f":"SUM(AN1152:AO1152)","v":0},{"$f":"AM1152+AP1152","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1155:$D1156)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1155:$D1156)","v":0},{"$f":"AT1152-AM1152","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1157:$D1158)","v":0},20,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1157:$D1158)","v":0},{"$f":"SUM(V1153:W1153)","v":0},{"$f":"U1153+X1153","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1157:$D1158)","v":0},{"$f":"AB1153-U1153","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1157:$D1158)","v":0},{"$f":"SUM(AE1153:AF1153)","v":0},{"$f":"AD1153+AG1153","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1157:$D1158)","v":0},{"$f":"AK1153-AD1153","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1157:$D1158)","v":0},{"$f":"SUM(AN1153:AO1153)","v":0},{"$f":"AM1153+AP1153","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1157:$D1158)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1157:$D1158)","v":0},{"$f":"AT1153-AM1153","v":0}]
[0,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1159:$D1160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1159:$D1160)","v":0},{"$f":"SUM(V1154:W1154)","v":0},{"$f":"U1154+X1154","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1159:$D1160)","v":0},{"$f":"AB1154-U1154","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1159:$D1160)","v":0},{"$f":"SUM(AE1154:AF1154)","v":0},{"$f":"AD1154+AG1154","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1159:$D1160)","v":0},{"$f":"AK1154-AD1154","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1159:$D1160)","v":0},{"$f":"SUM(AN1154:AO1154)","v":0},{"$f":"AM1154+AP1154","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1159:$D1160)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1159:$D1160)","v":0},{"$f":"AT1154-AM1154","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1156:I1157)","v":918},{"$f":"SUM(J1156:J1157)","v":996},18,18,103,0,0,0,0,103,{"$f":"SUM(S1156:S1157)","v":0},103,383,0,0,0,383,0,0,383,0,30,0,0,0,30,0,0,30,0,32,0,0,0,32,0,0,32,0]
[1,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1161:$D1162)","v":918},875,18,18,103,0,0,0,0,103,{"$f":"DSUM($I$172:$BA$261,S$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1161:$D1162)","v":103},{"$f":"DSUM($I$172:$BA$261,U$172,$C1161:$D1162)","v":383},{"$f":"DSUM($I$172:$BA$261,V$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1161:$D1162)","v":0},{"$f":"SUM(V1156:W1156)","v":0},{"$f":"U1156+X1156","v":383},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1161:$D1162)","v":383},{"$f":"AB1156-U1156","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1161:$D1162)","v":30},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1161:$D1162)","v":0},{"$f":"SUM(AE1156:AF1156)","v":0},{"$f":"AD1156+AG1156","v":30},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1161:$D1162)","v":30},{"$f":"AK1156-AD1156","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1161:$D1162)","v":32},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1161:$D1162)","v":0},{"$f":"SUM(AN1156:AO1156)","v":0},{"$f":"AM1156+AP1156","v":32},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1161:$D1162)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1161:$D1162)","v":32},{"$f":"AT1156-AM1156","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1163:$D1164)","v":0},121,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1163:$D1164)","v":0},{"$f":"SUM(V1157:W1157)","v":0},{"$f":"U1157+X1157","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1163:$D1164)","v":0},{"$f":"AB1157-U1157","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1163:$D1164)","v":0},{"$f":"SUM(AE1157:AF1157)","v":0},{"$f":"AD1157+AG1157","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1163:$D1164)","v":0},{"$f":"AK1157-AD1157","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1163:$D1164)","v":0},{"$f":"SUM(AN1157:AO1157)","v":0},{"$f":"AM1157+AP1157","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1163:$D1164)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1163:$D1164)","v":0},{"$f":"AT1157-AM1157","v":0}]
[1,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1159,I1162,I1165:I1169)","v":1066},570,0,0,300,0,0,0,0,300,{"$f":"SUM(S1159,S1162,S1165:S1169)","v":0},300,312,0,0,0,312,{"$f":"SUM(Z1159,Z1162,Z1165:Z1169)","v":0},{"$f":"SUM(AA1159,AA1162,AA1165:AA1169)","v":0},{"$f":"SUM(AB1159,AB1162,AB1165:AB1169)","v":312},0,331,0,0,{"$f":"SUM(AG1159,AG1162,AG1165:AG1169)","v":0},{"$f":"SUM(AH1159,AH1162,AH1165:AH1169)","v":331},{"$f":"SUM(AI1159,AI1162,AI1165:AI1169)","v":0},{"$f":"SUM(AJ1159,AJ1162,AJ1165:AJ1169)","v":0},{"$f":"SUM(AK1159,AK1162,AK1165:AK1169)","v":331},{"$f":"SUM(AL1159,AL1162,AL1165:AL1169)","v":0},{"$f":"SUM(AM1159,AM1162,AM1165:AM1169)","v":349.536},{"$f":"SUM(AN1159,AN1162,AN1165:AN1169)","v":0},0,{"$f":"SUM(AP1159,AP1162,AP1165:AP1169)","v":0},{"$f":"SUM(AQ1159,AQ1162,AQ1165:AQ1169)","v":349.536},{"$f":"SUM(AR1159,AR1162,AR1165:AR1169)","v":0},{"$f":"SUM(AS1159,AS1162,AS1165:AS1169)","v":0},{"$f":"SUM(AT1159,AT1162,AT1165:AT1169)","v":349.536},{"$f":"SUM(AU1159,AU1162,AU1165:AU1169)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1159,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1159:AU1159,\"<>0\")-COUNTBLANK(I1159:AU1159))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1160:I1161)","v":6},29,0,0,0,0,0,0,0,0,{"$f":"SUM(S1160:S1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1160:Z1161)","v":0},{"$f":"SUM(AA1160:AA1161)","v":0},{"$f":"SUM(AB1160:AB1161)","v":0},0,0,0,0,{"$f":"SUM(AG1160:AG1161)","v":0},{"$f":"SUM(AH1160:AH1161)","v":0},{"$f":"SUM(AI1160:AI1161)","v":0},{"$f":"SUM(AJ1160:AJ1161)","v":0},{"$f":"SUM(AK1160:AK1161)","v":0},{"$f":"SUM(AL1160:AL1161)","v":0},{"$f":"SUM(AM1160:AM1161)","v":0},{"$f":"SUM(AN1160:AN1161)","v":0},0,{"$f":"SUM(AP1160:AP1161)","v":0},{"$f":"SUM(AQ1160:AQ1161)","v":0},{"$f":"SUM(AR1160:AR1161)","v":0},{"$f":"SUM(AS1160:AS1161)","v":0},{"$f":"SUM(AT1160:AT1161)","v":0},{"$f":"SUM(AU1160:AU1161)","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1160,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006054"},{"$f":"C1136","v":"Military Health Maintenance Capability"},"Non-profit institutions",null,"Buildings",null,null,6,29,0,0,0,0,0,0,0,0,null,{"$f":"R1160-S1160","v":0},0,null,null,{"$f":"SUM(V1160:W1160)","v":0},{"$f":"U1160+X1160","v":0},null,null,{"$f":"U1160+X1160+Z1160+AA1160","v":0},{"$f":"AB1160-U1160","v":0},0,null,null,{"$f":"SUM(AE1160:AF1160)","v":0},{"$f":"AD1160+AG1160","v":0},null,null,{"$f":"AD1160+AG1160+AI1160+AJ1160","v":0},{"$f":"AK1160-AD1160","v":0},0,null,null,{"$f":"SUM(AN1160:AO1160)","v":0},{"$f":"AM1160+AP1160","v":0},null,null,{"$f":"AM1160+AP1160+AR1160+AS1160","v":0},{"$f":"AT1160-AM1160","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1161-S1161","v":0},0,null,null,{"$f":"SUM(V1161:W1161)","v":0},{"$f":"U1161+X1161","v":0},null,null,{"$f":"U1161+X1161+Z1161+AA1161","v":0},{"$f":"AB1161-U1161","v":0},0,null,null,{"$f":"SUM(AE1161:AF1161)","v":0},{"$f":"AD1161+AG1161","v":0},null,null,{"$f":"AD1161+AG1161+AI1161+AJ1161","v":0},{"$f":"AK1161-AD1161","v":0},0,null,null,{"$f":"SUM(AN1161:AO1161)","v":0},{"$f":"AM1161+AP1161","v":0},null,null,{"$f":"AM1161+AP1161+AR1161+AS1161","v":0},{"$f":"AT1161-AM1161","v":0}]
[1,null,{"$f":"C1136","v":"Military Health Maintenance Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1163:I1164)","v":1060},541,0,0,300,{"$f":"SUM(N1163:N1164)","v":0},0,0,0,{"$f":"SUM(M1162:Q1162)","v":300},{"$f":"SUM(S1163:S1164)","v":0},{"$f":"SUM(T1163:T1164)","v":300},312,0,0,0,312,{"$f":"SUM(Z1163:Z1164)","v":0},{"$f":"SUM(AA1163:AA1164)","v":0},312,0,331,0,0,{"$f":"SUM(AG1163:AG1164)","v":0},{"$f":"SUM(AH1163:AH1164)","v":331},0,{"$f":"SUM(AJ1163:AJ1164)","v":0},{"$f":"SUM(AK1163:AK1164)","v":331},{"$f":"SUM(AL1163:AL1164)","v":0},{"$f":"SUM(AM1163:AM1164)","v":349.536},{"$f":"SUM(AN1163:AN1164)","v":0},0,{"$f":"SUM(AP1163:AP1164)","v":0},{"$f":"SUM(AQ1163:AQ1164)","v":349.536},0,{"$f":"SUM(AS1163:AS1164)","v":0},{"$f":"SUM(AT1163:AT1164)","v":349.536},{"$f":"SUM(AU1163:AU1164)","v":0}]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1163,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1163:Q1163)","v":0},null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},0,null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1164,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006057"},{"$f":"C1136","v":"Military Health Maintenance Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,1060,541,0,0,300,0,0,0,0,300,null,300,312,null,null,0,312,null,null,312,0,331,null,null,0,331,null,null,331,0,349.536,null,null,0,349.536,null,null,349.536,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1165,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1166,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1167,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1168,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1076&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1169,Cover!$EM$4:$EM$4930,0)),0)","v":"019006006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,I$269:I$281)","v":84},37,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1051,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1088,I1134,I1158,I1170)","v":280847},{"$f":"SUM(J1088,J1134,J1158,J1170)","v":256414},{"$f":"SUM(K1088,K1134,K1158,K1170)","v":271205},271205,302657,0,0,2250,0,304907,0,304907,276707,0,0,0,276707,0,0,276707,0,268208,0,0,0,268208,0,0,268208,0,286962.22733459208,0,0,0,286962.22733459208,0,0,286962.22733459208,{"$f":"SUM(AU1088,AU1134,AU1158,AU1170)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1172-I1086","v":0},{"$f":"J1172-J1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(L1060:L1069,\"=0\")+COUNTBLANK(L1060:L1069))=10))),1,0)","v":1},{"$f":"IF(AND(J1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(M1060:M1069,\"=0\")+COUNTBLANK(M1060:M1069))=10))),1,0)","v":1},{"$f":"IF(AND(K1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(N1060:N1069,\"=0\")+COUNTBLANK(N1060:N1069))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(P1060:P1069,\"=0\")+COUNTBLANK(P1060:P1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(S1060:S1069,\"=0\")+COUNTBLANK(S1060:S1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(Y1060:Y1069,\"=0\")+COUNTBLANK(Y1060:Y1069))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1086>0,(OR((COUNTIF($F1060:$F1069,\"=0\")+COUNTBLANK($F1060:$F1069))=10,(COUNTIF($G1060:$G1069,\"=0\")+COUNTBLANK($G1060:$G1069))=10,(COUNTIF($I1060:$I1069,\"=0\")+COUNTBLANK($I1060:$I1069))=10,(COUNTIF(AH1060:AH1069,\"=0\")+COUNTBLANK(AH1060:AH1069))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1159","v":6},{"$f":"+J1159","v":29},0,0,0,0,0,0,0,{"$f":"SUM(M1179:Q1179)","v":0},{"$f":"+S1159","v":0},{"$f":"SUM(T1180:T1181)","v":0},{"$f":"+U1159","v":0},{"$f":"+V1159","v":0},{"$f":"+W1159","v":0},0,0,0,0,0,0,{"$f":"+AD1159","v":0},{"$f":"+AE1159","v":0},{"$f":"+AF1159","v":0},{"$f":"SUM(AG1180:AG1181)","v":0},{"$f":"SUM(AH1180:AH1181)","v":0},0,{"$f":"SUM(AJ1180:AJ1181)","v":0},{"$f":"SUM(AK1180:AK1181)","v":0},{"$f":"SUM(AL1180:AL1181)","v":0},{"$f":"+AM1159","v":0},{"$f":"+AN1159","v":0},{"$f":"+AO1159","v":0},{"$f":"SUM(AP1180:AP1181)","v":0},{"$f":"SUM(AQ1180:AQ1181)","v":0},0,{"$f":"SUM(AS1180:AS1181)","v":0},{"$f":"SUM(AT1180:AT1181)","v":0},{"$f":"SUM(AU1180:AU1181)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1181:Q1181)","v":0},null,{"$f":"R1181-S1181","v":0},null,null,null,{"$f":"SUM(V1181:W1181)","v":0},{"$f":"U1181+X1181","v":0},null,null,{"$f":"U1181+X1181+Z1181+AA1181","v":0},{"$f":"AB1181-U1181","v":0},null,null,null,{"$f":"SUM(AE1181:AF1181)","v":0},{"$f":"AD1181+AG1181","v":0},null,null,{"$f":"AD1181+AG1181+AI1181+AJ1181","v":0},{"$f":"AK1181-AD1181","v":0},null,null,null,{"$f":"SUM(AN1181:AO1181)","v":0},{"$f":"AM1181+AP1181","v":0},null,null,{"$f":"AM1181+AP1181+AR1181+AS1181","v":0},{"$f":"AT1181-AM1181","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1182:Q1182)","v":0},null,{"$f":"R1182-S1182","v":0},null,null,null,{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},null,null,{"$f":"U1182+X1182+Z1182+AA1182","v":0},{"$f":"AB1182-U1182","v":0},null,null,null,{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},null,null,{"$f":"AD1182+AG1182+AI1182+AJ1182","v":0},{"$f":"AK1182-AD1182","v":0},null,null,null,{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},null,null,{"$f":"AM1182+AP1182+AR1182+AS1182","v":0},{"$f":"AT1182-AM1182","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1200","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Military Health Support"}]
[1,null,null,null,{"$f":"B1200","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1200+3,0)<>\"\",OFFSET($F$43,A1200+3,0),\"\")","v":"Military Health Training Capability"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","General Officer Commanding Military Health Training Formation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage compliance with DOD formal training targets (number of planned courses)","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,"Increased access to programmes leading to intermediate and high level learning",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1211:AF1211,\"<>0\")-COUNTBLANK(F1211:AF1211))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1220,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1324:AU1324,\">0.5\")+COUNTIF(I1324:AU1324,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1201))&E1201","v":"019006007"},null,null,1,"Military Health Training Capability",0,null,363698,355921,416974,416974,457651,0,0,4366,0,{"$f":"SUM(M1226:Q1226)","v":462017},null,{"$f":"R1226-S1226","v":462017},471333,null,null,{"$f":"SUM(V1226:W1226)","v":0},{"$f":"U1226+X1226","v":471333},null,null,{"$f":"U1226+X1226+Z1226+AA1226","v":471333},{"$f":"AB1226-U1226","v":0},501029,null,null,{"$f":"SUM(AE1226:AF1226)","v":0},{"$f":"AD1226+AG1226","v":501029},null,null,{"$f":"AD1226+AG1226+AI1226+AJ1226","v":501029},{"$f":"AK1226-AD1226","v":0},538790.84227080469,null,null,{"$f":"SUM(AN1226:AO1226)","v":0},{"$f":"AM1226+AP1226","v":538790.84227080469},null,null,{"$f":"AM1226+AP1226+AR1226+AS1226","v":538790.84227080469},{"$f":"AT1226-AM1226","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1227:AU1227,\"<>0\")-COUNTBLANK(F1227:AU1227))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1227:Q1227)","v":0},null,{"$f":"R1227-S1227","v":0},0,null,null,0,{"$f":"U1227+X1227","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1227+AP1227+AR1227+AS1227","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1230+AG1230","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1231+AG1231","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1226:I1235)","v":363698},355921,416974,416974,457651,0,0,4366,0,462017,0,462017,471333,0,0,0,471333,0,0,471333,0,501029,0,0,{"$f":"SUM(AG1226:AG1235)","v":0},{"$f":"SUM(AH1226:AH1235)","v":501029},0,{"$f":"SUM(AJ1226:AJ1235)","v":0},{"$f":"SUM(AK1226:AK1235)","v":501029},{"$f":"SUM(AL1226:AL1235)","v":0},{"$f":"SUM(AM1226:AM1235)","v":538790.84227080469},{"$f":"SUM(AN1226:AN1235)","v":0},0,{"$f":"SUM(AP1226:AP1235)","v":0},{"$f":"SUM(AQ1226:AQ1235)","v":538790.84227080469},0,{"$f":"SUM(AS1226:AS1235)","v":0},{"$f":"SUM(AT1226:AT1235)","v":538790.84227080469},{"$f":"SUM(AU1226:AU1235)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1237+X1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1237+AG1237","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1237+AP1237","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1239,I1242,I1281)","v":351366},342201,400656,400656,456978,0,0,4366,0,461344,0,461344,470221,0,0,0,{"$f":"U1238+X1238","v":470221},{"$f":"SUM(Z1239,Z1242,Z1281)","v":0},{"$f":"SUM(AA1239,AA1242,AA1281)","v":0},{"$f":"U1238+X1238+Z1238+AA1238","v":470221},{"$f":"SUM(AC1239,AC1242,AC1281)","v":0},499974,0,0,{"$f":"SUM(AG1239,AG1242,AG1281)","v":0},{"$f":"AD1238+AG1238","v":499974},{"$f":"SUM(AI1239,AI1242,AI1281)","v":0},{"$f":"SUM(AJ1239,AJ1242,AJ1281)","v":0},{"$f":"AD1238+AG1238+AI1238+AJ1238","v":499974},{"$f":"SUM(AL1239,AL1242,AL1281)","v":0},{"$f":"SUM(AM1239,AM1242,AM1281)","v":537676.76227080473},{"$f":"SUM(AN1239,AN1242,AN1281)","v":0},0,{"$f":"SUM(AP1239,AP1242,AP1281)","v":0},{"$f":"AM1238+AP1238","v":537676.76227080473},{"$f":"SUM(AR1239,AR1242,AR1281)","v":0},{"$f":"SUM(AS1239,AS1242,AS1281)","v":0},{"$f":"AM1238+AP1238+AR1238+AS1238","v":537676.76227080473},{"$f":"SUM(AU1239,AU1242,AU1281)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1239,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1239:AU1239,\"<>0\")-COUNTBLANK(I1239:AU1239))<>0,1,0))","v":1},{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1239,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1240:I1241)","v":330221},320123,365762,365762,439296,0,0,4366,0,443662,0,443662,456234,0,0,0,{"$f":"U1239+X1239","v":456234},{"$f":"SUM(Z1240:Z1241)","v":0},{"$f":"SUM(AA1240:AA1241)","v":0},{"$f":"U1239+X1239+Z1239+AA1239","v":456234},{"$f":"SUM(AC1240:AC1241)","v":0},485211,0,0,{"$f":"SUM(AG1240:AG1241)","v":0},{"$f":"AD1239+AG1239","v":485211},{"$f":"SUM(AI1240:AI1241)","v":0},{"$f":"SUM(AJ1240:AJ1241)","v":0},{"$f":"AD1239+AG1239+AI1239+AJ1239","v":485211},{"$f":"SUM(AL1240:AL1241)","v":0},{"$f":"SUM(AM1240:AM1241)","v":522087.03427080467},{"$f":"SUM(AN1240:AN1241)","v":0},0,{"$f":"SUM(AP1240:AP1241)","v":0},{"$f":"AM1239+AP1239","v":522087.03427080467},{"$f":"SUM(AR1240:AR1241)","v":0},{"$f":"SUM(AS1240:AS1241)","v":0},{"$f":"AM1239+AP1239+AR1239+AS1239","v":522087.03427080467},{"$f":"SUM(AU1240:AU1241)","v":0}]
[1,{"$f":"B1239","v":"019006007001"},null,null,null,"Salaries and wages",null,null,301509,289845,333553,333553,398848,0,0,4366,0,{"$f":"SUM(M1240:Q1240)","v":403214},null,{"$f":"R1240-S1240","v":403214},411599,null,null,{"$f":"SUM(V1240:W1240)","v":0},{"$f":"U1240+X1240","v":411599},null,null,{"$f":"U1240+X1240+Z1240+AA1240","v":411599},{"$f":"AB1240-U1240","v":0},436620,null,null,{"$f":"SUM(AE1240:AF1240)","v":0},{"$f":"AD1240+AG1240","v":436620},null,null,{"$f":"AD1240+AG1240+AI1240+AJ1240","v":436620},{"$f":"AK1240-AD1240","v":0},469803.1184439733,null,null,{"$f":"SUM(AN1240:AO1240)","v":0},{"$f":"AM1240+AP1240","v":469803.1184439733},null,null,{"$f":"AM1240+AP1240+AR1240+AS1240","v":469803.1184439733},{"$f":"AT1240-AM1240","v":0}]
[1,"019006007001",null,null,null,"Social contributions",null,null,28712,30278,32209,32209,40448,0,0,0,0,{"$f":"SUM(M1241:Q1241)","v":40448},null,{"$f":"R1241-S1241","v":40448},44635,null,null,{"$f":"SUM(V1241:W1241)","v":0},{"$f":"U1241+X1241","v":44635},null,null,{"$f":"U1241+X1241+Z1241+AA1241","v":44635},{"$f":"AB1241-U1241","v":0},48591,null,null,{"$f":"SUM(AE1241:AF1241)","v":0},{"$f":"AD1241+AG1241","v":48591},null,null,{"$f":"AD1241+AG1241+AI1241+AJ1241","v":48591},{"$f":"AK1241-AD1241","v":0},52283.915826831362,null,null,{"$f":"SUM(AN1241:AO1241)","v":0},{"$f":"AM1241+AP1241","v":52283.915826831362},null,null,{"$f":"AM1241+AP1241+AR1241+AS1241","v":52283.915826831362},{"$f":"AT1241-AM1241","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1242,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1243:I1280)","v":21145},22078,34894,34894,17682,0,0,0,0,17682,0,17682,13987,0,0,0,13987,{"$f":"SUM(Z1243:Z1280)","v":0},{"$f":"SUM(AA1243:AA1280)","v":0},13987,0,14763,0,0,0,{"$f":"SUM(AH1243:AH1280)","v":14763},{"$f":"SUM(AI1243:AI1280)","v":0},0,{"$f":"SUM(AK1243:AK1280)","v":14763},{"$f":"SUM(AL1243:AL1280)","v":0},15589.728000000003,0,0,0,{"$f":"SUM(AQ1243:AQ1280)","v":15589.728000000003},{"$f":"SUM(AR1243:AR1280)","v":0},0,{"$f":"SUM(AT1243:AT1280)","v":15589.728000000003},{"$f":"SUM(AU1243:AU1280)","v":0}]
[0,{"$f":"B1242","v":"019006007002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1243:Q1243)","v":0},null,{"$f":"R1243-S1243","v":0},0,null,null,{"$f":"SUM(V1243:W1243)","v":0},{"$f":"U1243+X1243","v":0},null,null,{"$f":"U1243+X1243+Z1243+AA1243","v":0},{"$f":"AB1243-U1243","v":0},0,null,null,{"$f":"SUM(AE1243:AF1243)","v":0},{"$f":"AD1243+AG1243","v":0},null,null,{"$f":"AD1243+AG1243+AI1243+AJ1243","v":0},{"$f":"AK1243-AD1243","v":0},0,null,null,{"$f":"SUM(AN1243:AO1243)","v":0},{"$f":"AM1243+AP1243","v":0},null,null,{"$f":"AM1243+AP1243+AR1243+AS1243","v":0},{"$f":"AT1243-AM1243","v":0}]
[1,"019006007002",null,null,null,"Advertising",null,null,5,3,29,29,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Minor Assets",null,null,3078,4563,5713,5713,254,0,0,0,0,254,null,254,266,null,null,0,266,null,null,266,0,287,null,null,0,287,null,null,287,0,303.072,null,null,0,303.072,null,null,303.072,0]
[0,"019006007002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Catering: Departmental activities",null,null,152,115,250,250,182,0,0,0,0,182,null,182,192,null,null,0,192,null,null,192,0,202,null,null,{"$f":"SUM(AE1248:AF1248)","v":0},{"$f":"AD1248+AG1248","v":202},null,null,202,0,213.31200000000001,null,null,0,213.31200000000001,null,null,213.31200000000001,0]
[1,"019006007002",null,null,null,"Communication (G&S)",null,null,574,572,917,917,889,0,0,0,0,889,null,889,926,null,null,{"$f":"SUM(V1249:W1249)","v":0},{"$f":"U1249+X1249","v":926},null,null,926,0,976,null,null,{"$f":"SUM(AE1249:AF1249)","v":0},{"$f":"AD1249+AG1249","v":976},null,null,976,0,1030.6560000000002,null,null,{"$f":"SUM(AN1249:AO1249)","v":0},{"$f":"AM1249+AP1249","v":1030.6560000000002},null,null,1030.6560000000002,0]
[1,"019006007002",null,null,null,"Computer services",null,null,34,0,212,212,14,0,0,0,0,14,null,14,14,null,null,{"$f":"SUM(V1250:W1250)","v":0},{"$f":"U1250+X1250","v":14},null,null,14,0,15,null,null,{"$f":"SUM(AE1250:AF1250)","v":0},{"$f":"AD1250+AG1250","v":15},null,null,15,0,15.84,null,null,{"$f":"SUM(AN1250:AO1250)","v":0},{"$f":"AM1250+AP1250","v":15.84},null,null,15.84,0]
[0,"019006007002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Infrastructure and planning services",null,null,0,4,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1254:Q1254)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Science and technological services",null,null,11,0,0,0,0,0,0,0,0,{"$f":"SUM(M1255:Q1255)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Contractors",null,null,852,930,2087,2087,1106,0,0,0,0,1106,null,1106,1163,null,null,0,1163,null,null,1163,0,1224,null,null,0,1224,null,null,1224,0,1292.5440000000001,null,null,0,1292.5440000000001,null,null,1292.5440000000001,0]
[1,"019006007002",null,null,null,"Agency and support/outsourced services",null,null,389,510,1445,1445,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,2.1120000000000001,null,null,0,2.1120000000000001,null,null,2.1120000000000001,0]
[0,"019006007002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Fleet services (including government motor transport)",null,null,21,173,402,402,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019006007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,2479,452,452,150,0,0,0,0,{"$f":"SUM(M1261:Q1261)","v":150},null,150,155,null,null,0,155,null,null,155,0,163,null,null,0,163,null,null,163,0,172.12800000000001,null,null,0,172.12800000000001,null,null,172.12800000000001,0]
[1,"019006007002",null,null,null,"Inventory: Farming supplies",null,null,0,21,50,50,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Inventory: Food and food supplies",null,null,299,668,566,566,896,0,0,0,0,{"$f":"SUM(M1263:Q1263)","v":896},null,896,936,null,null,0,936,null,null,936,0,992,null,null,0,992,null,null,992,0,1047.5520000000001,null,null,0,1047.5520000000001,null,null,1047.5520000000001,0]
[1,"019006007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,265,465,2293,2293,2297,0,0,0,0,2297,null,2297,2444,null,null,0,2444,null,null,2444,0,2582,null,null,0,2582,null,null,2582,0,2726.5920000000001,null,null,0,2726.5920000000001,null,null,2726.5920000000001,0]
[0,"019006007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Inventory: Materials and supplies",null,null,423,639,659,659,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Inventory: Medical supplies",null,null,5,2,134,134,108,0,0,0,0,108,null,108,114,null,null,0,114,null,null,114,0,120,null,null,0,120,null,null,120,0,126.72,null,null,0,126.72,null,null,126.72,0]
[1,"019006007002",null,null,null,"Inventory: Medicine",null,null,0,134,18,18,18,0,0,0,0,18,null,18,19,null,null,0,19,null,null,19,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[0,"019006007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Inventory: Other supplies",null,null,0,29,261,261,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Consumable supplies",null,null,4972,2144,3069,3069,97,0,0,0,0,97,null,97,101,null,null,0,101,null,null,101,0,107,null,null,0,107,null,null,107,0,112.992,null,null,0,112.992,null,null,112.992,0]
[1,"019006007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,693,762,2438,2438,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Operating leases",null,null,83,50,2344,2344,1719,0,0,0,0,1719,null,1719,366,null,null,0,366,null,null,366,0,391,null,null,0,391,null,null,391,0,412.89600000000002,null,null,0,412.89600000000002,null,null,412.89600000000002,0]
[1,"019006007002",null,null,null,"Rental and hiring",null,null,3,5,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Property payments",null,null,1820,1646,3000,3000,1865,0,0,0,0,1865,null,1865,1965,null,null,0,1965,null,null,1965,0,2072,null,null,0,2072,null,null,2072,0,2188.0320000000002,null,null,0,2188.0320000000002,null,null,2188.0320000000002,0]
[0,"019006007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019006007002",null,null,null,"Travel and subsistence",null,null,6997,5796,6811,6811,6995,0,0,0,0,6995,null,6995,4180,null,null,0,4180,null,null,4180,0,4403,null,null,0,4403,null,null,4403,0,4649.5680000000002,null,null,0,4649.5680000000002,null,null,4649.5680000000002,0]
[1,"019006007002",null,null,null,"Training and development",null,null,183,196,1160,1160,236,0,0,0,0,236,null,236,247,null,null,0,247,null,null,247,0,261,null,null,0,261,null,null,261,0,275.61599999999999,null,null,0,275.61599999999999,null,null,275.61599999999999,0]
[1,"019006007002",null,null,null,"Operating payments",null,null,286,172,466,466,733,0,0,0,0,733,null,733,770,null,null,0,770,null,null,770,0,812,null,null,0,812,null,null,812,0,857.47199999999998,null,null,0,857.47199999999998,null,null,857.47199999999998,0]
[1,"019006007002",null,null,null,"Venues and facilities",null,null,0,0,118,118,121,0,0,0,0,121,null,121,127,null,null,0,127,null,null,127,0,134,null,null,0,134,null,null,134,0,141.50399999999999,null,null,0,141.50399999999999,null,null,141.50399999999999,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1281,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1282:I1283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1282:AU1283)","v":0}]
[0,{"$f":"B1281","v":"019006007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1282:Q1282)","v":0},null,{"$f":"R1282-S1282","v":0},0,null,null,{"$f":"SUM(V1282:W1282)","v":0},{"$f":"U1282+X1282","v":0},null,null,{"$f":"U1282+X1282+Z1282+AA1282","v":0},{"$f":"AB1282-U1282","v":0},0,null,null,{"$f":"SUM(AE1282:AF1282)","v":0},{"$f":"AD1282+AG1282","v":0},null,null,{"$f":"AD1282+AG1282+AI1282+AJ1282","v":0},{"$f":"AK1282-AD1282","v":0},0,null,null,{"$f":"SUM(AN1282:AO1282)","v":0},{"$f":"AM1282+AP1282","v":0},null,null,{"$f":"AM1282+AP1282+AR1282+AS1282","v":0},{"$f":"AT1282-AM1282","v":0}]
[0,"019006007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1283-S1283","v":0},0,null,null,{"$f":"SUM(V1283:W1283)","v":0},{"$f":"U1283+X1283","v":0},null,null,{"$f":"U1283+X1283+Z1283+AA1283","v":0},{"$f":"AB1283-U1283","v":0},0,null,null,{"$f":"SUM(AE1283:AF1283)","v":0},{"$f":"AD1283+AG1283","v":0},null,null,{"$f":"AD1283+AG1283+AI1283+AJ1283","v":0},{"$f":"AK1283-AD1283","v":0},0,null,null,{"$f":"SUM(AN1283:AO1283)","v":0},{"$f":"AM1283+AP1283","v":0},null,null,{"$f":"AM1283+AP1283+AR1283+AS1283","v":0},{"$f":"AT1283-AM1283","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1285,I1292,I1295,I1296,I1297,I1304,I1305)","v":638},{"$f":"SUM(J1285,J1292,J1295,J1296,J1297,J1304,J1305)","v":37},44,44,0,0,0,0,0,0,{"$f":"SUM(S1285,S1292,S1295,S1296,S1297,S1304,S1305)","v":0},0,110,0,0,0,110,0,0,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1285,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1285:AU1285,\"<>0\")-COUNTBLANK(I1285:AU1285))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1286,I1289)","v":0},{"$f":"SUM(J1286,J1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1286,S1289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1200,0)","v":"Military Health Training Capability"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1287:I1288)","v":0},{"$f":"SUM(J1287:J1288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1287:S1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1285:$D1286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1285:$D1286)","v":0},{"$f":"SUM(V1287:W1287)","v":0},{"$f":"U1287+X1287","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1285:$D1286)","v":0},{"$f":"AB1287-U1287","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1285:$D1286)","v":0},{"$f":"SUM(AE1287:AF1287)","v":0},{"$f":"AD1287+AG1287","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1285:$D1286)","v":0},{"$f":"AK1287-AD1287","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1285:$D1286)","v":0},{"$f":"SUM(AN1287:AO1287)","v":0},{"$f":"AM1287+AP1287","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1285:$D1286)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1285:$D1286)","v":0},{"$f":"AT1287-AM1287","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1287:$D1288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1287:$D1288)","v":0},{"$f":"SUM(V1288:W1288)","v":0},{"$f":"U1288+X1288","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1287:$D1288)","v":0},{"$f":"AB1288-U1288","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1287:$D1288)","v":0},{"$f":"SUM(AE1288:AF1288)","v":0},{"$f":"AD1288+AG1288","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1287:$D1288)","v":0},{"$f":"AK1288-AD1288","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1287:$D1288)","v":0},{"$f":"SUM(AN1288:AO1288)","v":0},{"$f":"AM1288+AP1288","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1287:$D1288)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1287:$D1288)","v":0},{"$f":"AT1288-AM1288","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1290:I1291)","v":0},{"$f":"SUM(J1290:J1291)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1290:S1291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1289:$D1290)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1289:$D1290)","v":0},{"$f":"SUM(V1290:W1290)","v":0},{"$f":"U1290+X1290","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1289:$D1290)","v":0},{"$f":"AB1290-U1290","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1289:$D1290)","v":0},{"$f":"SUM(AE1290:AF1290)","v":0},{"$f":"AD1290+AG1290","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1289:$D1290)","v":0},{"$f":"AK1290-AD1290","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1289:$D1290)","v":0},{"$f":"SUM(AN1290:AO1290)","v":0},{"$f":"AM1290+AP1290","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1289:$D1290)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1289:$D1290)","v":0},{"$f":"AT1290-AM1290","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1291:$D1292)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1291:$D1292)","v":0},{"$f":"SUM(V1291:W1291)","v":0},{"$f":"U1291+X1291","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1291:$D1292)","v":0},{"$f":"AB1291-U1291","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1291:$D1292)","v":0},{"$f":"SUM(AE1291:AF1291)","v":0},{"$f":"AD1291+AG1291","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1291:$D1292)","v":0},{"$f":"AK1291-AD1291","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1291:$D1292)","v":0},{"$f":"SUM(AN1291:AO1291)","v":0},{"$f":"AM1291+AP1291","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1291:$D1292)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1291:$D1292)","v":0},{"$f":"AT1291-AM1291","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1293:I1294)","v":0},{"$f":"SUM(J1293:J1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1293:S1294)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1293:Z1294)","v":0},{"$f":"SUM(AA1293:AA1294)","v":0},{"$f":"SUM(AB1293:AB1294)","v":0},{"$f":"SUM(AC1293:AC1294)","v":0},{"$f":"SUM(AD1293:AD1294)","v":0},0,0,0,0,{"$f":"SUM(AI1293:AI1294)","v":0},{"$f":"SUM(AJ1293:AJ1294)","v":0},{"$f":"SUM(AK1293:AK1294)","v":0},{"$f":"SUM(AL1293:AL1294)","v":0},{"$f":"SUM(AM1293:AM1294)","v":0},{"$f":"SUM(AN1293:AN1294)","v":0},0,0,0,{"$f":"SUM(AR1293:AR1294)","v":0},{"$f":"SUM(AS1293:AS1294)","v":0},{"$f":"SUM(AT1293:AT1294)","v":0},{"$f":"SUM(AU1293:AU1294)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1293:$D1294)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1293:$D1294)","v":0},{"$f":"SUM(V1293:W1293)","v":0},{"$f":"U1293+X1293","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1293:$D1294)","v":0},{"$f":"AB1293-U1293","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1293:$D1294)","v":0},{"$f":"SUM(AE1293:AF1293)","v":0},{"$f":"AD1293+AG1293","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1293:$D1294)","v":0},{"$f":"AK1293-AD1293","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1293:$D1294)","v":0},{"$f":"SUM(AN1293:AO1293)","v":0},{"$f":"AM1293+AP1293","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1293:$D1294)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1293:$D1294)","v":0},{"$f":"AT1293-AM1293","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1295:$D1296)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1295:$D1296)","v":0},{"$f":"SUM(V1294:W1294)","v":0},{"$f":"U1294+X1294","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1295:$D1296)","v":0},{"$f":"AB1294-U1294","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1295:$D1296)","v":0},{"$f":"SUM(AE1294:AF1294)","v":0},{"$f":"AD1294+AG1294","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1295:$D1296)","v":0},{"$f":"AK1294-AD1294","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1295:$D1296)","v":0},{"$f":"SUM(AN1294:AO1294)","v":0},{"$f":"AM1294+AP1294","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1295:$D1296)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1295:$D1296)","v":0},{"$f":"AT1294-AM1294","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1297:$D1298)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1297:$D1298)","v":0},{"$f":"SUM(V1295:W1295)","v":0},{"$f":"U1295+X1295","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1297:$D1298)","v":0},{"$f":"AB1295-U1295","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1297:$D1298)","v":0},{"$f":"SUM(AE1295:AF1295)","v":0},{"$f":"AD1295+AG1295","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1297:$D1298)","v":0},{"$f":"AK1295-AD1295","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1297:$D1298)","v":0},{"$f":"SUM(AN1295:AO1295)","v":0},{"$f":"AM1295+AP1295","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1297:$D1298)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1297:$D1298)","v":0},{"$f":"AT1295-AM1295","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1299:$D1300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1299:$D1300)","v":0},{"$f":"SUM(V1296:W1296)","v":0},{"$f":"U1296+X1296","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1299:$D1300)","v":0},{"$f":"AB1296-U1296","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1299:$D1300)","v":0},{"$f":"SUM(AE1296:AF1296)","v":0},{"$f":"AD1296+AG1296","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1299:$D1300)","v":0},{"$f":"AK1296-AD1296","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1299:$D1300)","v":0},{"$f":"SUM(AN1296:AO1296)","v":0},{"$f":"AM1296+AP1296","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1299:$D1300)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1299:$D1300)","v":0},{"$f":"AT1296-AM1296","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1298,I1301)","v":0},{"$f":"SUM(J1298,J1301)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1298,S1301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1299:I1300)","v":0},{"$f":"SUM(J1299:J1300)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1299:S1300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1301:$D1302)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1301:$D1302)","v":0},{"$f":"SUM(V1299:W1299)","v":0},{"$f":"U1299+X1299","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1301:$D1302)","v":0},{"$f":"AB1299-U1299","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1301:$D1302)","v":0},{"$f":"SUM(AE1299:AF1299)","v":0},{"$f":"AD1299+AG1299","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1301:$D1302)","v":0},{"$f":"AK1299-AD1299","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1301:$D1302)","v":0},{"$f":"SUM(AN1299:AO1299)","v":0},{"$f":"AM1299+AP1299","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1301:$D1302)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1301:$D1302)","v":0},{"$f":"AT1299-AM1299","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1303:$D1304)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1303:$D1304)","v":0},{"$f":"SUM(V1300:W1300)","v":0},{"$f":"U1300+X1300","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1303:$D1304)","v":0},{"$f":"AB1300-U1300","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1303:$D1304)","v":0},{"$f":"SUM(AE1300:AF1300)","v":0},{"$f":"AD1300+AG1300","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1303:$D1304)","v":0},{"$f":"AK1300-AD1300","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1303:$D1304)","v":0},{"$f":"SUM(AN1300:AO1300)","v":0},{"$f":"AM1300+AP1300","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1303:$D1304)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1303:$D1304)","v":0},{"$f":"AT1300-AM1300","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1302:I1303)","v":0},{"$f":"SUM(J1302:J1303)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1302:S1303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1305:$D1306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1305:$D1306)","v":0},{"$f":"SUM(V1302:W1302)","v":0},{"$f":"U1302+X1302","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1305:$D1306)","v":0},{"$f":"AB1302-U1302","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1305:$D1306)","v":0},{"$f":"SUM(AE1302:AF1302)","v":0},{"$f":"AD1302+AG1302","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1305:$D1306)","v":0},{"$f":"AK1302-AD1302","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1305:$D1306)","v":0},{"$f":"SUM(AN1302:AO1302)","v":0},{"$f":"AM1302+AP1302","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1305:$D1306)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1305:$D1306)","v":0},{"$f":"AT1302-AM1302","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1307:$D1308)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1307:$D1308)","v":0},{"$f":"SUM(V1303:W1303)","v":0},{"$f":"U1303+X1303","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1307:$D1308)","v":0},{"$f":"AB1303-U1303","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1307:$D1308)","v":0},{"$f":"SUM(AE1303:AF1303)","v":0},{"$f":"AD1303+AG1303","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1307:$D1308)","v":0},{"$f":"AK1303-AD1303","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1307:$D1308)","v":0},{"$f":"SUM(AN1303:AO1303)","v":0},{"$f":"AM1303+AP1303","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1307:$D1308)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1307:$D1308)","v":0},{"$f":"AT1303-AM1303","v":0}]
[0,null,{"$f":"C1286","v":"Military Health Training Capability"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1309:$D1310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1309:$D1310)","v":0},{"$f":"SUM(V1304:W1304)","v":0},{"$f":"U1304+X1304","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1309:$D1310)","v":0},{"$f":"AB1304-U1304","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1309:$D1310)","v":0},{"$f":"SUM(AE1304:AF1304)","v":0},{"$f":"AD1304+AG1304","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1309:$D1310)","v":0},{"$f":"AK1304-AD1304","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1309:$D1310)","v":0},{"$f":"SUM(AN1304:AO1304)","v":0},{"$f":"AM1304+AP1304","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1309:$D1310)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1309:$D1310)","v":0},{"$f":"AT1304-AM1304","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1306:I1307)","v":638},{"$f":"SUM(J1306:J1307)","v":37},44,44,0,0,0,0,0,0,{"$f":"SUM(S1306:S1307)","v":0},0,110,0,0,0,110,0,0,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1286","v":"Military Health Training Capability"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1311:$D1312)","v":513},37,44,44,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1311:$D1312)","v":110},{"$f":"DSUM($I$172:$BA$261,V$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1311:$D1312)","v":0},{"$f":"SUM(V1306:W1306)","v":0},{"$f":"U1306+X1306","v":110},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1311:$D1312)","v":110},{"$f":"AB1306-U1306","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1311:$D1312)","v":0},{"$f":"SUM(AE1306:AF1306)","v":0},{"$f":"AD1306+AG1306","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1311:$D1312)","v":0},{"$f":"AK1306-AD1306","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1311:$D1312)","v":0},{"$f":"SUM(AN1306:AO1306)","v":0},{"$f":"AM1306+AP1306","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1311:$D1312)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1311:$D1312)","v":0},{"$f":"AT1306-AM1306","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1313:$D1314)","v":125},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1313:$D1314)","v":0},{"$f":"SUM(V1307:W1307)","v":0},{"$f":"U1307+X1307","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1313:$D1314)","v":0},{"$f":"AB1307-U1307","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1313:$D1314)","v":0},{"$f":"SUM(AE1307:AF1307)","v":0},{"$f":"AD1307+AG1307","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1313:$D1314)","v":0},{"$f":"AK1307-AD1307","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1313:$D1314)","v":0},{"$f":"SUM(AN1307:AO1307)","v":0},{"$f":"AM1307+AP1307","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1313:$D1314)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1313:$D1314)","v":0},{"$f":"AT1307-AM1307","v":0}]
[1,null,{"$f":"C1286","v":"Military Health Training Capability"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1309,I1312,I1315:I1319)","v":11537},13652,16274,16274,673,0,0,0,0,673,{"$f":"SUM(S1309,S1312,S1315:S1319)","v":0},673,1002,0,0,0,1002,{"$f":"SUM(Z1309,Z1312,Z1315:Z1319)","v":0},{"$f":"SUM(AA1309,AA1312,AA1315:AA1319)","v":0},{"$f":"SUM(AB1309,AB1312,AB1315:AB1319)","v":1002},0,1055,0,0,{"$f":"SUM(AG1309,AG1312,AG1315:AG1319)","v":0},{"$f":"SUM(AH1309,AH1312,AH1315:AH1319)","v":1055},{"$f":"SUM(AI1309,AI1312,AI1315:AI1319)","v":0},{"$f":"SUM(AJ1309,AJ1312,AJ1315:AJ1319)","v":0},{"$f":"SUM(AK1309,AK1312,AK1315:AK1319)","v":1055},{"$f":"SUM(AL1309,AL1312,AL1315:AL1319)","v":0},{"$f":"SUM(AM1309,AM1312,AM1315:AM1319)","v":1114.0800000000002},{"$f":"SUM(AN1309,AN1312,AN1315:AN1319)","v":0},0,{"$f":"SUM(AP1309,AP1312,AP1315:AP1319)","v":0},{"$f":"SUM(AQ1309,AQ1312,AQ1315:AQ1319)","v":1114.0800000000002},{"$f":"SUM(AR1309,AR1312,AR1315:AR1319)","v":0},{"$f":"SUM(AS1309,AS1312,AS1315:AS1319)","v":0},{"$f":"SUM(AT1309,AT1312,AT1315:AT1319)","v":1114.0800000000002},{"$f":"SUM(AU1309,AU1312,AU1315:AU1319)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1309,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1309:AU1309,\"<>0\")-COUNTBLANK(I1309:AU1309))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1310:I1311)","v":0},30,600,600,0,0,0,0,0,0,{"$f":"SUM(S1310:S1311)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1310:Z1311)","v":0},{"$f":"SUM(AA1310:AA1311)","v":0},{"$f":"SUM(AB1310:AB1311)","v":0},0,0,0,0,{"$f":"SUM(AG1310:AG1311)","v":0},{"$f":"SUM(AH1310:AH1311)","v":0},{"$f":"SUM(AI1310:AI1311)","v":0},{"$f":"SUM(AJ1310:AJ1311)","v":0},{"$f":"SUM(AK1310:AK1311)","v":0},{"$f":"SUM(AL1310:AL1311)","v":0},{"$f":"SUM(AM1310:AM1311)","v":0},{"$f":"SUM(AN1310:AN1311)","v":0},0,{"$f":"SUM(AP1310:AP1311)","v":0},{"$f":"SUM(AQ1310:AQ1311)","v":0},{"$f":"SUM(AR1310:AR1311)","v":0},{"$f":"SUM(AS1310:AS1311)","v":0},{"$f":"SUM(AT1310:AT1311)","v":0},{"$f":"SUM(AU1310:AU1311)","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1310,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007054"},{"$f":"C1286","v":"Military Health Training Capability"},"Non-profit institutions",null,"Buildings",null,null,0,30,600,600,0,0,0,0,0,0,null,{"$f":"R1310-S1310","v":0},0,null,null,{"$f":"SUM(V1310:W1310)","v":0},{"$f":"U1310+X1310","v":0},null,null,{"$f":"U1310+X1310+Z1310+AA1310","v":0},{"$f":"AB1310-U1310","v":0},0,null,null,{"$f":"SUM(AE1310:AF1310)","v":0},{"$f":"AD1310+AG1310","v":0},null,null,{"$f":"AD1310+AG1310+AI1310+AJ1310","v":0},{"$f":"AK1310-AD1310","v":0},0,null,null,{"$f":"SUM(AN1310:AO1310)","v":0},{"$f":"AM1310+AP1310","v":0},null,null,{"$f":"AM1310+AP1310+AR1310+AS1310","v":0},{"$f":"AT1310-AM1310","v":0}]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1311-S1311","v":0},0,null,null,{"$f":"SUM(V1311:W1311)","v":0},{"$f":"U1311+X1311","v":0},null,null,{"$f":"U1311+X1311+Z1311+AA1311","v":0},{"$f":"AB1311-U1311","v":0},0,null,null,{"$f":"SUM(AE1311:AF1311)","v":0},{"$f":"AD1311+AG1311","v":0},null,null,{"$f":"AD1311+AG1311+AI1311+AJ1311","v":0},{"$f":"AK1311-AD1311","v":0},0,null,null,{"$f":"SUM(AN1311:AO1311)","v":0},{"$f":"AM1311+AP1311","v":0},null,null,{"$f":"AM1311+AP1311+AR1311+AS1311","v":0},{"$f":"AT1311-AM1311","v":0}]
[1,null,{"$f":"C1286","v":"Military Health Training Capability"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1313:I1314)","v":11537},12772,14924,14924,673,{"$f":"SUM(N1313:N1314)","v":0},0,0,0,{"$f":"SUM(M1312:Q1312)","v":673},{"$f":"SUM(S1313:S1314)","v":0},{"$f":"SUM(T1313:T1314)","v":673},1002,0,0,0,1002,{"$f":"SUM(Z1313:Z1314)","v":0},{"$f":"SUM(AA1313:AA1314)","v":0},1002,0,1055,0,0,{"$f":"SUM(AG1313:AG1314)","v":0},{"$f":"SUM(AH1313:AH1314)","v":1055},0,{"$f":"SUM(AJ1313:AJ1314)","v":0},{"$f":"SUM(AK1313:AK1314)","v":1055},{"$f":"SUM(AL1313:AL1314)","v":0},{"$f":"SUM(AM1313:AM1314)","v":1114.0800000000002},{"$f":"SUM(AN1313:AN1314)","v":0},0,{"$f":"SUM(AP1313:AP1314)","v":0},{"$f":"SUM(AQ1313:AQ1314)","v":1114.0800000000002},0,{"$f":"SUM(AS1313:AS1314)","v":0},{"$f":"SUM(AT1313:AT1314)","v":1114.0800000000002},{"$f":"SUM(AU1313:AU1314)","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1313,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007056"},43,41,null,"Transport equipment",null,null,7729,8037,7449,7449,0,0,0,0,0,{"$f":"SUM(M1313:Q1313)","v":0},null,{"$f":"R1313-S1313","v":0},0,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":0},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":0},{"$f":"AB1313-U1313","v":0},0,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":0},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":0},{"$f":"AK1313-AD1313","v":0},0,null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":0},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":0},{"$f":"AT1313-AM1313","v":0}]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1314,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007057"},{"$f":"C1286","v":"Military Health Training Capability"},"Other transfers to households",null,"Other machinery and equipment",null,null,3808,4735,7475,7475,673,0,0,0,0,673,null,673,1002,null,null,0,1002,null,null,1002,0,1055,null,null,0,1055,null,null,1055,0,1114.0800000000002,null,null,0,1114.0800000000002,null,null,1114.0800000000002,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1315,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1316,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007059"},null,null,null,"Specialised military assets",null,null,0,850,750,750,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1317,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1318,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B1226&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1319,Cover!$EM$4:$EM$4930,0)),0)","v":"019006007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,I$269:I$281)","v":157},31,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G1201,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1238,I1284,I1308,I1320)","v":363698},{"$f":"SUM(J1238,J1284,J1308,J1320)","v":355921},{"$f":"SUM(K1238,K1284,K1308,K1320)","v":416974},416974,457651,0,0,4366,0,462017,0,462017,471333,0,0,0,471333,0,0,471333,0,501029,0,0,0,501029,0,0,501029,0,538790.84227080469,0,0,0,538790.84227080469,0,0,538790.84227080469,{"$f":"SUM(AU1238,AU1284,AU1308,AU1320)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1322-I1236","v":0},{"$f":"J1322-J1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(L1210:L1219,\"=0\")+COUNTBLANK(L1210:L1219))=10))),1,0)","v":1},{"$f":"IF(AND(J1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(M1210:M1219,\"=0\")+COUNTBLANK(M1210:M1219))=10))),1,0)","v":1},{"$f":"IF(AND(K1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(N1210:N1219,\"=0\")+COUNTBLANK(N1210:N1219))=10))),1,0)","v":1},1,{"$f":"IF(AND(M1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(P1210:P1219,\"=0\")+COUNTBLANK(P1210:P1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(S1210:S1219,\"=0\")+COUNTBLANK(S1210:S1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(Y1210:Y1219,\"=0\")+COUNTBLANK(Y1210:Y1219))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1236>0,(OR((COUNTIF($F1210:$F1219,\"=0\")+COUNTBLANK($F1210:$F1219))=10,(COUNTIF($G1210:$G1219,\"=0\")+COUNTBLANK($G1210:$G1219))=10,(COUNTIF($I1210:$I1219,\"=0\")+COUNTBLANK($I1210:$I1219))=10,(COUNTIF(AH1210:AH1219,\"=0\")+COUNTBLANK(AH1210:AH1219))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1309","v":0},{"$f":"+J1309","v":30},600,600,0,0,0,0,0,{"$f":"SUM(M1329:Q1329)","v":0},{"$f":"+S1309","v":0},{"$f":"SUM(T1330:T1331)","v":0},{"$f":"+U1309","v":0},{"$f":"+V1309","v":0},{"$f":"+W1309","v":0},0,0,0,0,0,0,{"$f":"+AD1309","v":0},{"$f":"+AE1309","v":0},{"$f":"+AF1309","v":0},{"$f":"SUM(AG1330:AG1331)","v":0},{"$f":"SUM(AH1330:AH1331)","v":0},0,{"$f":"SUM(AJ1330:AJ1331)","v":0},{"$f":"SUM(AK1330:AK1331)","v":0},{"$f":"SUM(AL1330:AL1331)","v":0},{"$f":"+AM1309","v":0},{"$f":"+AN1309","v":0},{"$f":"+AO1309","v":0},{"$f":"SUM(AP1330:AP1331)","v":0},{"$f":"SUM(AQ1330:AQ1331)","v":0},0,{"$f":"SUM(AS1330:AS1331)","v":0},{"$f":"SUM(AT1330:AT1331)","v":0},{"$f":"SUM(AU1330:AU1331)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1331:Q1331)","v":0},null,{"$f":"R1331-S1331","v":0},null,null,null,{"$f":"SUM(V1331:W1331)","v":0},{"$f":"U1331+X1331","v":0},null,null,{"$f":"U1331+X1331+Z1331+AA1331","v":0},{"$f":"AB1331-U1331","v":0},null,null,null,{"$f":"SUM(AE1331:AF1331)","v":0},{"$f":"AD1331+AG1331","v":0},null,null,{"$f":"AD1331+AG1331+AI1331+AJ1331","v":0},{"$f":"AK1331-AD1331","v":0},null,null,null,{"$f":"SUM(AN1331:AO1331)","v":0},{"$f":"AM1331+AP1331","v":0},null,null,{"$f":"AM1331+AP1331+AR1331+AS1331","v":0},{"$f":"AT1331-AM1331","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1332:Q1332)","v":0},null,{"$f":"R1332-S1332","v":0},null,null,null,{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},null,null,{"$f":"U1332+X1332+Z1332+AA1332","v":0},{"$f":"AB1332-U1332","v":0},null,null,null,{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},null,null,{"$f":"AD1332+AG1332+AI1332+AJ1332","v":0},{"$f":"AK1332-AD1332","v":0},null,null,null,{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},null,null,{"$f":"AM1332+AP1332+AR1332+AS1332","v":0},{"$f":"AT1332-AM1332","v":0}]

{"sheet":"7","index":10,"n_rows":732,"n_cols":56,"rows_kept":732,"cut":false,"hidden":false,"merged":[[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,45,175,45],[173,46,175,46],[173,47,175,47],[174,21,174,22],[174,23,175,23],[174,30,174,31],[174,32,175,32],[174,39,174,40],[174,41,175,41],[173,37,175,37],[173,38,175,38],[173,39,173,41],[173,42,175,42],[173,43,175,43],[173,44,175,44],[173,29,175,29],[173,30,173,32],[173,33,175,33],[173,34,175,34],[173,35,175,35],[173,36,175,36],[173,21,173,23],[173,24,175,24],[173,25,175,25],[173,26,175,26],[173,27,175,27],[173,28,175,28],[173,5,173,6],[173,13,173,16],[173,17,175,17],[173,18,175,18],[173,19,175,19],[173,20,175,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[42,26,44,26],[42,27,44,27],[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4477)","v":3}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":3}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",7,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Defence Intelligence"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide defence intelligence and counterintelligence capability."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,579,868,448,122,448,null,448,448,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,6124,4744,5000,1683,6500,null,7000,7500,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,1,1,1,1,1,null,1,100,null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage compliance with number of ordered commitments (external operations)\"",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Strategic Direction",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":11},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":0},71,71,71,0,0,0,0,71,0,71,72,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":72},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,72,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":74},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":74},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,74,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":78.144000000000005},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":78.144000000000005},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,78.144000000000005,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Operations",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":457793},472579,459692,459692,472482,0,0,0,0,472482,0,472482,477728,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,477728,0,0,477728,0,501902,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":501902},0,0,501902,0,530049.50399276544,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,530049.50399276544,0,0,530049.50399276544,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Defence Intelligence Support Services",null,null,316879,347196,371696,371696,427695,0,0,0,0,427695,0,427695,439418,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,439418,0,0,439418,0,442314,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,442314,0,0,442314,0,475343.67052808619,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,475343.67052808619,0,0,475343.67052808619,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":774683},819775,831459,831459,900248,0,0,0,0,900248,0,{"$f":"SUM(T47:T71)","v":900248},917218,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,917218,{"$f":"SUM(Z47:Z71)","v":0},0,917218,{"$f":"SUM(AC47:AC71)","v":0},944290,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},944290,{"$f":"SUM(AI47:AI71)","v":0},0,944290,0,1005471.3185208517,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},1005471.3185208517,0,0,1005471.3185208517,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4088,$F74,I$300:I$4088)","v":324191},358722,381268,381268,442950,0,0,0,0,442950,0,442950,453499,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":453499},{"$f":"SUMIF($F$300:$F$4088,$F74,Z$300:Z$4088)","v":0},0,453499,0,457440,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":457440},{"$f":"SUMIF($F$300:$F$4088,$F74,AI$300:AI$4088)","v":0},0,457440,0,491357.59852085164,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":491357.59852085164},{"$f":"SUMIF($F$300:$F$4088,$F74,AR$300:AR$4088)","v":0},0,491357.59852085164,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Defence IntelligenceCompensation of employees"},null,"Compensation of employees",null,null,295835,327807,349496,349496,404891,0,0,0,0,404891,0,404891,413116,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F75,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F75,W$326:W$4088))","v":0},0,413116,0,0,413116,0,415048,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F75,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F75,AF$326:AF$4088))","v":0},0,415048,0,0,415048,0,446591.64652085159,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F75,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F75,AO$326:AO$4088))","v":0},0,446591.64652085159,0,0,446591.64652085159,0]
[1,null,null,null,null,"Salaries and wages",null,null,261554,289052,313637,313637,363843,0,0,0,0,363843,0,363843,370764,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,W$305:W$4078))","v":0},0,370764,0,0,370764,0,375148,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,AF$305:AF$4078))","v":0},0,375148,0,0,375148,0,403659.24666304723,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F76,AO$305:AO$4078))","v":0},0,403659.24666304723,0,0,403659.24666304723,0]
[1,null,null,null,null,"Social contributions",null,null,34281,38755,35859,35859,41048,0,0,0,0,41048,0,41048,42352,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,W$305:W$4078))","v":0},0,42352,0,0,42352,0,39900,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,AF$305:AF$4078))","v":0},0,39900,0,0,39900,0,42932.399857804347,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F77,AO$305:AO$4078))","v":0},0,42932.399857804347,0,0,42932.399857804347,0]
[1,null,null,{"$f":"$G$8&F78","v":"Defence IntelligenceGoods and services"},null,"Goods and services",null,null,28356,30915,31772,31772,38059,0,0,0,0,38059,0,38059,40383,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F78,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F78,W$326:W$4088))","v":0},0,40383,0,0,40383,0,42392,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F78,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F78,AF$326:AF$4088))","v":0},0,42392,0,0,42392,0,44765.952000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F78,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F78,AO$326:AO$4088))","v":0},0,44765.952000000005,0,0,44765.952000000005,0]
[1,null,null,null,null,"Administrative fees",null,null,198,189,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F79,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Advertising",null,null,2,0,82,82,87,0,0,0,0,87,0,87,94,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,W$305:W$4078))","v":0},0,94,0,0,94,0,102,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,AF$305:AF$4078))","v":0},0,102,0,0,102,0,107.71200000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F80,AO$305:AO$4078))","v":0},0,107.71200000000002,0,0,107.71200000000002,0]
[1,null,null,null,null,"Minor Assets",null,null,511,258,1328,1328,1191,0,0,0,0,1191,0,1191,1227,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,W$305:W$4078))","v":0},0,1227,0,0,1227,0,1273,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,AF$305:AF$4078))","v":0},0,1273,0,0,1273,0,1344.2880000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F81,AO$305:AO$4078))","v":0},0,1344.2880000000002,0,0,1344.2880000000002,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F82,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F83,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4088,$F84,I$300:I$4088)","v":113},89,31,31,99,0,0,0,0,99,0,99,104,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,W$305:W$4078))","v":0},0,104,{"$f":"SUMIF($F$300:$F$4088,$F84,Z$300:Z$4088)","v":0},0,104,0,108,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,AF$305:AF$4078))","v":0},0,108,{"$f":"SUMIF($F$300:$F$4088,$F84,AI$300:AI$4088)","v":0},0,108,0,114.048,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F84,AO$305:AO$4078))","v":0},0,114.048,0,0,114.048,0]
[1,null,null,null,null,"Communication (G&S)",null,null,1807,1514,1902,1902,2119,0,0,0,0,2119,0,2119,2239,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,W$305:W$4078))","v":0},0,2239,0,0,2239,0,2348,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,AF$305:AF$4078))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":2348},0,0,2348,0,2479.4880000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F85,AO$305:AO$4078))","v":0},0,2479.4880000000003,0,0,2479.4880000000003,0]
[1,null,null,null,null,"Computer services",null,null,207,153,229,229,269,0,0,0,0,269,0,269,282,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,W$305:W$4078))","v":0},0,282,0,0,282,0,297,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,AF$305:AF$4078))","v":0},0,297,0,0,297,0,313.63200000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F86,AO$305:AO$4078))","v":0},0,313.63200000000001,0,0,313.63200000000001,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F87,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F88,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F89,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F90,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F91,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,829,663,933,933,1718,0,0,0,0,1718,0,1718,1768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,W$305:W$4078))","v":0},0,1768,0,0,1768,0,1833,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,AF$305:AF$4078))","v":0},0,1833,0,0,1833,0,1935.6479999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F92,AO$305:AO$4078))","v":0},0,1935.6479999999999,0,0,1935.6479999999999,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,53,107,69,69,228,0,0,0,0,228,0,228,239,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,W$305:W$4078))","v":0},0,239,0,0,239,0,250,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,AF$305:AF$4078))","v":0},0,250,0,0,250,0,264,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F93,AO$305:AO$4078))","v":0},0,264,0,0,264,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4088,$F94,I$300:I$4088)","v":57},45,95,95,183,0,0,0,0,183,0,183,196,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,W$305:W$4078))","v":0},0,196,{"$f":"SUMIF($F$300:$F$4088,$F94,Z$300:Z$4088)","v":0},0,196,0,209,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,AF$305:AF$4078))","v":0},0,209,{"$f":"SUMIF($F$300:$F$4088,$F94,AI$300:AI$4088)","v":0},0,209,0,220.70400000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F94,AO$305:AO$4078))","v":0},0,220.70400000000001,{"$f":"SUMIF($F$300:$F$4088,$F94,AR$300:AR$4088)","v":0},0,220.70400000000001,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,12,135,226,226,261,0,0,0,0,261,0,261,271,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,W$305:W$4078))","v":0},0,271,0,0,271,0,282,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,AF$305:AF$4078))","v":0},0,282,0,0,282,0,297.79200000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F95,AO$305:AO$4078))","v":0},0,297.79200000000003,0,0,297.79200000000003,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F96,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,56,92,92,53,0,0,0,0,53,0,53,54,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,W$305:W$4078))","v":0},0,54,0,0,54,0,56,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,AF$305:AF$4078))","v":0},0,56,0,0,56,0,59.136000000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F97,AO$305:AO$4078))","v":0},0,59.136000000000003,0,0,59.136000000000003,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F98,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,8084,10225,8581,8581,10744,0,0,0,0,10744,0,10744,11839,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,W$305:W$4078))","v":0},0,11839,0,0,11839,0,12384,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,AF$305:AF$4078))","v":0},0,12384,0,0,12384,0,13077.504000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F99,AO$305:AO$4078))","v":0},0,13077.504000000001,0,0,13077.504000000001,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,2443,1917,1820,1820,2083,0,0,0,0,2083,0,2083,2166,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,W$305:W$4078))","v":0},0,2166,0,0,2166,0,2246,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,AF$305:AF$4078))","v":0},0,2246,0,0,2246,0,2371.7760000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F100,AO$305:AO$4078))","v":0},0,2371.7760000000003,0,0,2371.7760000000003,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F101,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,408,228,174,174,201,0,0,0,0,201,0,201,210,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,W$305:W$4078))","v":0},0,210,0,0,210,0,222,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,AF$305:AF$4078))","v":0},0,222,0,0,222,0,234.43200000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F102,AO$305:AO$4078))","v":0},0,234.43200000000002,0,0,234.43200000000002,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F103,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4088,$F104,I$300:I$4088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,W$305:W$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F104,Z$300:Z$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,AF$305:AF$4078))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4088,$F104,AI$300:AI$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F104,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F105,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F106,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,711,740,822,822,932,0,0,0,0,932,0,932,973,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,W$305:W$4078))","v":0},0,973,0,0,973,0,1027,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,AF$305:AF$4078))","v":0},0,1027,0,0,1027,0,1084.5120000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F107,AO$305:AO$4078))","v":0},0,1084.5120000000002,0,0,1084.5120000000002,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,685,1082,1290,1290,1512,0,0,0,0,1512,0,1512,1558,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,W$305:W$4078))","v":0},0,1558,0,0,1558,0,1607,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,AF$305:AF$4078))","v":0},0,1607,0,0,1607,0,1696.992,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F108,AO$305:AO$4078))","v":0},0,1696.992,0,0,1696.992,0]
[1,null,null,null,null,"Operating leases",null,null,5405,6438,6859,6859,6405,0,0,0,0,6405,0,6405,6717,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,W$305:W$4078))","v":0},0,6717,0,0,6717,0,7047,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,AF$305:AF$4078))","v":0},0,7047,0,0,7047,0,7441.6320000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F109,AO$305:AO$4078))","v":0},0,7441.6320000000005,0,0,7441.6320000000005,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F110,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,823,691,381,381,952,0,0,0,0,952,0,952,983,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,W$305:W$4078))","v":0},0,983,0,0,983,0,1020,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,AF$305:AF$4078))","v":0},0,1020,0,0,1020,0,1077.1200000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F111,AO$305:AO$4078))","v":0},0,1077.1200000000001,0,0,1077.1200000000001,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F112,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,3699,3926,3730,3730,5365,0,0,0,0,5365,0,5365,5579,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,W$305:W$4078))","v":0},0,5579,0,0,5579,0,5897,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,AF$305:AF$4078))","v":0},0,5897,0,0,5897,0,6227.2320000000009,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F113,AO$305:AO$4078))","v":0},0,6227.2320000000009,0,0,6227.2320000000009,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4088,$F114,I$300:I$4088)","v":1063},1620,2258,2258,2518,0,0,0,0,2518,0,2518,2684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,W$305:W$4078))","v":0},0,2684,{"$f":"SUMIF($F$300:$F$4088,$F114,Z$300:Z$4088)","v":0},0,2684,0,2861,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,AF$305:AF$4078))","v":0},0,2861,{"$f":"SUMIF($F$300:$F$4088,$F114,AI$300:AI$4088)","v":0},0,2861,0,3021.2160000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F114,AO$305:AO$4078))","v":0},0,3021.2160000000003,{"$f":"SUMIF($F$300:$F$4088,$F114,AR$300:AR$4088)","v":0},0,3021.2160000000003,0]
[1,null,null,null,null,"Operating payments",null,null,1201,772,679,679,943,0,0,0,0,943,0,943,975,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,W$305:W$4078))","v":0},0,975,0,0,975,0,1018,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,AF$305:AF$4078))","v":0},0,1018,0,0,1018,0,1075.0080000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F115,AO$305:AO$4078))","v":0},0,1075.0080000000003,0,0,1075.0080000000003,0]
[1,null,null,null,null,"Venues and facilities",null,null,44,67,191,191,196,0,0,0,0,196,0,196,225,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,W$305:W$4078))","v":0},0,225,0,0,225,0,305,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,AF$305:AF$4078))","v":0},0,305,0,0,305,0,322.08000000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F116,AO$305:AO$4078))","v":0},0,322.08000000000004,0,0,322.08000000000004,0]
[0,null,null,{"$f":"$G$8&F117","v":"Defence IntelligenceInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F117,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F117,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F117,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F117,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F117,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F117,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F118,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F119,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,445653,456493,445799,445799,456729,0,0,0,0,456729,0,456729,459791,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,459791,0,0,459791,0,482730,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,482730,0,0,482730,0,509763,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,509763,0,0,509763,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Defence IntelligenceProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F121,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F121,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F121,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F121,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F121,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F121,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F122,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F123,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4088,$F124,I$300:I$4088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,W$305:W$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F124,Z$300:Z$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,AF$305:AF$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F124,AI$300:AI$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F124,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,0,4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F125,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F126,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F127,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Defence IntelligenceDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,441890,455783,442226,442226,452451,0,0,0,0,452451,0,452451,455833,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F128,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F128,W$326:W$4088))","v":0},0,455833,0,0,455833,0,478993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F128,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F128,AF$326:AF$4088))","v":0},0,478993,0,0,478993,0,505817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F128,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F128,AO$326:AO$4088))","v":0},0,505817,0,0,505817,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F129,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,441890,455783,442226,442226,452451,0,0,0,0,452451,0,452451,455833,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,W$305:W$4078))","v":0},0,455833,0,0,455833,0,478993,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,AF$305:AF$4078))","v":0},0,478993,0,0,478993,0,505817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F130,AO$305:AO$4078))","v":0},0,505817,0,0,505817,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Defence IntelligenceHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F131,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F131,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F131,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F131,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F131,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F131,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Defence IntelligenceForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F132,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F132,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F132,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F132,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F132,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F132,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Defence IntelligencePublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F133,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F133,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F133,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F133,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F133,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F133,AO$326:AO$4088))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4088,$F134,I$300:I$4088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,W$305:W$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F134,Z$300:Z$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,AF$305:AF$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F134,AI$300:AI$4088)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F134,AO$305:AO$4078))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4088,$F134,AR$300:AR$4088)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F135,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F136,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F137,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,W$305:W$4078))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,AF$305:AF$4078))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F138,AO$305:AO$4078))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F139,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Defence IntelligenceNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F140,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F140,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F140,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F140,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F140,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F140,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Defence IntelligenceHouseholds"},null,"Households",null,null,3763,704,3573,3573,4278,0,0,0,0,4278,0,4278,3958,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F141,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F141,W$326:W$4088))","v":0},0,3958,0,0,3958,0,3737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F141,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F141,AF$326:AF$4088))","v":0},0,3737,0,0,3737,0,3946,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F141,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F141,AO$326:AO$4088))","v":0},0,3946,0,0,3946,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,3763,704,3573,3573,4278,0,0,0,0,4278,0,4278,3958,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,W$305:W$4078))","v":0},0,3958,0,0,3958,0,3737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,AF$305:AF$4078))","v":0},0,3737,0,0,3737,0,3946,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F142,AO$305:AO$4078))","v":0},0,3946,0,0,3946,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F143,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4088,$F144,I$300:I$4088)","v":4828},4525,4392,4392,569,0,0,0,0,569,0,569,3928,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,3928,{"$f":"SUMIF($F$300:$F$4088,$F144,Z$300:Z$4088)","v":0},0,3928,0,4120,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,4120,{"$f":"SUMIF($F$300:$F$4088,$F144,AI$300:AI$4088)","v":0},0,4120,0,4350.72,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,4350.72,0,0,4350.72,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Defence IntelligenceBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F145,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F145,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F145,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F145,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F145,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F145,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F146,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,W$305:W$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,AF$305:AF$4078))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F147,AO$305:AO$4078))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Defence IntelligenceMachinery and equipment"},null,"Machinery and equipment",null,null,4828,4525,4392,4392,569,0,0,0,0,569,0,569,3928,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F148,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F148,W$326:W$4088))","v":0},0,3928,0,0,3928,0,4120,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F148,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F148,AF$326:AF$4088))","v":0},0,4120,0,0,4120,0,4350.72,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F148,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F148,AO$326:AO$4088))","v":0},0,4350.72,0,0,4350.72,0]
[1,null,null,null,null,"Transport equipment",null,null,3833,3623,4339,4339,0,0,0,0,0,0,0,0,3334,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,W$305:W$4078))","v":0},0,3334,0,0,3334,0,3501,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,AF$305:AF$4078))","v":0},0,3501,0,0,3501,0,3697.0560000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F149,AO$305:AO$4078))","v":0},0,3697.0560000000005,0,0,3697.0560000000005,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,995,902,53,53,569,0,0,0,0,569,0,569,594,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,V$305:V$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,W$305:W$4078))","v":0},0,594,0,0,594,0,619,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,AE$305:AE$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,AF$305:AF$4078))","v":0},0,619,0,0,619,0,653.66399999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,AN$305:AN$4078))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4078,$F150,AO$305:AO$4078))","v":0},0,653.66399999999999,0,0,653.66399999999999,0]
[0,null,null,{"$f":"$G$8&F151","v":"Defence IntelligenceHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F151,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F151,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F151,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F151,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F151,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F151,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,"Defence IntelligenceSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F152,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F152,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F152,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F152,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F152,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F152,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,"Defence IntelligenceBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F153,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F153,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F153,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F153,AF$326:AF$4088))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F153,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F153,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,"Defence IntelligenceLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F154,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F154,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F154,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F154,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F154,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F154,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[0,null,null,"Defence IntelligenceSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F155,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F155,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F155,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F155,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F155,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F155,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[1,null,null,"Defence IntelligencePayments for financial assets",null,"Payments for financial assets",null,null,11,35,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4088,$F156,V$326:V$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4088,$F156,W$326:W$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4088,$F156,AE$326:AE$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4088,$F156,AF$326:AF$4088))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4088,$F156,AN$326:AN$4088))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4088,$F156,AO$326:AO$4088))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":774683},819775,831459,831459,900248,0,0,0,0,900248,0,900248,917218,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},917218,0,0,917218,0,944290,0,0,0,944290,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,944290,0,1005471.3185208517,0,0,0,1005471.3185208517,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,1005471.3185208517,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4078,$F170,I$305:I$4078)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,S$305:S$4078)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,U$305:U$4078)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,Z$305:Z$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AA$305:AA$4078)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AD$305:AD$4078)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AI$305:AI$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AJ$305:AJ$4078)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AM$305:AM$4078)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AR$305:AR$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F170,AS$305:AS$4078)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,S$305:S$4078)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,Z$305:Z$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,AA$305:AA$4078)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,AI$305:AI$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,AJ$305:AJ$4078)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,AR$305:AR$4078)","v":0},{"$f":"SUMIF($F$305:$F$4078,$F171,AS$305:AS$4078)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,3763,704,3573,3573,4278,0,0,0,0,{"$f":"SUM(M177:Q177)","v":4278},null,{"$f":"R177-S177","v":4278},3958,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":3958},null,null,{"$f":"Y177+Z177+AA177","v":3958},{"$f":"AB177-U177","v":0},3737,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":3737},null,null,{"$f":"AH177+AI177+AJ177","v":3737},{"$f":"AK177-AD177","v":0},3946,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":3946},null,null,{"$f":"AQ177+AR177+AS177","v":3946},{"$f":"AT177-AM177","v":0},null,"Social benefits","Current","Defence Intelligence Support Services",0,"Other","Severance packages ","Severance packages ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Special defence account",null,null,441890,455783,442024,442024,452132,0,0,0,0,452132,null,{"$f":"R178-S178","v":452132},455498,null,null,0,455498,null,null,455498,0,478642,null,null,0,478642,null,null,{"$f":"AH178+AI178+AJ178","v":478642},0,505446,null,null,0,505446,null,null,{"$f":"AQ178+AR178+AS178","v":505446},0,null,"Departmental agencies (non-business entities)","Current","Operations",0,"Budgetary allocation to entities","Defence intelligence activities","Defence intelligence activities",""]
[1,null,null,null,3,"Communication",null,null,0,0,202,202,319,0,0,0,0,319,null,319,335,null,null,0,335,null,null,335,0,351,null,null,0,351,null,null,351,0,371,null,null,0,371,null,null,371,0,null,"Departmental agencies (non-business entities)","Current","Operations",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,4,"Vehicle licences",null,null,0,4,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Municipal bank accounts","Current","Defence Intelligence Support Services",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,5,"Claims against the state ",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN181:AO181)","v":0},0,null,null,0,{"$f":"AT181-AM181","v":0},null,"Other transfers to private enterprises","Current","Defence Intelligence Support Services",0,"Other","Settling of litigation claims instituted against the Department","Settling of litigation claims instituted against the Department",""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD182+AG182","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":445653},456493,445799,445799,456729,0,0,0,0,456729,0,456729,459791,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":459791},0,0,459791,0,482730,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":482730},0,0,482730,0,509763,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":509763},0,0,509763,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Strategic Direction",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,11,35,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Defence Intelligence Support Services",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Operations",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Defence Intelligence"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Defence Intelligence"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Strategic Direction"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Defence Intelligence"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019007001"},null,null,1,"Strategic Direction",0,null,11,0,71,71,71,0,0,0,0,{"$f":"SUM(M326:Q326)","v":71},null,{"$f":"R326-S326","v":71},72,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":72},null,null,{"$f":"U326+X326+Z326+AA326","v":72},{"$f":"AB326-U326","v":0},74,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":74},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":74},{"$f":"AK326-AD326","v":0},78.144000000000005,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":78.144000000000005},null,null,{"$f":"AM326+AP326+AR326+AS326","v":78.144000000000005},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":11},0,71,71,71,0,0,0,0,71,0,71,72,0,0,0,72,0,0,72,0,74,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":74},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":74},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":78.144000000000005},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":78.144000000000005},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":78.144000000000005},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":11},0,59,59,60,0,0,0,0,60,0,60,61,0,0,0,{"$f":"U338+X338","v":61},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":61},0,63,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":63},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":63},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":66.528000000000006},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":66.528000000000006},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":66.528000000000006},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":0},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U339+X339","v":0},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":0},0,0,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":0},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":0},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":0},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":0},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":0},{"$f":"SUM(AU340:AU341)","v":0}]
[0,{"$f":"B339","v":"019007001001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M340:Q340)","v":0},null,{"$f":"R340-S340","v":0},0,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":0},null,null,{"$f":"U340+X340+Z340+AA340","v":0},{"$f":"AB340-U340","v":0},0,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":0},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":0},{"$f":"AK340-AD340","v":0},0,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":0},null,null,{"$f":"AM340+AP340+AR340+AS340","v":0},{"$f":"AT340-AM340","v":0}]
[0,"019007001001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M341:Q341)","v":0},null,{"$f":"R341-S341","v":0},0,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":0},null,null,{"$f":"U341+X341+Z341+AA341","v":0},{"$f":"AB341-U341","v":0},0,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":0},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":0},{"$f":"AK341-AD341","v":0},0,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":0},null,null,{"$f":"AM341+AP341+AR341+AS341","v":0},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":11},0,59,59,60,0,0,0,0,60,0,60,61,0,0,0,61,{"$f":"SUM(Z343:Z380)","v":0},0,61,0,63,0,0,0,{"$f":"SUM(AH343:AH380)","v":63},0,0,{"$f":"SUM(AK343:AK380)","v":63},0,66.528000000000006,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":66.528000000000006},0,0,{"$f":"SUM(AT343:AT380)","v":66.528000000000006},0]
[0,{"$f":"B342","v":"019007001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[0,"019007001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007001002",null,null,null,"Minor Assets",null,null,11,0,20,20,19,0,0,0,0,19,null,19,19,null,null,0,19,null,null,19,0,20,null,null,0,20,null,null,20,0,21.12,null,null,0,21.12,null,null,21.12,0]
[0,"019007001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":0},null,null,0,0]
[0,"019007001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M354:Q354)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M361:Q361)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007001002",null,null,null,"Travel and subsistence",null,null,0,0,8,8,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,9,null,null,0,9,null,null,9,0,9.5039999999999996,null,null,0,9.5039999999999996,null,null,9.5039999999999996,0]
[1,"019007001002",null,null,null,"Training and development",null,null,0,0,31,31,33,0,0,0,0,33,null,33,34,null,null,0,34,null,null,34,0,34,null,null,0,34,null,null,34,0,35.904000000000003,null,null,0,35.904000000000003,null,null,35.904000000000003,0]
[0,"019007001002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007001002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019007001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019007001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":0},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Strategic Direction"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S393:S394)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":0},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":0},0,0,0,0,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":0},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":0},{"$f":"SUM(AN393:AN394)","v":0},0,0,0,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":0},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":0},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":0},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":0},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S398,S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S399:S400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":0},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":0},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":0},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":0},{"$f":"SUM(J406:J407)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S406:S407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Strategic Direction"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":0},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":0},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":0},{"$f":"AT406-AM406","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":0},0,12,12,11,0,0,0,0,11,{"$f":"SUM(S409,S412,S415:S419)","v":0},11,11,0,0,0,11,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},11,0,11,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":11},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":11},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":11.616},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":11.616},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":11.616},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},0,0,0,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":0},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":0},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":0},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":0},{"$f":"SUM(AU410:AU411)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001054"},{"$f":"C386","v":"Strategic Direction"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R410-S410","v":0},0,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":0},null,null,{"$f":"U410+X410+Z410+AA410","v":0},{"$f":"AB410-U410","v":0},0,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":0},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":0},{"$f":"AK410-AD410","v":0},0,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":0},null,null,{"$f":"AM410+AP410+AR410+AS410","v":0},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Strategic Direction"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":0},0,12,12,11,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":11},{"$f":"SUM(S413:S414)","v":0},11,11,0,0,0,11,{"$f":"SUM(Z413:Z414)","v":0},0,11,0,11,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":11},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":11},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":11.616},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":11.616},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":11.616},{"$f":"SUM(AU413:AU414)","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M413:Q413)","v":0},null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},0,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001057"},{"$f":"C386","v":"Strategic Direction"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,12,12,11,0,0,0,0,11,null,11,11,null,null,0,11,null,null,11,0,11,null,null,0,11,null,null,11,0,11.616,null,null,0,11.616,null,null,11.616,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019007001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":11},{"$f":"SUM(J338,J384,J408,J420)","v":0},{"$f":"SUM(K338,K384,K408,K420)","v":71},71,71,0,0,0,0,71,0,71,72,0,0,0,72,0,0,72,0,74,0,0,0,74,0,0,74,0,78.144000000000005,0,0,0,78.144000000000005,0,0,78.144000000000005,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":0},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":0},{"$f":"+J409","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M429:Q429)","v":0},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":0},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":0},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":0},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Defence Intelligence"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Operations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Director Collection"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019007002"},null,null,1,"Operations",0,null,457793,472579,459692,459692,472482,0,0,0,0,{"$f":"SUM(M476:Q476)","v":472482},null,{"$f":"R476-S476","v":472482},477728,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":477728},null,null,{"$f":"U476+X476+Z476+AA476","v":477728},{"$f":"AB476-U476","v":0},501902,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":501902},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":501902},{"$f":"AK476-AD476","v":0},530049.50399276544,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":530049.50399276544},null,null,{"$f":"AM476+AP476+AR476+AS476","v":530049.50399276544},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":457793},472579,459692,459692,472482,0,0,0,0,472482,0,472482,477728,0,0,0,477728,0,0,477728,0,501902,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":501902},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":501902},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":530049.50399276544},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":530049.50399276544},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":530049.50399276544},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":15024},16302,16010,16010,19664,0,0,0,0,19664,0,19664,21179,0,0,0,{"$f":"U488+X488","v":21179},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":21179},{"$f":"SUM(AC489,AC492,AC531)","v":0},22157,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":22157},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":22157},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":23438.391992765486},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":23438.391992765486},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":23438.391992765486},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":1721},1747,1922,1922,2070,0,0,0,0,2070,0,2070,2011,0,0,0,{"$f":"U489+X489","v":2011},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":2011},{"$f":"SUM(AC490:AC491)","v":0},2030,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":2030},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":2030},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":2184.2799927654846},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":2184.2799927654846},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":2184.2799927654846},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019007002001"},null,null,null,"Salaries and wages",null,null,1721,1747,1922,1922,2070,0,0,0,0,{"$f":"SUM(M490:Q490)","v":2070},null,{"$f":"R490-S490","v":2070},2011,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":2011},null,null,{"$f":"U490+X490+Z490+AA490","v":2011},{"$f":"AB490-U490","v":0},2030,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":2030},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":2030},{"$f":"AK490-AD490","v":0},2184.2799927654846,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":2184.2799927654846},null,null,{"$f":"AM490+AP490+AR490+AS490","v":2184.2799927654846},{"$f":"AT490-AM490","v":0}]
[0,"019007002001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M491:Q491)","v":0},null,{"$f":"R491-S491","v":0},0,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":0},null,null,{"$f":"U491+X491+Z491+AA491","v":0},{"$f":"AB491-U491","v":0},0,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":0},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":0},{"$f":"AK491-AD491","v":0},0,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":0},null,null,{"$f":"AM491+AP491+AR491+AS491","v":0},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":13303},14555,14088,14088,17594,0,0,0,0,17594,0,17594,19168,0,0,0,19168,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},19168,0,20127,0,0,0,{"$f":"SUM(AH493:AH530)","v":20127},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":20127},{"$f":"SUM(AL493:AL530)","v":0},21254.112000000001,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":21254.112000000001},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":21254.112000000001},{"$f":"SUM(AU493:AU530)","v":0}]
[0,{"$f":"B492","v":"019007002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M493:Q493)","v":0},null,{"$f":"R493-S493","v":0},0,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":0},null,null,{"$f":"U493+X493+Z493+AA493","v":0},{"$f":"AB493-U493","v":0},0,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":0},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":0},{"$f":"AK493-AD493","v":0},0,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":0},null,null,{"$f":"AM493+AP493+AR493+AS493","v":0},{"$f":"AT493-AM493","v":0}]
[0,"019007002002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Minor Assets",null,null,50,9,58,58,242,0,0,0,0,242,null,242,254,null,null,0,254,null,null,254,0,266,null,null,0,266,null,null,266,0,280.89600000000002,null,null,0,280.89600000000002,null,null,280.89600000000002,0]
[0,"019007002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Catering: Departmental activities",null,null,0,0,14,14,79,0,0,0,0,79,null,79,83,null,null,0,83,null,null,83,0,87,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":87},null,null,87,0,91.872,null,null,0,91.872,null,null,91.872,0]
[1,"019007002002",null,null,null,"Communication (G&S)",null,null,703,444,420,420,565,0,0,0,0,565,null,565,607,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":607},null,null,607,0,637,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":637},null,null,637,0,672.67200000000003,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":672.67200000000003},null,null,672.67200000000003,0]
[1,"019007002002",null,null,null,"Computer services",null,null,207,153,229,229,269,0,0,0,0,269,null,269,282,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":282},null,null,282,0,297,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":297},null,null,297,0,313.63200000000001,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":313.63200000000001},null,null,313.63200000000001,0]
[0,"019007002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M505:Q505)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Contractors",null,null,154,28,44,44,150,0,0,0,0,150,null,150,155,null,null,0,155,null,null,155,0,163,null,null,0,163,null,null,163,0,172.12800000000001,null,null,0,172.12800000000001,null,null,172.12800000000001,0]
[1,"019007002002",null,null,null,"Agency and support/outsourced services",null,null,0,90,0,0,208,0,0,0,0,208,null,208,218,null,null,0,218,null,null,218,0,229,null,null,0,229,null,null,229,0,241.82399999999998,null,null,0,241.82399999999998,null,null,241.82399999999998,0]
[1,"019007002002",null,null,null,"Entertainment",null,null,39,30,37,37,42,0,0,0,0,42,null,42,44,null,null,0,44,null,null,44,0,46,null,null,0,46,null,null,46,0,48.576000000000008,null,null,0,48.576000000000008,null,null,48.576000000000008,0]
[1,"019007002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,4,8,8,68,0,0,0,0,68,null,68,72,null,null,0,72,null,null,72,0,75,null,null,0,75,null,null,75,0,79.2,null,null,0,79.2,null,null,79.2,0]
[0,"019007002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M511:Q511)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Inventory: Food and food supplies",null,null,4977,6164,5463,5463,7883,0,0,0,0,{"$f":"SUM(M513:Q513)","v":7883},null,7883,8964,null,null,0,8964,null,null,8964,0,9412,null,null,0,9412,null,null,9412,0,9939.0720000000001,null,null,0,9939.0720000000001,null,null,9939.0720000000001,0]
[1,"019007002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,191,173,131,131,210,0,0,0,0,210,null,210,220,null,null,0,220,null,null,220,0,232,null,null,0,232,null,null,232,0,244.99199999999999,null,null,0,244.99199999999999,null,null,244.99199999999999,0]
[0,"019007002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Inventory: Materials and supplies",null,null,48,0,6,6,14,0,0,0,0,14,null,14,15,null,null,0,15,null,null,15,0,15,null,null,0,15,null,null,15,0,15.84,null,null,0,15.84,null,null,15.84,0]
[0,"019007002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Consumable supplies",null,null,137,157,130,130,271,0,0,0,0,271,null,271,284,null,null,0,284,null,null,284,0,299,null,null,0,299,null,null,299,0,315.74400000000003,null,null,0,315.74400000000003,null,null,315.74400000000003,0]
[1,"019007002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,102,27,37,37,51,0,0,0,0,51,null,51,53,null,null,0,53,null,null,53,0,56,null,null,0,56,null,null,56,0,59.136000000000003,null,null,0,59.136000000000003,null,null,59.136000000000003,0]
[1,"019007002002",null,null,null,"Operating leases",null,null,5405,6438,6427,6427,5985,0,0,0,0,5985,null,5985,6284,null,null,0,6284,null,null,6284,0,6598,null,null,0,6598,null,null,6598,0,6967.4880000000003,null,null,0,6967.4880000000003,null,null,6967.4880000000003,0]
[0,"019007002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Property payments",null,null,34,62,38,38,73,0,0,0,0,73,null,73,78,null,null,0,78,null,null,78,0,82,null,null,0,82,null,null,82,0,86.591999999999999,null,null,0,86.591999999999999,null,null,86.591999999999999,0]
[0,"019007002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007002002",null,null,null,"Travel and subsistence",null,null,568,361,600,600,732,0,0,0,0,732,null,732,766,null,null,0,766,null,null,766,0,804,null,null,0,804,null,null,804,0,849.024,null,null,0,849.024,null,null,849.024,0]
[1,"019007002002",null,null,null,"Training and development",null,null,95,48,157,157,284,0,0,0,0,284,null,284,298,null,null,0,298,null,null,298,0,313,null,null,0,313,null,null,313,0,330.52800000000002,null,null,0,330.52800000000002,null,null,330.52800000000002,0]
[1,"019007002002",null,null,null,"Operating payments",null,null,593,367,289,289,468,0,0,0,0,468,null,468,491,null,null,0,491,null,null,491,0,516,null,null,0,516,null,null,516,0,544.89600000000007,null,null,0,544.89600000000007,null,null,544.89600000000007,0]
[0,"019007002002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019007002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019007002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":441890},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":455783},442226,442226,452451,0,0,0,0,452451,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},452451,455833,0,0,0,455833,0,0,455833,0,478993,0,0,0,478993,0,0,478993,0,505817,0,0,0,505817,0,0,505817,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Operations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Operations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Operations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":441890},{"$f":"SUM(J543:J544)","v":455783},442226,442226,452451,0,0,0,0,452451,{"$f":"SUM(S543:S544)","v":0},452451,455833,0,0,0,455833,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":455833},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":478993},0,0,0,478993,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":478993},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":505817},{"$f":"SUM(AN543:AN544)","v":0},0,0,505817,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":505817},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Operations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":441890},455783,442226,442226,452451,0,0,0,0,452451,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":452451},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":455833},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":455833},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":455833},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":478993},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":478993},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":478993},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":505817},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":505817},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":505817},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Operations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Operations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Operations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S556:S557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Operations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":0},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":0},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":0},{"$f":"AT556-AM556","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Operations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":879},494,1456,1456,367,0,0,0,0,367,{"$f":"SUM(S559,S562,S565:S569)","v":0},367,716,0,0,0,716,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":716},0,752,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":752},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":752},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":794.11200000000008},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":794.11200000000008},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":794.11200000000008},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B559","v":"019007002000"},{"$f":"C536","v":"Operations"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,"019007002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002000"},{"$f":"C536","v":"Operations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":879},494,1456,1456,367,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":367},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":367},716,0,0,0,716,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},716,0,752,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":752},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":752},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":794.11200000000008},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":794.11200000000008},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":794.11200000000008},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002056"},43,41,null,"Transport equipment",null,null,766,0,1456,1456,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},330,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":330},null,null,{"$f":"U563+X563+Z563+AA563","v":330},{"$f":"AB563-U563","v":0},347,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":347},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":347},{"$f":"AK563-AD563","v":0},366.43200000000002,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":366.43200000000002},null,null,{"$f":"AM563+AP563+AR563+AS563","v":366.43200000000002},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002057"},{"$f":"C536","v":"Operations"},"Other transfers to households",null,"Other machinery and equipment",null,null,113,494,0,0,367,0,0,0,0,367,null,367,386,null,null,0,386,null,null,386,0,405,null,null,0,405,null,null,405,0,427.68,null,null,0,427.68,null,null,427.68,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019007002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":457793},{"$f":"SUM(J488,J534,J558,J570)","v":472579},{"$f":"SUM(K488,K534,K558,K570)","v":459692},459692,472482,0,0,0,0,472482,0,472482,477728,0,0,0,477728,0,0,477728,0,501902,0,0,0,501902,0,0,501902,0,530049.50399276544,0,0,0,530049.50399276544,0,0,530049.50399276544,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Defence Intelligence"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Defence Intelligence Support Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Director Intelligence Support"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019007003"},null,null,1,"Defence Intelligence Support Services",0,null,316879,347196,371696,371696,427695,0,0,0,0,{"$f":"SUM(M626:Q626)","v":427695},null,{"$f":"R626-S626","v":427695},439418,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":439418},null,null,{"$f":"U626+X626+Z626+AA626","v":439418},{"$f":"AB626-U626","v":0},442314,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":442314},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":442314},{"$f":"AK626-AD626","v":0},475343.67052808619,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":475343.67052808619},null,null,{"$f":"AM626+AP626+AR626+AS626","v":475343.67052808619},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":316879},347196,371696,371696,427695,0,0,0,0,427695,0,427695,439418,0,0,0,439418,0,0,439418,0,442314,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":442314},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":442314},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":475343.67052808619},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":475343.67052808619},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":475343.67052808619},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":309156},342420,365199,365199,423226,0,0,0,0,423226,0,423226,432259,0,0,0,{"$f":"U638+X638","v":432259},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":432259},{"$f":"SUM(AC639,AC642,AC681)","v":0},435220,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":435220},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":435220},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":467852.67852808617},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":467852.67852808617},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":467852.67852808617},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":294114},326060,347574,347574,402821,0,0,0,0,402821,0,402821,411105,0,0,0,{"$f":"U639+X639","v":411105},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":411105},{"$f":"SUM(AC640:AC641)","v":0},413018,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":413018},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":413018},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":444407.36652808613},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":444407.36652808613},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":444407.36652808613},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019007003001"},null,null,null,"Salaries and wages",null,null,259833,287305,311715,311715,361773,0,0,0,0,{"$f":"SUM(M640:Q640)","v":361773},null,{"$f":"R640-S640","v":361773},368753,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":368753},null,null,{"$f":"U640+X640+Z640+AA640","v":368753},{"$f":"AB640-U640","v":0},373118,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":373118},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":373118},{"$f":"AK640-AD640","v":0},401474.96667028178,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":401474.96667028178},null,null,{"$f":"AM640+AP640+AR640+AS640","v":401474.96667028178},{"$f":"AT640-AM640","v":0}]
[1,"019007003001",null,null,null,"Social contributions",null,null,34281,38755,35859,35859,41048,0,0,0,0,{"$f":"SUM(M641:Q641)","v":41048},null,{"$f":"R641-S641","v":41048},42352,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":42352},null,null,{"$f":"U641+X641+Z641+AA641","v":42352},{"$f":"AB641-U641","v":0},39900,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":39900},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":39900},{"$f":"AK641-AD641","v":0},42932.399857804347,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":42932.399857804347},null,null,{"$f":"AM641+AP641+AR641+AS641","v":42932.399857804347},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":15042},16360,17625,17625,20405,0,0,0,0,20405,0,20405,21154,0,0,0,21154,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},21154,0,22202,0,0,0,{"$f":"SUM(AH643:AH680)","v":22202},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":22202},{"$f":"SUM(AL643:AL680)","v":0},23445.312000000005,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":23445.312000000005},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":23445.312000000005},{"$f":"SUM(AU643:AU680)","v":0}]
[1,{"$f":"B642","v":"019007003002"},null,null,null,"Administrative fees",null,null,198,189,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019007003002",null,null,null,"Advertising",null,null,2,0,82,82,87,0,0,0,0,87,null,87,94,null,null,0,94,null,null,94,0,102,null,null,0,102,null,null,102,0,107.71200000000002,null,null,0,107.71200000000002,null,null,107.71200000000002,0]
[1,"019007003002",null,null,null,"Minor Assets",null,null,450,249,1250,1250,930,0,0,0,0,930,null,930,954,null,null,0,954,null,null,954,0,987,null,null,0,987,null,null,987,0,1042.2720000000002,null,null,0,1042.2720000000002,null,null,1042.2720000000002,0]
[0,"019007003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Catering: Departmental activities",null,null,113,89,17,17,20,0,0,0,0,20,null,20,21,null,null,0,21,null,null,21,0,21,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":21},null,null,21,0,22.176000000000002,null,null,0,22.176000000000002,null,null,22.176000000000002,0]
[1,"019007003002",null,null,null,"Communication (G&S)",null,null,1104,1070,1482,1482,1554,0,0,0,0,1554,null,1554,1632,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":1632},null,null,1632,0,1711,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":1711},null,null,1711,0,1806.8160000000003,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":1806.8160000000003},null,null,1806.8160000000003,0]
[0,"019007003002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":0},null,null,0,0]
[1,"019007003002",null,null,null,"Consultants: Business and advisory services",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Contractors",null,null,675,635,889,889,1568,0,0,0,0,1568,null,1568,1613,null,null,0,1613,null,null,1613,0,1670,null,null,0,1670,null,null,1670,0,1763.52,null,null,0,1763.52,null,null,1763.52,0]
[1,"019007003002",null,null,null,"Agency and support/outsourced services",null,null,53,17,69,69,20,0,0,0,0,20,null,20,21,null,null,0,21,null,null,21,0,21,null,null,0,21,null,null,21,0,22.176000000000002,null,null,0,22.176000000000002,null,null,22.176000000000002,0]
[1,"019007003002",null,null,null,"Entertainment",null,null,18,15,58,58,141,0,0,0,0,141,null,141,152,null,null,0,152,null,null,152,0,163,null,null,0,163,null,null,163,0,172.12800000000001,null,null,0,172.12800000000001,null,null,172.12800000000001,0]
[1,"019007003002",null,null,null,"Fleet services (including government motor transport)",null,null,12,131,218,218,193,0,0,0,0,193,null,193,199,null,null,0,199,null,null,199,0,207,null,null,0,207,null,null,207,0,218.59200000000001,null,null,0,218.59200000000001,null,null,218.59200000000001,0]
[0,"019007003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,56,92,92,53,0,0,0,0,{"$f":"SUM(M661:Q661)","v":53},null,53,54,null,null,0,54,null,null,54,0,56,null,null,0,56,null,null,56,0,59.136000000000003,null,null,0,59.136000000000003,null,null,59.136000000000003,0]
[0,"019007003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Inventory: Food and food supplies",null,null,3107,4061,3118,3118,2861,0,0,0,0,{"$f":"SUM(M663:Q663)","v":2861},null,2861,2875,null,null,0,2875,null,null,2875,0,2972,null,null,0,2972,null,null,2972,0,3138.4320000000002,null,null,0,3138.4320000000002,null,null,3138.4320000000002,0]
[1,"019007003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,2252,1744,1689,1689,1873,0,0,0,0,1873,null,1873,1946,null,null,0,1946,null,null,1946,0,2014,null,null,0,2014,null,null,2014,0,2126.7840000000001,null,null,0,2126.7840000000001,null,null,2126.7840000000001,0]
[0,"019007003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Inventory: Materials and supplies",null,null,360,228,168,168,187,0,0,0,0,187,null,187,195,null,null,0,195,null,null,195,0,207,null,null,0,207,null,null,207,0,218.59200000000001,null,null,0,218.59200000000001,null,null,218.59200000000001,0]
[0,"019007003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019007003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Consumable supplies",null,null,574,583,692,692,661,0,0,0,0,661,null,661,689,null,null,0,689,null,null,689,0,728,null,null,0,728,null,null,728,0,768.76800000000003,null,null,0,768.76800000000003,null,null,768.76800000000003,0]
[1,"019007003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,583,1055,1253,1253,1461,0,0,0,0,1461,null,1461,1505,null,null,0,1505,null,null,1505,0,1551,null,null,0,1551,null,null,1551,0,1637.856,null,null,0,1637.856,null,null,1637.856,0]
[1,"019007003002",null,null,null,"Operating leases",null,null,0,0,432,432,420,0,0,0,0,420,null,420,433,null,null,0,433,null,null,433,0,449,null,null,0,449,null,null,449,0,474.14400000000001,null,null,0,474.14400000000001,null,null,474.14400000000001,0]
[0,"019007003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Property payments",null,null,789,629,343,343,879,0,0,0,0,879,null,879,905,null,null,0,905,null,null,905,0,938,null,null,0,938,null,null,938,0,990.52800000000002,null,null,0,990.52800000000002,null,null,990.52800000000002,0]
[0,"019007003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019007003002",null,null,null,"Travel and subsistence",null,null,3131,3565,3122,3122,4625,0,0,0,0,4625,null,4625,4805,null,null,0,4805,null,null,4805,0,5084,null,null,0,5084,null,null,5084,0,5368.7040000000006,null,null,0,5368.7040000000006,null,null,5368.7040000000006,0]
[1,"019007003002",null,null,null,"Training and development",null,null,968,1572,2070,2070,2201,0,0,0,0,2201,null,2201,2352,null,null,0,2352,null,null,2352,0,2514,null,null,0,2514,null,null,2514,0,2654.7840000000001,null,null,0,2654.7840000000001,null,null,2654.7840000000001,0]
[1,"019007003002",null,null,null,"Operating payments",null,null,608,405,390,390,475,0,0,0,0,475,null,475,484,null,null,0,484,null,null,484,0,502,null,null,0,502,null,null,502,0,530.11200000000008,null,null,0,530.11200000000008,null,null,530.11200000000008,0]
[1,"019007003002",null,null,null,"Venues and facilities",null,null,44,67,191,191,196,0,0,0,0,196,null,196,225,null,null,0,225,null,null,225,0,305,null,null,0,305,null,null,305,0,322.08000000000004,null,null,0,322.08000000000004,null,null,322.08000000000004,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019007003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019007003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":3763},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":710},3573,3573,4278,0,0,0,0,4278,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},4278,3958,0,0,0,3958,0,0,3958,0,3737,0,0,0,3737,0,0,3737,0,3946,0,0,0,3946,0,0,3946,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(S686,S689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Defence Intelligence Support Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(S690:S691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},4,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":0},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":0},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":0},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":0},{"$f":"SUM(J693:J694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S693:S694)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":0},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":0},0,0,0,0,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":0},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":0},{"$f":"SUM(AN693:AN694)","v":0},0,0,0,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":0},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":0},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":0},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":0},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":3763},{"$f":"SUM(J706:J707)","v":704},3573,3573,4278,0,0,0,0,4278,{"$f":"SUM(S706:S707)","v":0},4278,3958,0,0,0,3958,0,0,3958,0,3737,0,0,0,3737,0,0,3737,0,3946,0,0,0,3946,0,0,3946,0]
[1,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":3763},704,3573,3573,4278,0,0,0,0,4278,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":4278},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":3958},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":3958},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":3958},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":3737},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":3737},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":3737},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":3946},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":3946},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":3946},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Defence Intelligence Support Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":3949},4031,2924,2924,191,0,0,0,0,191,{"$f":"SUM(S709,S712,S715:S719)","v":0},191,3201,0,0,0,3201,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":3201},0,3357,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":3357},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":3357},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":3544.9920000000002},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":3544.9920000000002},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":3544.9920000000002},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":0},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[0,{"$f":"B709","v":"019007003000"},{"$f":"C686","v":"Defence Intelligence Support Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,"019007003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003000"},{"$f":"C686","v":"Defence Intelligence Support Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":3949},4031,2924,2924,191,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":191},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":191},3201,0,0,0,3201,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},3201,0,3357,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":3357},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":3357},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":3544.9920000000002},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":3544.9920000000002},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":3544.9920000000002},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003056"},43,41,null,"Transport equipment",null,null,3067,3623,2883,2883,0,0,0,0,0,{"$f":"SUM(M713:Q713)","v":0},null,{"$f":"R713-S713","v":0},3004,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":3004},null,null,{"$f":"U713+X713+Z713+AA713","v":3004},{"$f":"AB713-U713","v":0},3154,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":3154},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":3154},{"$f":"AK713-AD713","v":0},3330.6240000000003,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":3330.6240000000003},null,null,{"$f":"AM713+AP713+AR713+AS713","v":3330.6240000000003},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003057"},{"$f":"C686","v":"Defence Intelligence Support Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,882,408,41,41,191,0,0,0,0,191,null,191,197,null,null,0,197,null,null,197,0,203,null,null,0,203,null,null,203,0,214.36800000000002,null,null,0,214.36800000000002,null,null,214.36800000000002,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019007003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":11},35,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":316879},{"$f":"SUM(J638,J684,J708,J720)","v":347196},{"$f":"SUM(K638,K684,K708,K720)","v":371696},371696,427695,0,0,0,0,427695,0,427695,439418,0,0,0,439418,0,0,439418,0,442314,0,0,0,442314,0,0,442314,0,475343.67052808619,0,0,0,475343.67052808619,0,0,475343.67052808619,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]

{"sheet":"8","index":11,"n_rows":1032,"n_cols":56,"rows_kept":1032,"cut":false,"hidden":false,"merged":[[921,45,923,45],[921,46,923,46],[921,47,923,47],[922,21,922,22],[922,23,923,23],[922,30,922,31],[922,32,923,32],[922,39,922,40],[922,41,923,41],[921,37,923,37],[921,38,923,38],[921,39,921,41],[921,42,923,42],[921,43,923,43],[921,44,923,44],[921,29,923,29],[921,30,921,32],[921,33,923,33],[921,34,923,34],[921,35,923,35],[921,36,923,36],[921,21,921,23],[921,24,923,24],[921,25,923,25],[921,26,923,26],[921,27,923,27],[921,28,923,28],[918,8,918,10],[918,19,918,21],[918,28,918,30],[918,37,918,39],[921,5,921,6],[921,13,921,16],[921,17,923,17],[921,18,923,18],[921,19,923,19],[921,20,923,20],[916,8,916,10],[916,19,916,21],[916,28,916,30],[916,37,916,39],[917,8,917,10],[917,19,917,21],[917,28,917,30],[917,37,917,39],[914,8,914,10],[914,19,914,21],[914,28,914,30],[914,37,914,39],[915,8,915,10],[915,19,915,21],[915,28,915,30],[915,37,915,39],[912,8,912,10],[912,19,912,21],[912,28,912,30],[912,37,912,39],[913,8,913,10],[913,19,913,21],[913,28,913,30],[913,37,913,39],[910,8,910,10],[910,19,910,21],[910,28,910,30],[910,37,910,39],[911,8,911,10],[911,19,911,21],[911,28,911,30],[911,37,911,39],[908,28,908,30],[908,37,908,39],[909,8,909,10],[909,19,909,21],[909,28,909,30],[909,37,909,39],[901,10,901,12],[904,5,904,19],[907,5,908,5],[907,6,908,6],[907,7,908,10],[907,13,907,14],[908,19,908,21],[771,45,773,45],[771,46,773,46],[771,47,773,47],[772,21,772,22],[772,23,773,23],[772,30,772,31],[772,32,773,32],[772,39,772,40],[772,41,773,41],[771,37,773,37],[771,38,773,38],[771,39,771,41],[771,42,773,42],[771,43,773,43],[771,44,773,44],[771,29,773,29],[771,30,771,32],[771,33,773,33],[771,34,773,34],[771,35,773,35],[771,36,773,36],[771,21,771,23],[771,24,773,24],[771,25,773,25],[771,26,773,26],[771,27,773,27],[771,28,773,28],[768,8,768,10],[768,19,768,21],[768,28,768,30],[768,37,768,39],[771,5,771,6],[771,13,771,16],[771,17,773,17],[771,18,773,18],[771,19,773,19],[771,20,773,20],[766,8,766,10],[766,19,766,21],[766,28,766,30],[766,37,766,39],[767,8,767,10],[767,19,767,21],[767,28,767,30],[767,37,767,39],[764,8,764,10],[764,19,764,21],[764,28,764,30],[764,37,764,39],[765,8,765,10],[765,19,765,21],[765,28,765,30],[765,37,765,39],[762,8,762,10],[762,19,762,21],[762,28,762,30],[762,37,762,39],[763,8,763,10],[763,19,763,21],[763,28,763,30],[763,37,763,39],[760,8,760,10],[760,19,760,21],[760,28,760,30],[760,37,760,39],[761,8,761,10],[761,19,761,21],[761,28,761,30],[761,37,761,39],[758,28,758,30],[758,37,758,39],[759,8,759,10],[759,19,759,21],[759,28,759,30],[759,37,759,39],[751,10,751,12],[754,5,754,19],[757,5,758,5],[757,6,758,6],[757,7,758,10],[757,13,757,14],[758,19,758,21],[621,45,623,45],[621,46,623,46],[621,47,623,47],[622,21,622,22],[622,23,623,23],[622,30,622,31],[622,32,623,32],[622,39,622,40],[622,41,623,41],[621,37,623,37],[621,38,623,38],[621,39,621,41],[621,42,623,42],[621,43,623,43],[621,44,623,44],[621,29,623,29],[621,30,621,32],[621,33,623,33],[621,34,623,34],[621,35,623,35],[621,36,623,36],[621,21,621,23],[621,24,623,24],[621,25,623,25],[621,26,623,26],[621,27,623,27],[621,28,623,28],[618,8,618,10],[618,19,618,21],[618,28,618,30],[618,37,618,39],[621,5,621,6],[621,13,621,16],[621,17,623,17],[621,18,623,18],[621,19,623,19],[621,20,623,20],[616,8,616,10],[616,19,616,21],[616,28,616,30],[616,37,616,39],[617,8,617,10],[617,19,617,21],[617,28,617,30],[617,37,617,39],[614,8,614,10],[614,19,614,21],[614,28,614,30],[614,37,614,39],[615,8,615,10],[615,19,615,21],[615,28,615,30],[615,37,615,39],[612,8,612,10],[612,19,612,21],[612,28,612,30],[612,37,612,39],[613,8,613,10],[613,19,613,21],[613,28,613,30],[613,37,613,39],[610,8,610,10],[610,19,610,21],[610,28,610,30],[610,37,610,39],[611,8,611,10],[611,19,611,21],[611,28,611,30],[611,37,611,39],[608,28,608,30],[608,37,608,39],[609,8,609,10],[609,19,609,21],[609,28,609,30],[609,37,609,39],[601,10,601,12],[604,5,604,19],[607,5,608,5],[607,6,608,6],[607,7,608,10],[607,13,607,14],[608,19,608,21],[471,45,473,45],[471,46,473,46],[471,47,473,47],[472,21,472,22],[472,23,473,23],[472,30,472,31],[472,32,473,32],[472,39,472,40],[472,41,473,41],[471,37,473,37],[471,38,473,38],[471,39,471,41],[471,42,473,42],[471,43,473,43],[471,44,473,44],[471,29,473,29],[471,30,471,32],[471,33,473,33],[471,34,473,34],[471,35,473,35],[471,36,473,36],[471,21,471,23],[471,24,473,24],[471,25,473,25],[471,26,473,26],[471,27,473,27],[471,28,473,28],[468,8,468,10],[468,19,468,21],[468,28,468,30],[468,37,468,39],[471,5,471,6],[471,13,471,16],[471,17,473,17],[471,18,473,18],[471,19,473,19],[471,20,473,20],[466,8,466,10],[466,19,466,21],[466,28,466,30],[466,37,466,39],[467,8,467,10],[467,19,467,21],[467,28,467,30],[467,37,467,39],[464,8,464,10],[464,19,464,21],[464,28,464,30],[464,37,464,39],[465,8,465,10],[465,19,465,21],[465,28,465,30],[465,37,465,39],[462,8,462,10],[462,19,462,21],[462,28,462,30],[462,37,462,39],[463,8,463,10],[463,19,463,21],[463,28,463,30],[463,37,463,39],[460,8,460,10],[460,19,460,21],[460,28,460,30],[460,37,460,39],[461,8,461,10],[461,19,461,21],[461,28,461,30],[461,37,461,39],[458,28,458,30],[458,37,458,39],[459,8,459,10],[459,19,459,21],[459,28,459,30],[459,37,459,39],[451,10,451,12],[454,5,454,19],[457,5,458,5],[457,6,458,6],[457,7,458,10],[457,13,457,14],[458,19,458,21],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,37,323,37],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,27,323,27],[321,28,323,28],[321,5,321,6],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[317,8,317,10],[317,19,317,21],[317,28,317,30],[317,37,317,39],[318,8,318,10],[318,19,318,21],[318,28,318,30],[318,37,318,39],[315,8,315,10],[315,19,315,21],[315,28,315,30],[315,37,315,39],[316,8,316,10],[316,19,316,21],[316,28,316,30],[316,37,316,39],[313,8,313,10],[313,19,313,21],[313,28,313,30],[313,37,313,39],[314,8,314,10],[314,19,314,21],[314,28,314,30],[314,37,314,39],[311,8,311,10],[311,19,311,21],[311,28,311,30],[311,37,311,39],[312,8,312,10],[312,19,312,21],[312,28,312,30],[312,37,312,39],[308,37,308,39],[309,8,309,10],[309,19,309,21],[309,28,309,30],[309,37,309,39],[310,8,310,10],[310,19,310,21],[310,28,310,30],[310,37,310,39],[307,5,308,5],[307,6,308,6],[307,7,308,10],[307,13,307,14],[308,19,308,21],[308,28,308,30],[280,48,280,49],[283,5,283,6],[284,12,285,12],[284,13,285,13],[301,10,301,12],[304,5,304,19],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,21,266,22],[266,23,267,23],[266,30,266,31],[266,32,267,32],[266,39,266,40],[266,41,267,41],[265,37,267,37],[265,38,267,38],[265,39,265,41],[265,42,267,42],[265,43,267,43],[265,44,267,44],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,21,265,23],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,5,265,6],[265,13,265,16],[265,17,267,17],[265,18,267,18],[265,19,267,19],[265,20,267,20],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[247,5,247,6],[248,5,248,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[206,5,206,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,45,175,45],[173,46,175,46],[173,47,175,47],[174,21,174,22],[174,23,175,23],[174,30,174,31],[174,32,175,32],[174,39,174,40],[174,41,175,41],[173,37,175,37],[173,38,175,38],[173,39,173,41],[173,42,175,42],[173,43,175,43],[173,44,175,44],[173,29,175,29],[173,30,173,32],[173,33,175,33],[173,34,175,34],[173,35,175,35],[173,36,175,36],[173,21,173,23],[173,24,175,24],[173,25,175,25],[173,26,175,26],[173,27,175,27],[173,28,175,28],[173,5,173,6],[173,13,173,16],[173,17,175,17],[173,18,175,18],[173,19,175,19],[173,20,175,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[42,26,44,26],[42,27,44,27],[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4051)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",8,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"General Support"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide general support capabilities and services to the department.\n"]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,90,null,90,90,null,0,null,null,null,"New Indicator",0]
[1,null,null,null,null,0,0,null,161.63,70.91,100,25,99,null,99,99,null,0,null,null,null,"Performance Indicator name change. Previously read as \"Percentage procurement requests fully completed within 60 days\"",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,92.57,null,97.57,98.28,null,0,null,null,null,"New Indicator",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,50,null,50,50,null,0,null,null,null,"New Performance Indicator. Previously read as \"Percentage criminal cases finalised (in-year)\"",0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,40,null,40,40,null,0,null,null,null,"New Performance Indicator. Previously read as \"Percentage reduction of criminal cases finalised (backlog)\"",0]
[1,null,null,null,null,0,0,null,227,230,248,66,124,null,124,124,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,112.5,100,27.5,100,null,100,100,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Joint Logistic Services",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":2055116},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":2125739},2618464,2618464,2916867,0,0,-8515,0,2908352,0,2908352,2952058,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":2952058},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,2952058,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":3012529},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":3012529},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,3012529,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":3208146.8672038084},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":3208146.8672038084},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,3208146.8672038084,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Command and Management Information Systems",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":955593},865697,954813,954813,1011199,0,0,0,0,1011199,0,1011199,1043185,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,1043185,0,0,1043185,0,1081992,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":1081992},0,0,1081992,0,1144372.7116812537,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,1144372.7116812537,0,0,1144372.7116812537,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Military Police",null,null,498723,539571,530058,530058,565427,0,0,21709,0,587136,0,587136,554999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,554999,0,0,554999,0,564059,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,564059,0,0,564059,0,605538.35823746526,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,605538.35823746526,0,0,605538.35823746526,0]
[1,4,1,null,4,"Technology Development",null,null,347963,442306,424345,424345,516244,0,0,0,0,516244,0,516244,484884,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,484884,0,0,484884,0,383049,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,383049,0,0,383049,0,404500.11200000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,404500.11200000002,0,0,404500.11200000002,0]
[1,5,1,null,5,"Departmental Support",null,null,1367176,940746,844934,844934,901356,0,0,0,0,901356,0,901356,1105737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1105737,0,0,1105737,0,1178973,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1178973,0,0,1178973,0,1244995.5360000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,1244995.5360000001,0,0,1244995.5360000001,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":5224571},4914059,5372614,5372614,5911093,0,0,13194,0,5924287,0,{"$f":"SUM(T47:T71)","v":5924287},6140863,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,6140863,{"$f":"SUM(Z47:Z71)","v":0},0,6140863,{"$f":"SUM(AC47:AC71)","v":0},6220602,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},6220602,{"$f":"SUM(AI47:AI71)","v":0},0,6220602,0,6607553.5851225266,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},6607553.5851225266,0,0,6607553.5851225266,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4051,$F74,I$300:I$4051)","v":3205161},3314672,3954366,3954366,4450817,0,0,13194,0,4464011,0,4464011,4474460,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":4474460},{"$f":"SUMIF($F$300:$F$4051,$F74,Z$300:Z$4051)","v":0},0,4474460,0,4565089,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":4565089},{"$f":"SUMIF($F$300:$F$4051,$F74,AI$300:AI$4051)","v":0},0,4565089,0,4859330.2571225278,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":4859330.2571225278},{"$f":"SUMIF($F$300:$F$4051,$F74,AR$300:AR$4051)","v":0},0,4859330.2571225278,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"General SupportCompensation of employees"},null,"Compensation of employees",null,null,1400970,1509790,1741166,1741166,2028553,0,0,-14475,0,2014078,0,2014078,1942935,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F75,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F75,W$326:W$4051))","v":0},0,1942935,0,0,1942935,0,1929814,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F75,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F75,AF$326:AF$4051))","v":0},0,1929814,0,0,1929814,0,2076479.8571225272,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F75,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F75,AO$326:AO$4051))","v":0},0,2076479.8571225272,0,0,2076479.8571225272,0]
[1,null,null,null,null,"Salaries and wages",null,null,1243246,1340007,1568221,1568221,1819843,0,0,-14475,0,1805368,0,1805368,1737438,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,W$305:W$4051))","v":0},0,1737438,0,0,1737438,0,1733051,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AF$305:AF$4051))","v":0},0,1733051,0,0,1733051,0,1864762.8698237515,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F76,AO$305:AO$4051))","v":0},0,1864762.8698237515,0,0,1864762.8698237515,0]
[1,null,null,null,null,"Social contributions",null,null,157724,169783,172945,172945,208710,0,0,0,0,208710,0,208710,205497,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,W$305:W$4051))","v":0},0,205497,0,0,205497,0,196763,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AF$305:AF$4051))","v":0},0,196763,0,0,196763,0,211716.98729877587,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F77,AO$305:AO$4051))","v":0},0,211716.98729877587,0,0,211716.98729877587,0]
[1,null,null,{"$f":"$G$8&F78","v":"General SupportGoods and services"},null,"Goods and services",null,null,1804191,1804882,2213200,2213200,2422264,0,0,27669,0,2449933,0,2449933,2531525,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F78,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F78,W$326:W$4051))","v":0},0,2531525,0,0,2531525,0,2635275,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F78,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F78,AF$326:AF$4051))","v":0},0,2635275,0,0,2635275,0,2782850.4000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F78,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F78,AO$326:AO$4051))","v":0},0,2782850.4000000004,0,0,2782850.4000000004,0]
[1,null,null,null,null,"Administrative fees",null,null,2907,3020,1584,1584,12904,0,0,0,0,12904,0,12904,12845,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,W$305:W$4051))","v":0},0,12845,0,0,12845,0,12952,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AF$305:AF$4051))","v":0},0,12952,0,0,12952,0,13677.312,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F79,AO$305:AO$4051))","v":0},0,13677.312,0,0,13677.312,0]
[1,null,null,null,null,"Advertising",null,null,579,95,282,282,451,0,0,0,0,451,0,451,585,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,W$305:W$4051))","v":0},0,585,0,0,585,0,610,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AF$305:AF$4051))","v":0},0,610,0,0,610,0,644.16000000000008,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F80,AO$305:AO$4051))","v":0},0,644.16000000000008,0,0,644.16000000000008,0]
[1,null,null,null,null,"Minor Assets",null,null,20179,11613,20346,20346,18178,0,0,0,0,18178,0,18178,19828,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,W$305:W$4051))","v":0},0,19828,0,0,19828,0,20229,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AF$305:AF$4051))","v":0},0,20229,0,0,20229,0,21361.824000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F81,AO$305:AO$4051))","v":0},0,21361.824000000001,0,0,21361.824000000001,0]
[1,null,null,null,null,"Audit costs: External",null,null,67213,61799,69821,69821,73312,0,0,0,0,73312,0,73312,76977,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,W$305:W$4051))","v":0},0,76977,0,0,76977,0,80826,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AF$305:AF$4051))","v":0},0,80826,0,0,80826,0,85352.255999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F82,AO$305:AO$4051))","v":0},0,85352.255999999994,0,0,85352.255999999994,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F83,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4051,$F84,I$300:I$4051)","v":3628},2824,5302,5302,8250,0,0,0,0,8250,0,8250,7426,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,W$305:W$4051))","v":0},0,7426,{"$f":"SUMIF($F$300:$F$4051,$F84,Z$300:Z$4051)","v":0},0,7426,0,7470,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AF$305:AF$4051))","v":0},0,7470,{"$f":"SUMIF($F$300:$F$4051,$F84,AI$300:AI$4051)","v":0},0,7470,0,7888.32,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F84,AO$305:AO$4051))","v":0},0,7888.32,0,0,7888.32,0]
[1,null,null,null,null,"Communication (G&S)",null,null,2801,9403,10688,10688,11683,0,0,0,0,11683,0,11683,12340,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,W$305:W$4051))","v":0},0,12340,0,0,12340,0,12963,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AF$305:AF$4051))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":12963},0,0,12963,0,13688.928000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F85,AO$305:AO$4051))","v":0},0,13688.928000000002,0,0,13688.928000000002,0]
[1,null,null,null,null,"Computer services",null,null,768052,727934,700584,700584,857455,0,0,0,0,857455,0,857455,930699,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,W$305:W$4051))","v":0},0,930699,0,0,930699,0,942433,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AF$305:AF$4051))","v":0},0,942433,0,0,942433,0,995209.24800000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F86,AO$305:AO$4051))","v":0},0,995209.24800000002,0,0,995209.24800000002,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,189960,262324,141944,141944,91927,0,0,0,0,91927,0,91927,67768,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,W$305:W$4051))","v":0},0,67768,0,0,67768,0,78084,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AF$305:AF$4051))","v":0},0,78084,0,0,78084,0,82456.703999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F87,AO$305:AO$4051))","v":0},0,82456.703999999998,0,0,82456.703999999998,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,202,661,31783,31783,23053,0,0,0,0,23053,0,23053,22368,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,W$305:W$4051))","v":0},0,22368,0,0,22368,0,22606,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AF$305:AF$4051))","v":0},0,22606,0,0,22606,0,23871.936000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F88,AO$305:AO$4051))","v":0},0,23871.936000000002,0,0,23871.936000000002,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F89,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,19825,22670,10191,10191,30742,0,0,0,0,30742,0,30742,31279,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,W$305:W$4051))","v":0},0,31279,0,0,31279,0,31843,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AF$305:AF$4051))","v":0},0,31843,0,0,31843,0,33626.207999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F90,AO$305:AO$4051))","v":0},0,33626.207999999999,0,0,33626.207999999999,0]
[1,null,null,null,null,"Science and technological services",null,null,17447,25340,0,0,52730,0,0,0,0,52730,0,52730,55243,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,W$305:W$4051))","v":0},0,55243,0,0,55243,0,58096,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AF$305:AF$4051))","v":0},0,58096,0,0,58096,0,61349.376000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F91,AO$305:AO$4051))","v":0},0,61349.376000000004,0,0,61349.376000000004,0]
[1,null,null,null,null,"Contractors",null,null,71721,83809,118290,118290,123426,0,0,0,0,123426,0,123426,129228,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,W$305:W$4051))","v":0},0,129228,0,0,129228,0,136154,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AF$305:AF$4051))","v":0},0,136154,0,0,136154,0,143778.62400000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F92,AO$305:AO$4051))","v":0},0,143778.62400000001,0,0,143778.62400000001,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,12482,12167,28309,28309,33145,0,0,35791,0,68936,0,68936,34002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,W$305:W$4051))","v":0},0,34002,0,0,34002,0,34939,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AF$305:AF$4051))","v":0},0,34939,0,0,34939,0,36895.583999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F93,AO$305:AO$4051))","v":0},0,36895.583999999995,0,0,36895.583999999995,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4051,$F94,I$300:I$4051)","v":73},19,493,493,527,0,0,0,0,527,0,527,156,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,W$305:W$4051))","v":0},0,156,{"$f":"SUMIF($F$300:$F$4051,$F94,Z$300:Z$4051)","v":0},0,156,0,164,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AF$305:AF$4051))","v":0},0,164,{"$f":"SUMIF($F$300:$F$4051,$F94,AI$300:AI$4051)","v":0},0,164,0,173.184,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F94,AO$305:AO$4051))","v":0},0,173.184,{"$f":"SUMIF($F$300:$F$4051,$F94,AR$300:AR$4051)","v":0},0,173.184,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,180,1286,2777,2777,2753,0,0,0,0,2753,0,2753,2924,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,W$305:W$4051))","v":0},0,2924,0,0,2924,0,3125,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AF$305:AF$4051))","v":0},0,3125,0,0,3125,0,3300,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F95,AO$305:AO$4051))","v":0},0,3300,0,0,3300,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F96,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,2901,3774,3774,9071,0,0,0,0,9071,0,9071,8759,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,W$305:W$4051))","v":0},0,8759,0,0,8759,0,10493,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AF$305:AF$4051))","v":0},0,10493,0,0,10493,0,11080.608,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F97,AO$305:AO$4051))","v":0},0,11080.608,0,0,11080.608,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,36,102,102,53,0,0,0,0,53,0,53,61,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,W$305:W$4051))","v":0},0,61,0,0,61,0,66,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AF$305:AF$4051))","v":0},0,66,0,0,66,0,69.695999999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F98,AO$305:AO$4051))","v":0},0,69.695999999999998,0,0,69.695999999999998,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,30181,24613,49875,49875,35058,0,0,0,0,35058,0,35058,38065,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,W$305:W$4051))","v":0},0,38065,0,0,38065,0,42207,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AF$305:AF$4051))","v":0},0,42207,0,0,42207,0,44570.592000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F99,AO$305:AO$4051))","v":0},0,44570.592000000004,0,0,44570.592000000004,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,24276,29132,25754,25754,25999,0,0,0,0,25999,0,25999,25195,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,W$305:W$4051))","v":0},0,25195,0,0,25195,0,26237,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AF$305:AF$4051))","v":0},0,26237,0,0,26237,0,27706.271999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F100,AO$305:AO$4051))","v":0},0,27706.271999999997,0,0,27706.271999999997,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F101,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,11977,15852,5953,5953,8536,0,0,0,0,8536,0,8536,6951,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,W$305:W$4051))","v":0},0,6951,0,0,6951,0,7383,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AF$305:AF$4051))","v":0},0,7383,0,0,7383,0,7796.4479999999994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F102,AO$305:AO$4051))","v":0},0,7796.4479999999994,0,0,7796.4479999999994,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,14,24,0,0,41,0,0,0,0,41,0,41,62,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,W$305:W$4051))","v":0},0,62,0,0,62,0,76,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AF$305:AF$4051))","v":0},0,76,0,0,76,0,80.256,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F103,AO$305:AO$4051))","v":0},0,80.256,0,0,80.256,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4051,$F104,I$300:I$4051)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,W$305:W$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F104,Z$300:Z$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AF$305:AF$4051))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4051,$F104,AI$300:AI$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F104,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F105,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,9,14,677,677,708,0,0,0,0,708,0,708,789,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,W$305:W$4051))","v":0},0,789,0,0,789,0,850,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AF$305:AF$4051))","v":0},0,850,0,0,850,0,897.6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F106,AO$305:AO$4051))","v":0},0,897.6,0,0,897.6,0]
[1,null,null,null,null,"Consumable supplies",null,null,7765,13314,10069,10069,10689,0,0,0,0,10689,0,10689,10541,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,W$305:W$4051))","v":0},0,10541,0,0,10541,0,11138,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AF$305:AF$4051))","v":0},0,11138,0,0,11138,0,11761.727999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F107,AO$305:AO$4051))","v":0},0,11761.727999999999,0,0,11761.727999999999,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,8803,5140,5056,5056,5260,0,0,0,0,5260,0,5260,5989,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,W$305:W$4051))","v":0},0,5989,0,0,5989,0,6264,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AF$305:AF$4051))","v":0},0,6264,0,0,6264,0,6614.7839999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F108,AO$305:AO$4051))","v":0},0,6614.7839999999997,0,0,6614.7839999999997,0]
[1,null,null,null,null,"Operating leases",null,null,1362,1335,37858,37858,8375,0,0,0,0,8375,0,8375,9027,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,W$305:W$4051))","v":0},0,9027,0,0,9027,0,9302,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AF$305:AF$4051))","v":0},0,9302,0,0,9302,0,9822.9120000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F109,AO$305:AO$4051))","v":0},0,9822.9120000000003,0,0,9822.9120000000003,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F110,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,429539,344990,813186,813186,843996,0,0,0,0,843996,0,843996,883876,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,W$305:W$4051))","v":0},0,883876,0,0,883876,0,934028,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AF$305:AF$4051))","v":0},0,934028,0,0,934028,0,986333.56799999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F111,AO$305:AO$4051))","v":0},0,986333.56799999997,0,0,986333.56799999997,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F112,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,66010,67235,61054,61054,76857,0,0,-8122,0,68735,0,68735,78876,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,W$305:W$4051))","v":0},0,78876,0,0,78876,0,81989,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AF$305:AF$4051))","v":0},0,81989,0,0,81989,0,86580.384000000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F113,AO$305:AO$4051))","v":0},0,86580.384000000005,0,0,86580.384000000005,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4051,$F114,I$300:I$4051)","v":38979},68039,42349,42349,42875,0,0,0,0,42875,0,42875,44649,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,W$305:W$4051))","v":0},0,44649,{"$f":"SUMIF($F$300:$F$4051,$F114,Z$300:Z$4051)","v":0},0,44649,0,46955,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AF$305:AF$4051))","v":0},0,46955,{"$f":"SUMIF($F$300:$F$4051,$F114,AI$300:AI$4051)","v":0},0,46955,0,49584.479999999996,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F114,AO$305:AO$4051))","v":0},0,49584.479999999996,{"$f":"SUMIF($F$300:$F$4051,$F114,AR$300:AR$4051)","v":0},0,49584.479999999996,0]
[1,null,null,null,null,"Operating payments",null,null,5742,6164,12234,12234,12202,0,0,0,0,12202,0,12202,12938,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,W$305:W$4051))","v":0},0,12938,0,0,12938,0,13603,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AF$305:AF$4051))","v":0},0,13603,0,0,13603,0,14364.767999999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F115,AO$305:AO$4051))","v":0},0,14364.767999999998,0,0,14364.767999999998,0]
[1,null,null,null,null,"Venues and facilities",null,null,2285,1129,2865,2865,2008,0,0,0,0,2008,0,2008,2079,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,W$305:W$4051))","v":0},0,2079,0,0,2079,0,2190,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AF$305:AF$4051))","v":0},0,2190,0,0,2190,0,2312.64,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F116,AO$305:AO$4051))","v":0},0,2312.64,0,0,2312.64,0]
[0,null,null,{"$f":"$G$8&F117","v":"General SupportInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F117,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F117,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F117,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F117,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F117,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F117,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F118,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F119,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,1649108,1302234,1256341,1256341,1318394,0,0,0,0,1318394,0,1318394,1501385,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,1501385,0,0,1501385,0,1483150,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,1483150,0,0,1483150,0,1566208,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,1566208,0,0,1566208,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"General SupportProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,29,0,0,51,0,0,0,0,51,0,51,59,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F121,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F121,W$326:W$4051))","v":0},0,59,0,0,59,0,69,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F121,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F121,AF$326:AF$4051))","v":0},0,69,0,0,69,0,73,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F121,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F121,AO$326:AO$4051))","v":0},0,73,0,0,73,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F122,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F123,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4051,$F124,I$300:I$4051)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,W$305:W$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F124,Z$300:Z$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AF$305:AF$4051))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4051,$F124,AI$300:AI$4051)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F124,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,0,29,0,0,51,0,0,0,0,51,0,51,59,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,W$305:W$4051))","v":0},0,59,0,0,59,0,69,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AF$305:AF$4051))","v":0},0,69,0,0,69,0,73,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F125,AO$305:AO$4051))","v":0},0,73,0,0,73,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,29,0,0,51,0,0,0,0,51,0,51,59,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,W$305:W$4051))","v":0},0,59,0,0,59,0,69,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AF$305:AF$4051))","v":0},0,69,0,0,69,0,73,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F126,AO$305:AO$4051))","v":0},0,73,0,0,73,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F127,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"General SupportDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,368091,445685,483217,483217,551691,0,0,0,0,551691,0,551691,508845,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F128,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F128,W$326:W$4051))","v":0},0,508845,0,0,508845,0,420361,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F128,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F128,AF$326:AF$4051))","v":0},0,420361,0,0,420361,0,443902,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F128,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F128,AO$326:AO$4051))","v":0},0,443902,0,0,443902,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F129,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,368091,445685,483217,483217,551691,0,0,0,0,551691,0,551691,508845,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,W$305:W$4051))","v":0},0,508845,0,0,508845,0,420361,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AF$305:AF$4051))","v":0},0,420361,0,0,420361,0,443902,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F130,AO$305:AO$4051))","v":0},0,443902,0,0,443902,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"General SupportHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F131,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F131,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F131,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F131,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F131,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F131,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Foreign governments and international organisations",1,"General SupportForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,303347,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F132,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F132,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F132,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F132,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F132,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F132,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"General SupportPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,971571,846580,760898,760898,752276,0,0,0,0,752276,0,752276,982854,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F133,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F133,W$326:W$4051))","v":0},0,982854,0,0,982854,0,1051497,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F133,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F133,AF$326:AF$4051))","v":0},0,1051497,0,0,1051497,0,1110381,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F133,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F133,AO$326:AO$4051))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":1110381},0,0,1110381,0]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4051,$F134,I$300:I$4051)","v":920325},846515,760898,760898,752276,0,0,0,0,752276,0,752276,982854,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,W$305:W$4051))","v":0},0,982854,{"$f":"SUMIF($F$300:$F$4051,$F134,Z$300:Z$4051)","v":0},0,982854,0,1051497,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AF$305:AF$4051))","v":0},0,1051497,{"$f":"SUMIF($F$300:$F$4051,$F134,AI$300:AI$4051)","v":0},0,1051497,0,1110381,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F134,AO$305:AO$4051))","v":0},0,1110381,{"$f":"SUMIF($F$300:$F$4051,$F134,AR$300:AR$4051)","v":0},0,1110381,0]
[1,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,766713,829905,760898,760898,752276,0,0,0,0,752276,0,752276,982854,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,W$305:W$4051))","v":0},0,982854,0,0,982854,0,1051497,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AF$305:AF$4051))","v":0},0,1051497,0,0,1051497,0,1110381,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F135,AO$305:AO$4051))","v":0},0,1110381,0,0,1110381,0]
[1,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,153612,16610,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F136,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,51246,65,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F137,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,W$305:W$4051))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AF$305:AF$4051))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F138,AO$305:AO$4051))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,51246,65,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F139,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"General SupportNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F140,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F140,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F140,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F140,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F140,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F140,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"General SupportHouseholds"},null,"Households",null,null,6099,9940,12226,12226,14376,0,0,0,0,14376,0,14376,9627,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F141,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F141,W$326:W$4051))","v":0},0,9627,0,0,9627,0,11223,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F141,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F141,AF$326:AF$4051))","v":0},0,11223,0,0,11223,0,11852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F141,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F141,AO$326:AO$4051))","v":0},0,11852,0,0,11852,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,6099,8530,12226,12226,14376,0,0,0,0,14376,0,14376,9627,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,W$305:W$4051))","v":0},0,9627,0,0,9627,0,11223,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AF$305:AF$4051))","v":0},0,11223,0,0,11223,0,11852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F142,AO$305:AO$4051))","v":0},0,11852,0,0,11852,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,1410,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F143,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4051,$F144,I$300:I$4051)","v":369767},294831,161907,161907,141882,0,0,0,0,141882,0,141882,165018,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,165018,{"$f":"SUMIF($F$300:$F$4051,$F144,Z$300:Z$4051)","v":0},0,165018,0,172363,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,172363,{"$f":"SUMIF($F$300:$F$4051,$F144,AI$300:AI$4051)","v":0},0,172363,0,182015.32800000001,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,182015.32800000001,0,0,182015.32800000001,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"General SupportBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,401610,125142,229998,229998,241286,0,0,0,0,241286,0,120643,253352,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F145,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F145,W$326:W$4051))","v":0},0,253352,0,0,126676,0,266020,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F145,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F145,AF$326:AF$4051))","v":0},0,266020,0,0,133010,0,280917.12,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F145,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F145,AO$326:AO$4051))","v":0},0,280917.12,0,0,140458.56,0]
[1,null,null,null,null,"Buildings",null,null,200805,62571,114999,114999,120643,0,0,0,0,120643,0,120643,126676,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,W$305:W$4051))","v":0},0,126676,0,0,126676,0,133010,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AF$305:AF$4051))","v":0},0,133010,0,0,133010,0,140458.56,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F146,AO$305:AO$4051))","v":0},0,140458.56,0,0,140458.56,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,W$305:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AF$305:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F147,AO$305:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"General SupportMachinery and equipment"},null,"Machinery and equipment",null,null,167614,228293,46082,46082,20913,0,0,0,0,20913,0,20913,37987,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F148,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F148,W$326:W$4051))","v":0},0,37987,0,0,37987,0,38953,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F148,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F148,AF$326:AF$4051))","v":0},0,38953,0,0,38953,0,41134.367999999995,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F148,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F148,AO$326:AO$4051))","v":0},0,41134.367999999995,0,0,41134.367999999995,0]
[1,null,null,null,null,"Transport equipment",null,null,99209,149636,29497,29497,951,0,0,0,0,951,0,951,20852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,W$305:W$4051))","v":0},0,20852,0,0,20852,0,21653,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AF$305:AF$4051))","v":0},0,21653,0,0,21653,0,22865.567999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F149,AO$305:AO$4051))","v":0},0,22865.567999999999,0,0,22865.567999999999,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,68405,78657,16585,16585,19962,0,0,0,0,19962,0,19962,17135,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,V$305:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,W$305:W$4051))","v":0},0,17135,0,0,17135,0,17300,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AE$305:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AF$305:AF$4051))","v":0},0,17300,0,0,17300,0,18268.8,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AN$305:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4051,$F150,AO$305:AO$4051))","v":0},0,18268.8,0,0,18268.8,0]
[0,null,null,{"$f":"$G$8&F151","v":"General SupportHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F151,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F151,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F151,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F151,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F151,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F151,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,"General SupportSpecialised military assets",null,"Specialised military assets",null,null,0,3379,22,22,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F152,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F152,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F152,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F152,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F152,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F152,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,"General SupportBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F153,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F153,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F153,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F153,AF$326:AF$4051))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F153,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F153,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[0,null,null,"General SupportLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F154,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F154,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F154,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F154,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F154,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F154,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,"General SupportSoftware and other intangible assets",null,"Software and other intangible assets",null,null,1348,588,804,804,326,0,0,0,0,326,0,326,355,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F155,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F155,W$326:W$4051))","v":0},0,355,0,0,355,0,400,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F155,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F155,AF$326:AF$4051))","v":0},0,400,0,0,400,0,422.40000000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F155,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F155,AO$326:AO$4051))","v":0},0,422.40000000000003,0,0,422.40000000000003,0]
[1,null,null,"General SupportPayments for financial assets",null,"Payments for financial assets",null,null,535,2322,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4051,$F156,V$326:V$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4051,$F156,W$326:W$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4051,$F156,AE$326:AE$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4051,$F156,AF$326:AF$4051))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4051,$F156,AN$326:AN$4051))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4051,$F156,AO$326:AO$4051))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":5224571},4914059,5372614,5372614,5911093,0,0,13194,0,5924287,0,5924287,6140863,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},6140863,0,0,6140863,0,6220602,0,0,0,6220602,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,6220602,0,6607553.5851225276,0,0,0,6607553.5851225276,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,6607553.5851225276,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":1},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":1},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":1},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":1},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4051,$F170,I$305:I$4051)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,S$305:S$4051)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,U$305:U$4051)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,Z$305:Z$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AA$305:AA$4051)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AD$305:AD$4051)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AI$305:AI$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AJ$305:AJ$4051)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AM$305:AM$4051)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AR$305:AR$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F170,AS$305:AS$4051)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,S$305:S$4051)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,Z$305:Z$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AA$305:AA$4051)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AI$305:AI$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AJ$305:AJ$4051)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AR$305:AR$4051)","v":0},{"$f":"SUMIF($F$305:$F$4051,$F171,AS$305:AS$4051)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Armaments Corporation of South Africa",null,null,0,7109,7109,7109,7465,0,0,0,0,{"$f":"SUM(M177:Q177)","v":7465},null,{"$f":"R177-S177","v":7465},7838,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":7838},null,null,{"$f":"Y177+Z177+AA177","v":7838},{"$f":"AB177-U177","v":0},8230,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":8230},null,null,{"$f":"AH177+AI177+AJ177","v":8230},{"$f":"AK177-AD177","v":0},8691,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":8691},null,null,{"$f":"AQ177+AR177+AS177","v":8691},{"$f":"AT177-AM177","v":0},null,"Subsidies on products and production (pc)","Current","Joint Logistic Services",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,2976,4576,9667,9667,9314,0,0,0,0,9314,null,{"$f":"R178-S178","v":9314},7334,null,null,0,7334,null,null,7334,0,7569,null,null,0,7569,null,null,{"$f":"AH178+AI178+AJ178","v":7569},0,7993,null,null,0,7993,null,null,{"$f":"AQ178+AR178+AS178","v":7993},0,null,"Social benefits","Current","Joint Logistic Services",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,3,"Employee social benefits",null,null,221,2354,1127,1127,2217,0,0,0,0,2217,null,2217,100,null,null,0,100,null,null,100,0,1055,null,null,0,1055,null,null,1055,0,1114,null,null,0,1114,null,null,1114,0,null,"Social benefits","Current","Command and Management Information Systems",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,4,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","Command and Management Information Systems",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,5,"Employee social benefits",null,null,902,1600,1432,1432,2845,0,0,0,0,2845,null,2845,2193,null,null,0,2193,null,null,2193,0,2599,null,null,0,2599,null,null,2599,0,2745,null,null,{"$f":"SUM(AN181:AO181)","v":0},2745,null,null,2745,{"$f":"AT181-AM181","v":0},null,"Social benefits","Current","Military Police",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,6,"Armaments Corporation of South Africa",null,null,766713,822796,753789,753789,744811,0,0,0,0,744811,null,744811,975016,null,null,0,975016,null,null,975016,0,1043267,null,null,0,{"$f":"AD182+AG182","v":1043267},null,null,1043267,0,1101690,null,null,0,1101690,null,null,1101690,0,null,"Subsidies on products and production (pc)","Current","Departmental Support",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,7,"Employee social benefits",null,null,2000,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","Departmental Support",0,"Other","Severance packages ","Severance packages ",""]
[1,null,null,null,8,"Special defence account",null,null,17500,2900,58648,58648,35026,0,0,0,0,35026,null,35026,23404,null,null,0,23404,null,null,23404,0,36510,null,null,0,36510,null,null,36510,0,38555,null,null,0,38555,null,null,38555,0,null,"Departmental agencies (non-business entities)","Current","Command and Management Information Systems",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,9,"Special defence account",null,null,635,667,673,673,716,0,0,0,0,716,null,716,780,null,null,0,780,null,null,780,0,851,null,null,0,851,null,null,851,0,899,null,null,0,899,null,null,899,0,null,"Departmental agencies (non-business entities)","Current","Military Police",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,10,"Special defence account",null,null,347856,442116,423893,423893,515879,0,0,0,0,515879,null,515879,484587,null,null,0,484587,null,null,484587,0,382922,null,null,0,382922,null,null,382922,0,404366,null,null,0,404366,null,null,404366,0,null,"Departmental agencies (non-business entities)","Current","Technology Development",0,"Budgetary allocation to entities","Acquisition and upgrading of main weapon systems and technology","Acquisition and upgrading of main weapon systems and technology",""]
[1,null,null,null,11,"Claims against the state",null,null,2100,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Departmental Support",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,12,"Communication",null,null,0,2,3,3,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,null,"Departmental agencies (non-business entities)","Current","Joint Logistic Services",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,13,"Communication",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Command and Management Information Systems",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,14,"Communication",null,null,0,0,0,0,67,0,0,0,0,67,null,67,71,null,null,0,71,null,null,71,0,75,null,null,0,75,null,null,75,0,79,null,null,0,79,null,null,79,0,null,"Departmental agencies (non-business entities)","Current","Military Police",0,"Other","Radio and television licences","Radio and television licences",""]
[1,null,null,null,15,"Vehicle licences",null,null,0,29,0,0,51,0,0,0,0,51,null,51,59,null,null,0,59,null,null,59,0,69,null,null,0,69,null,null,69,0,73,null,null,0,73,null,null,73,0,null,"Municipal bank accounts","Current","Military Police",0,"Other","Licence fees paid to municipalities","Licence fees paid to municipalities",""]
[1,null,null,null,16,"Claims against the state",null,null,303347,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Foreign governments and international organisations","Current","Departmental Support",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,17,"Armaments Corporation of South Africa",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to public corporations","Current","Command and Management Information Systems",0,"Budgetary allocation to entities","Acquisition, maintenance and disposal services in terms of defence matériel, including research","Acquisition, maintenance and disposal services in terms of defence matériel, including research",""]
[1,null,null,null,18,"Claims against the state",null,null,153612,16610,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to public corporations","Current","Departmental Support",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,19,"Claims against the state",null,null,51246,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Departmental Support",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,20,"Claims against the state",null,null,0,65,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Joint Logistic Services",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,21,"Claims against the state",null,null,0,208,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Joint Logistic Services",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,22,"Claims against the state",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Command and Management Information Systems",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[1,null,null,null,23,"Claims against the state",null,null,0,1200,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Departmental Support",0,"Other","Unforeseen claims against the state","Unforeseen claims against the state",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M209:Q209)","v":0},null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN209:AO209)","v":0},0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,0,{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F242:BB242,\"<>0\")-COUNTBLANK(F242:BB242))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":1649108},1302234,1256341,1256341,1318394,0,0,0,0,1318394,0,1318394,1501385,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":1501385},0,0,1501385,0,1483150,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":1483150},0,0,1483150,0,1566208,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":1566208},0,0,1566208,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,519,32,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,"Joint Logistic Services",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,16,90,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,"Military Police",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,0,2200,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental Support",null,"Thefts and losses","Thefts and losses",{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental Support",null,"Denel contract termination cost","Thefts and losses",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"General Support"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J287:N287)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A300","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"General Support"}]
[1,null,null,null,{"$f":"B300","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A300+3,0)<>\"\",OFFSET($F$43,A300+3,0),\"\")","v":"Joint Logistic Services"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Chief Logistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F311:AF311,\"<>0\")-COUNTBLANK(F311:AF311))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G320,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I424:AU424,\">0.5\")+COUNTIF(I424:AU424,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E301))&E301","v":"019008001"},null,null,1,"Joint Logistic Services",0,null,2055116,2125739,2618464,2618464,2916867,0,0,-8515,0,{"$f":"SUM(M326:Q326)","v":2908352},null,{"$f":"R326-S326","v":2908352},2952058,null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":2952058},null,null,{"$f":"U326+X326+Z326+AA326","v":2952058},{"$f":"AB326-U326","v":0},3012529,null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":3012529},null,null,{"$f":"AD326+AG326+AI326+AJ326","v":3012529},{"$f":"AK326-AD326","v":0},3208146.8672038084,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":3208146.8672038084},null,null,{"$f":"AM326+AP326+AR326+AS326","v":3208146.8672038084},{"$f":"AT326-AM326","v":0}]
[{"$f":"IF(SUM(COUNTIF(F327:AU327,\"<>0\")-COUNTBLANK(F327:AU327))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},0,null,null,0,{"$f":"U327+X327","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM327+AP327+AR327+AS327","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD330+AG330","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I326:I335)","v":2055116},2125739,2618464,2618464,2916867,0,0,-8515,0,2908352,0,2908352,2952058,0,0,0,2952058,0,0,2952058,0,3012529,0,0,{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":3012529},0,{"$f":"SUM(AJ326:AJ335)","v":0},{"$f":"SUM(AK326:AK335)","v":3012529},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"SUM(AM326:AM335)","v":3208146.8672038084},0,0,{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":3208146.8672038084},0,{"$f":"SUM(AS326:AS335)","v":0},{"$f":"SUM(AT326:AT335)","v":3208146.8672038084},{"$f":"SUM(AU326:AU335)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U337+X337","v":0},null,null,null,null,null,null,null,null,{"$f":"AD337+AG337","v":0},null,null,null,null,null,null,null,null,{"$f":"AM337+AP337","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I339,I342,I381)","v":1750916},1862192,2444351,2444351,2762202,0,0,-8515,0,2753687,0,2753687,2780734,0,0,0,{"$f":"U338+X338","v":2780734},{"$f":"SUM(Z339,Z342,Z381)","v":0},{"$f":"SUM(AA339,AA342,AA381)","v":0},{"$f":"U338+X338+Z338+AA338","v":2780734},0,2833018,0,0,{"$f":"SUM(AG339,AG342,AG381)","v":0},{"$f":"AD338+AG338","v":2833018},{"$f":"SUM(AI339,AI342,AI381)","v":0},{"$f":"SUM(AJ339,AJ342,AJ381)","v":0},{"$f":"AD338+AG338+AI338+AJ338","v":2833018},{"$f":"SUM(AL339,AL342,AL381)","v":0},{"$f":"SUM(AM339,AM342,AM381)","v":3018583.1632038085},0,0,{"$f":"SUM(AP339,AP342,AP381)","v":0},{"$f":"AM338+AP338","v":3018583.1632038085},{"$f":"SUM(AR339,AR342,AR381)","v":0},{"$f":"SUM(AS339,AS342,AS381)","v":0},{"$f":"AM338+AP338+AR338+AS338","v":3018583.1632038085},{"$f":"SUM(AU339,AU342,AU381)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I339:AU339,\"<>0\")-COUNTBLANK(I339:AU339))<>0,1,0))","v":1},{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F339,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I340:I341)","v":909201},989283,1180857,1180857,1427615,0,0,-36184,0,1391431,0,1391431,1361187,0,0,0,{"$f":"U339+X339","v":1361187},{"$f":"SUM(Z340:Z341)","v":0},{"$f":"SUM(AA340:AA341)","v":0},{"$f":"U339+X339+Z339+AA339","v":1361187},0,1345808,0,0,{"$f":"SUM(AG340:AG341)","v":0},{"$f":"AD339+AG339","v":1345808},{"$f":"SUM(AI340:AI341)","v":0},{"$f":"SUM(AJ340:AJ341)","v":0},{"$f":"AD339+AG339+AI339+AJ339","v":1345808},{"$f":"SUM(AL340:AL341)","v":0},{"$f":"SUM(AM340:AM341)","v":1448089.4032038082},0,0,{"$f":"SUM(AP340:AP341)","v":0},{"$f":"AM339+AP339","v":1448089.4032038082},{"$f":"SUM(AR340:AR341)","v":0},{"$f":"SUM(AS340:AS341)","v":0},{"$f":"AM339+AP339+AR339+AS339","v":1448089.4032038082},{"$f":"SUM(AU340:AU341)","v":0}]
[1,{"$f":"B339","v":"019008001001"},null,null,null,"Salaries and wages",null,null,809635,880944,1063684,1063684,1279842,0,0,-36184,0,{"$f":"SUM(M340:Q340)","v":1243658},null,{"$f":"R340-S340","v":1243658},1214093,null,null,{"$f":"SUM(V340:W340)","v":0},{"$f":"U340+X340","v":1214093},null,null,{"$f":"U340+X340+Z340+AA340","v":1214093},{"$f":"AB340-U340","v":0},1202937,null,null,{"$f":"SUM(AE340:AF340)","v":0},{"$f":"AD340+AG340","v":1202937},null,null,{"$f":"AD340+AG340+AI340+AJ340","v":1202937},{"$f":"AK340-AD340","v":0},1294360.2077129721,null,null,{"$f":"SUM(AN340:AO340)","v":0},{"$f":"AM340+AP340","v":1294360.2077129721},null,null,{"$f":"AM340+AP340+AR340+AS340","v":1294360.2077129721},{"$f":"AT340-AM340","v":0}]
[1,"019008001001",null,null,null,"Social contributions",null,null,99566,108339,117173,117173,147773,0,0,0,0,{"$f":"SUM(M341:Q341)","v":147773},null,{"$f":"R341-S341","v":147773},147094,null,null,{"$f":"SUM(V341:W341)","v":0},{"$f":"U341+X341","v":147094},null,null,{"$f":"U341+X341+Z341+AA341","v":147094},{"$f":"AB341-U341","v":0},142871,null,null,{"$f":"SUM(AE341:AF341)","v":0},{"$f":"AD341+AG341","v":142871},null,null,{"$f":"AD341+AG341+AI341+AJ341","v":142871},{"$f":"AK341-AD341","v":0},153729.19549083622,null,null,{"$f":"SUM(AN341:AO341)","v":0},{"$f":"AM341+AP341","v":153729.19549083622},null,null,{"$f":"AM341+AP341+AR341+AS341","v":153729.19549083622},{"$f":"AT341-AM341","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F342,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I343:I380)","v":841715},872909,1263494,1263494,1334587,0,0,27669,0,1362256,0,1362256,1419547,0,0,0,1419547,{"$f":"SUM(Z343:Z380)","v":0},0,1419547,0,1487210,0,0,0,{"$f":"SUM(AH343:AH380)","v":1487210},0,0,{"$f":"SUM(AK343:AK380)","v":1487210},0,1570493.7600000002,0,0,0,{"$f":"SUM(AQ343:AQ380)","v":1570493.7600000002},0,0,{"$f":"SUM(AT343:AT380)","v":1570493.7600000002},0]
[0,{"$f":"B342","v":"019008001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"U343+X343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AD343+AG343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AM343+AP343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[1,"019008001002",null,null,null,"Advertising",null,null,535,93,228,228,303,0,0,0,0,303,null,303,426,null,null,0,426,null,null,426,0,440,null,null,0,440,null,null,440,0,464.64000000000004,null,null,0,464.64000000000004,null,null,464.64000000000004,0]
[1,"019008001002",null,null,null,"Minor Assets",null,null,8262,9627,17932,17932,16380,0,0,0,0,16380,null,16380,17275,null,null,0,17275,null,null,17275,0,17419,null,null,0,17419,null,null,17419,0,18394.464,null,null,0,18394.464,null,null,18394.464,0]
[1,"019008001002",null,null,null,"Audit costs: External",null,null,10783,9180,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008001002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Catering: Departmental activities",null,null,3228,2330,5079,5079,8029,0,0,0,0,8029,null,8029,7180,null,null,0,7180,null,null,7180,0,7211,null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":7211},null,null,7211,0,7614.8159999999998,null,null,0,7614.8159999999998,null,null,7614.8159999999998,0]
[1,"019008001002",null,null,null,"Communication (G&S)",null,null,1815,1706,2770,2770,2914,0,0,0,0,2914,null,2914,3070,null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":3070},null,null,3070,0,3229,null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":3229},null,null,3229,0,3409.8240000000001,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":3409.8240000000001},null,null,3409.8240000000001,0]
[1,"019008001002",null,null,null,"Computer services",null,null,45900,57137,54653,54653,127776,0,0,0,0,127776,null,127776,161465,null,null,0,161465,null,null,161465,0,165118,null,null,0,165118,null,null,165118,0,174364.60800000001,null,null,0,174364.60800000001,null,null,174364.60800000001,0]
[1,"019008001002",null,null,null,"Consultants: Business and advisory services",null,null,162935,226707,90936,90936,23893,0,0,0,0,23893,null,23893,27855,null,null,0,27855,null,null,27855,0,32086,null,null,0,32086,null,null,32086,0,33882.815999999999,null,null,0,33882.815999999999,null,null,33882.815999999999,0]
[1,"019008001002",null,null,null,"Infrastructure and planning services",null,null,202,661,31762,31762,23031,0,0,0,0,23031,null,23031,22368,null,null,0,22368,null,null,22368,0,22582,null,null,0,22582,null,null,22582,0,23846.592000000001,null,null,0,23846.592000000001,null,null,23846.592000000001,0]
[0,"019008001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Legal services (G&S)",null,null,103,109,56,56,100,0,0,0,0,{"$f":"SUM(M354:Q354)","v":100},null,100,105,null,null,0,105,null,null,105,0,110,null,null,0,110,null,null,110,0,116.16000000000001,null,null,0,116.16000000000001,null,null,116.16000000000001,0]
[1,"019008001002",null,null,null,"Science and technological services",null,null,6681,12456,0,0,32237,0,0,0,0,32237,null,32237,33726,null,null,0,33726,null,null,33726,0,35413,null,null,0,35413,null,null,35413,0,37396.128000000004,null,null,0,37396.128000000004,null,null,37396.128000000004,0]
[1,"019008001002",null,null,null,"Contractors",null,null,4862,13098,38623,38623,41293,0,0,0,0,41293,null,41293,42964,null,null,0,42964,null,null,42964,0,45652,null,null,0,45652,null,null,45652,0,48208.512000000002,null,null,0,48208.512000000002,null,null,48208.512000000002,0]
[1,"019008001002",null,null,null,"Agency and support/outsourced services",null,null,11738,11974,27877,27877,32793,0,0,35791,0,68584,null,68584,33623,null,null,0,33623,null,null,33623,0,34531,null,null,0,34531,null,null,34531,0,36464.735999999997,null,null,0,36464.735999999997,null,null,36464.735999999997,0]
[1,"019008001002",null,null,null,"Entertainment",null,null,65,0,24,24,24,0,0,0,0,24,null,24,25,null,null,0,25,null,null,25,0,26,null,null,0,26,null,null,26,0,27.456,null,null,0,27.456,null,null,27.456,0]
[1,"019008001002",null,null,null,"Fleet services (including government motor transport)",null,null,80,663,1895,1895,1916,0,0,0,0,1916,null,1916,2011,null,null,0,2011,null,null,2011,0,2152,null,null,0,2152,null,null,2152,0,2272.5120000000002,null,null,0,2272.5120000000002,null,null,2272.5120000000002,0]
[0,"019008001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,2556,3245,3245,3365,0,0,0,0,{"$f":"SUM(M361:Q361)","v":3365},null,3365,2860,null,null,0,2860,null,null,2860,0,3782,null,null,0,3782,null,null,3782,0,3993.7920000000004,null,null,0,3993.7920000000004,null,null,3993.7920000000004,0]
[1,"019008001002",null,null,null,"Inventory: Farming supplies",null,null,0,9,27,27,25,0,0,0,0,25,null,25,26,null,null,0,26,null,null,26,0,28,null,null,0,28,null,null,28,0,29.568000000000001,null,null,0,29.568000000000001,null,null,29.568000000000001,0]
[1,"019008001002",null,null,null,"Inventory: Food and food supplies",null,null,19541,14265,30586,30586,27768,0,0,0,0,27768,null,27768,29147,null,null,0,29147,null,null,29147,0,30585,null,null,0,30585,null,null,30585,0,32297.760000000002,null,null,0,32297.760000000002,null,null,32297.760000000002,0]
[1,"019008001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,16890,20585,20166,20166,17351,0,0,0,0,17351,null,17351,17113,null,null,0,17113,null,null,17113,0,17920,null,null,0,17920,null,null,17920,0,18923.52,null,null,0,18923.52,null,null,18923.52,0]
[0,"019008001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Inventory: Materials and supplies",null,null,10729,15100,5297,5297,7622,0,0,0,0,7622,null,7622,6385,null,null,0,6385,null,null,6385,0,6761,null,null,0,6761,null,null,6761,0,7139.616,null,null,0,7139.616,null,null,7139.616,0]
[1,"019008001002",null,null,null,"Inventory: Medical supplies",null,null,13,24,0,0,15,0,0,0,0,15,null,15,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,8.4480000000000004,null,null,0,8.4480000000000004,null,null,8.4480000000000004,0]
[0,"019008001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Inventory: Other supplies",null,null,0,0,192,192,177,0,0,0,0,177,null,177,210,null,null,0,210,null,null,210,0,220,null,null,0,220,null,null,220,0,232.32000000000002,null,null,0,232.32000000000002,null,null,232.32000000000002,0]
[1,"019008001002",null,null,null,"Consumable supplies",null,null,6221,10284,7706,7706,7797,0,0,0,0,7797,null,7797,7517,null,null,0,7517,null,null,7517,0,7888,null,null,0,7888,null,null,7888,0,8329.7279999999992,null,null,0,8329.7279999999992,null,null,8329.7279999999992,0]
[1,"019008001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,6469,3850,3760,3760,3901,0,0,0,0,3901,null,3901,4518,null,null,0,4518,null,null,4518,0,4726,null,null,0,4726,null,null,4726,0,4990.6559999999999,null,null,0,4990.6559999999999,null,null,4990.6559999999999,0]
[1,"019008001002",null,null,null,"Operating leases",null,null,1362,1335,4837,4837,4623,0,0,0,0,4623,null,4623,5115,null,null,0,5115,null,null,5115,0,4740,null,null,0,4740,null,null,4740,0,5005.4399999999996,null,null,0,5005.4399999999996,null,null,5005.4399999999996,0]
[0,"019008001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Property payments",null,null,426618,340753,811223,811223,836480,0,0,0,0,836480,null,836480,876189,null,null,0,876189,null,null,876189,0,920614,null,null,0,920614,null,null,920614,0,972168.38399999996,null,null,0,972168.38399999996,null,null,972168.38399999996,0]
[0,"019008001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008001002",null,null,null,"Travel and subsistence",null,null,53440,55122,51034,51034,62188,0,0,-8122,0,54066,null,54066,63566,null,null,0,63566,null,null,63566,0,66501,null,null,0,66501,null,null,66501,0,70225.055999999997,null,null,0,70225.055999999997,null,null,70225.055999999997,0]
[1,"019008001002",null,null,null,"Training and development",null,null,37222,57974,39958,39958,40386,0,0,0,0,40386,null,40386,42067,null,null,0,42067,null,null,42067,0,44151,null,null,0,44151,null,null,44151,0,46623.455999999998,null,null,0,46623.455999999998,null,null,46623.455999999998,0]
[1,"019008001002",null,null,null,"Operating payments",null,null,4601,4741,11358,11358,11062,0,0,0,0,11062,null,11062,11610,null,null,0,11610,null,null,11610,0,12177,null,null,0,12177,null,null,12177,0,12858.911999999998,null,null,0,12858.911999999998,null,null,12858.911999999998,0]
[1,"019008001002",null,null,null,"Venues and facilities",null,null,1420,570,2270,2270,1138,0,0,0,0,1138,null,1138,1123,null,null,0,1123,null,null,1123,0,1140,null,null,0,1140,null,null,1140,0,1203.8400000000001,null,null,0,1203.8400000000001,null,null,1203.8400000000001,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F381,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU382:AU383)","v":0}]
[0,{"$f":"B381","v":"019008001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M382:Q382)","v":0},null,{"$f":"R382-S382","v":0},0,null,null,{"$f":"SUM(V382:W382)","v":0},{"$f":"U382+X382","v":0},null,null,{"$f":"U382+X382+Z382+AA382","v":0},{"$f":"AB382-U382","v":0},0,null,null,{"$f":"SUM(AE382:AF382)","v":0},{"$f":"AD382+AG382","v":0},null,null,{"$f":"AD382+AG382+AI382+AJ382","v":0},{"$f":"AK382-AD382","v":0},0,null,null,{"$f":"SUM(AN382:AO382)","v":0},{"$f":"AM382+AP382","v":0},null,null,{"$f":"AM382+AP382+AR382+AS382","v":0},{"$f":"AT382-AM382","v":0}]
[0,"019008001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R383-S383","v":0},0,null,null,{"$f":"SUM(V383:W383)","v":0},{"$f":"U383+X383","v":0},null,null,{"$f":"U383+X383+Z383+AA383","v":0},{"$f":"AB383-U383","v":0},0,null,null,{"$f":"SUM(AE383:AF383)","v":0},{"$f":"AD383+AG383","v":0},null,null,{"$f":"AD383+AG383+AI383+AJ383","v":0},{"$f":"AK383-AD383","v":0},0,null,null,{"$f":"SUM(AN383:AO383)","v":0},{"$f":"AM383+AP383","v":0},null,null,{"$f":"AM383+AP383+AR383+AS383","v":0},{"$f":"AT383-AM383","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I385,I392,I395,I396,I397,I404,I405)","v":2976},{"$f":"SUM(J385,J392,J395,J396,J397,J404,J405)","v":11960},16779,16779,16782,0,0,0,0,16782,{"$f":"SUM(S385,S392,S395,S396,S397,S404,S405)","v":0},16782,15175,0,0,0,15175,0,0,15175,0,15802,0,0,0,15802,0,0,15802,0,16687,0,0,0,16687,0,0,16687,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F385,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I385:AU385,\"<>0\")-COUNTBLANK(I385:AU385))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I386,I389)","v":0},{"$f":"SUM(J386,J389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S386,S389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A300,0)","v":"Joint Logistic Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I387:I388)","v":0},{"$f":"SUM(J387:J388)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S387:S388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C385:$D386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C385:$D386)","v":0},{"$f":"SUM(V387:W387)","v":0},{"$f":"U387+X387","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C385:$D386)","v":0},{"$f":"AB387-U387","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C385:$D386)","v":0},{"$f":"SUM(AE387:AF387)","v":0},{"$f":"AD387+AG387","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C385:$D386)","v":0},{"$f":"AK387-AD387","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C385:$D386)","v":0},{"$f":"SUM(AN387:AO387)","v":0},{"$f":"AM387+AP387","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C385:$D386)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C385:$D386)","v":0},{"$f":"AT387-AM387","v":0}]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C387:$D388)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C387:$D388)","v":0},{"$f":"SUM(V388:W388)","v":0},{"$f":"U388+X388","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C387:$D388)","v":0},{"$f":"AB388-U388","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C387:$D388)","v":0},{"$f":"SUM(AE388:AF388)","v":0},{"$f":"AD388+AG388","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C387:$D388)","v":0},{"$f":"AK388-AD388","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C387:$D388)","v":0},{"$f":"SUM(AN388:AO388)","v":0},{"$f":"AM388+AP388","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C387:$D388)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C387:$D388)","v":0},{"$f":"AT388-AM388","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C389:$D390)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C389:$D390)","v":0},{"$f":"SUM(V390:W390)","v":0},{"$f":"U390+X390","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C389:$D390)","v":0},{"$f":"AB390-U390","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C389:$D390)","v":0},{"$f":"SUM(AE390:AF390)","v":0},{"$f":"AD390+AG390","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C389:$D390)","v":0},{"$f":"AK390-AD390","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C389:$D390)","v":0},{"$f":"SUM(AN390:AO390)","v":0},{"$f":"AM390+AP390","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C389:$D390)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C389:$D390)","v":0},{"$f":"AT390-AM390","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C391:$D392)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C391:$D392)","v":0},{"$f":"SUM(V391:W391)","v":0},{"$f":"U391+X391","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C391:$D392)","v":0},{"$f":"AB391-U391","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C391:$D392)","v":0},{"$f":"SUM(AE391:AF391)","v":0},{"$f":"AD391+AG391","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C391:$D392)","v":0},{"$f":"AK391-AD391","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C391:$D392)","v":0},{"$f":"SUM(AN391:AO391)","v":0},{"$f":"AM391+AP391","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C391:$D392)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C391:$D392)","v":0},{"$f":"AT391-AM391","v":0}]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":2},3,3,3,0,0,0,0,3,{"$f":"SUM(S393:S394)","v":0},3,3,0,0,0,3,{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":3},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":3},0,0,0,3,{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":3},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":3},{"$f":"SUM(AN393:AN394)","v":0},0,0,3,{"$f":"SUM(AR393:AR394)","v":0},{"$f":"SUM(AS393:AS394)","v":0},{"$f":"SUM(AT393:AT394)","v":3},{"$f":"SUM(AU393:AU394)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C393:$D394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C393:$D394)","v":0},{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C393:$D394)","v":0},{"$f":"AB393-U393","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C393:$D394)","v":0},{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C393:$D394)","v":0},{"$f":"AK393-AD393","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C393:$D394)","v":0},{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C393:$D394)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C393:$D394)","v":0},{"$f":"AT393-AM393","v":0}]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C395:$D396)","v":0},2,3,3,3,0,0,0,0,3,{"$f":"DSUM($I$172:$BA$261,S$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C395:$D396)","v":3},{"$f":"DSUM($I$172:$BA$261,U$172,$C395:$D396)","v":3},{"$f":"DSUM($I$172:$BA$261,V$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C395:$D396)","v":0},{"$f":"SUM(V394:W394)","v":0},{"$f":"U394+X394","v":3},{"$f":"DSUM($I$172:$BA$261,Z$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C395:$D396)","v":3},{"$f":"AB394-U394","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C395:$D396)","v":3},{"$f":"DSUM($I$172:$BA$261,AE$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C395:$D396)","v":0},{"$f":"SUM(AE394:AF394)","v":0},{"$f":"AD394+AG394","v":3},{"$f":"DSUM($I$172:$BA$261,AI$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C395:$D396)","v":3},{"$f":"AK394-AD394","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C395:$D396)","v":3},{"$f":"DSUM($I$172:$BA$261,AN$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C395:$D396)","v":0},{"$f":"SUM(AN394:AO394)","v":0},{"$f":"AM394+AP394","v":3},{"$f":"DSUM($I$172:$BA$261,AR$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C395:$D396)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C395:$D396)","v":3},{"$f":"AT394-AM394","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C397:$D398)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C397:$D398)","v":0},{"$f":"SUM(V395:W395)","v":0},{"$f":"U395+X395","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C397:$D398)","v":0},{"$f":"AB395-U395","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C397:$D398)","v":0},{"$f":"SUM(AE395:AF395)","v":0},{"$f":"AD395+AG395","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C397:$D398)","v":0},{"$f":"AK395-AD395","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C397:$D398)","v":0},{"$f":"SUM(AN395:AO395)","v":0},{"$f":"AM395+AP395","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C397:$D398)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C397:$D398)","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C399:$D400)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C399:$D400)","v":0},{"$f":"SUM(V396:W396)","v":0},{"$f":"U396+X396","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C399:$D400)","v":0},{"$f":"AB396-U396","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C399:$D400)","v":0},{"$f":"SUM(AE396:AF396)","v":0},{"$f":"AD396+AG396","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C399:$D400)","v":0},{"$f":"AK396-AD396","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C399:$D400)","v":0},{"$f":"SUM(AN396:AO396)","v":0},{"$f":"AM396+AP396","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C399:$D400)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C399:$D400)","v":0},{"$f":"AT396-AM396","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I398,I401)","v":0},{"$f":"SUM(J398,J401)","v":7174},7109,7109,7465,0,0,0,0,7465,{"$f":"SUM(S398,S401)","v":0},7465,7838,0,0,0,7838,0,0,7838,0,8230,0,0,0,8230,0,0,8230,0,8691,0,0,0,8691,0,0,8691,0]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":7109},7109,7109,7465,0,0,0,0,7465,{"$f":"SUM(S399:S400)","v":0},7465,7838,0,0,0,7838,0,0,7838,0,8230,0,0,0,8230,0,0,8230,0,8691,0,0,0,8691,0,0,8691,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C401:$D402)","v":0},7109,7109,7109,7465,0,0,0,0,7465,{"$f":"DSUM($I$172:$BA$261,S$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C401:$D402)","v":7465},{"$f":"DSUM($I$172:$BA$261,U$172,$C401:$D402)","v":7838},{"$f":"DSUM($I$172:$BA$261,V$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C401:$D402)","v":0},{"$f":"SUM(V399:W399)","v":0},{"$f":"U399+X399","v":7838},{"$f":"DSUM($I$172:$BA$261,Z$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C401:$D402)","v":7838},{"$f":"AB399-U399","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C401:$D402)","v":8230},{"$f":"DSUM($I$172:$BA$261,AE$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C401:$D402)","v":0},{"$f":"SUM(AE399:AF399)","v":0},{"$f":"AD399+AG399","v":8230},{"$f":"DSUM($I$172:$BA$261,AI$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C401:$D402)","v":8230},{"$f":"AK399-AD399","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C401:$D402)","v":8691},{"$f":"DSUM($I$172:$BA$261,AN$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C401:$D402)","v":0},{"$f":"SUM(AN399:AO399)","v":0},{"$f":"AM399+AP399","v":8691},{"$f":"DSUM($I$172:$BA$261,AR$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C401:$D402)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C401:$D402)","v":8691},{"$f":"AT399-AM399","v":0}]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C403:$D404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C403:$D404)","v":0},{"$f":"SUM(V400:W400)","v":0},{"$f":"U400+X400","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C403:$D404)","v":0},{"$f":"AB400-U400","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C403:$D404)","v":0},{"$f":"SUM(AE400:AF400)","v":0},{"$f":"AD400+AG400","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C403:$D404)","v":0},{"$f":"AK400-AD400","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C403:$D404)","v":0},{"$f":"SUM(AN400:AO400)","v":0},{"$f":"AM400+AP400","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C403:$D404)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C403:$D404)","v":0},{"$f":"AT400-AM400","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I402:I403)","v":0},{"$f":"SUM(J402:J403)","v":65},0,0,0,0,0,0,0,0,{"$f":"SUM(S402:S403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C405:$D406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C405:$D406)","v":0},{"$f":"SUM(V402:W402)","v":0},{"$f":"U402+X402","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C405:$D406)","v":0},{"$f":"AB402-U402","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C405:$D406)","v":0},{"$f":"SUM(AE402:AF402)","v":0},{"$f":"AD402+AG402","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C405:$D406)","v":0},{"$f":"AK402-AD402","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C405:$D406)","v":0},{"$f":"SUM(AN402:AO402)","v":0},{"$f":"AM402+AP402","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C405:$D406)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C405:$D406)","v":0},{"$f":"AT402-AM402","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C407:$D408)","v":0},65,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C407:$D408)","v":0},{"$f":"SUM(V403:W403)","v":0},{"$f":"U403+X403","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C407:$D408)","v":0},{"$f":"AB403-U403","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C407:$D408)","v":0},{"$f":"SUM(AE403:AF403)","v":0},{"$f":"AD403+AG403","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C407:$D408)","v":0},{"$f":"AK403-AD403","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C407:$D408)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"AM403+AP403","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C407:$D408)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C407:$D408)","v":0},{"$f":"AT403-AM403","v":0}]
[0,null,{"$f":"C386","v":"Joint Logistic Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C409:$D410)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C409:$D410)","v":0},{"$f":"SUM(V404:W404)","v":0},{"$f":"U404+X404","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C409:$D410)","v":0},{"$f":"AB404-U404","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C409:$D410)","v":0},{"$f":"SUM(AE404:AF404)","v":0},{"$f":"AD404+AG404","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C409:$D410)","v":0},{"$f":"AK404-AD404","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C409:$D410)","v":0},{"$f":"SUM(AN404:AO404)","v":0},{"$f":"AM404+AP404","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C409:$D410)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C409:$D410)","v":0},{"$f":"AT404-AM404","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I406:I407)","v":2976},{"$f":"SUM(J406:J407)","v":4784},9667,9667,9314,0,0,0,0,9314,{"$f":"SUM(S406:S407)","v":0},9314,7334,0,0,0,7334,0,0,7334,0,7569,0,0,0,7569,0,0,7569,0,7993,0,0,0,7993,0,0,7993,0]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C411:$D412)","v":2976},4576,9667,9667,9314,0,0,0,0,9314,{"$f":"DSUM($I$172:$BA$261,S$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C411:$D412)","v":9314},{"$f":"DSUM($I$172:$BA$261,U$172,$C411:$D412)","v":7334},{"$f":"DSUM($I$172:$BA$261,V$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C411:$D412)","v":0},{"$f":"SUM(V406:W406)","v":0},{"$f":"U406+X406","v":7334},{"$f":"DSUM($I$172:$BA$261,Z$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C411:$D412)","v":7334},{"$f":"AB406-U406","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C411:$D412)","v":7569},{"$f":"DSUM($I$172:$BA$261,AE$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C411:$D412)","v":0},{"$f":"SUM(AE406:AF406)","v":0},{"$f":"AD406+AG406","v":7569},{"$f":"DSUM($I$172:$BA$261,AI$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C411:$D412)","v":7569},{"$f":"AK406-AD406","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C411:$D412)","v":7993},{"$f":"DSUM($I$172:$BA$261,AN$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C411:$D412)","v":0},{"$f":"SUM(AN406:AO406)","v":0},{"$f":"AM406+AP406","v":7993},{"$f":"DSUM($I$172:$BA$261,AR$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C411:$D412)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C411:$D412)","v":7993},{"$f":"AT406-AM406","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C413:$D414)","v":0},208,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C413:$D414)","v":0},{"$f":"SUM(V407:W407)","v":0},{"$f":"U407+X407","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C413:$D414)","v":0},{"$f":"AB407-U407","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C413:$D414)","v":0},{"$f":"SUM(AE407:AF407)","v":0},{"$f":"AD407+AG407","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C413:$D414)","v":0},{"$f":"AK407-AD407","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C413:$D414)","v":0},{"$f":"SUM(AN407:AO407)","v":0},{"$f":"AM407+AP407","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C413:$D414)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C413:$D414)","v":0},{"$f":"AT407-AM407","v":0}]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I409,I412,I415:I419)","v":300705},251555,157334,157334,137883,0,0,0,0,137883,{"$f":"SUM(S409,S412,S415:S419)","v":0},137883,156149,0,0,0,156149,{"$f":"SUM(Z409,Z412,Z415:Z419)","v":0},{"$f":"SUM(AA409,AA412,AA415:AA419)","v":0},156149,0,163709,0,0,{"$f":"SUM(AG409,AG412,AG415:AG419)","v":0},{"$f":"SUM(AH409,AH412,AH415:AH419)","v":163709},{"$f":"SUM(AI409,AI412,AI415:AI419)","v":0},{"$f":"SUM(AJ409,AJ412,AJ415:AJ419)","v":0},{"$f":"SUM(AK409,AK412,AK415:AK419)","v":163709},{"$f":"SUM(AL409,AL412,AL415:AL419)","v":0},{"$f":"SUM(AM409,AM412,AM415:AM419)","v":172876.704},0,0,{"$f":"SUM(AP409,AP412,AP415:AP419)","v":0},{"$f":"SUM(AQ409,AQ412,AQ415:AQ419)","v":172876.704},{"$f":"SUM(AR409,AR412,AR415:AR419)","v":0},{"$f":"SUM(AS409,AS412,AS415:AS419)","v":0},{"$f":"SUM(AT409,AT412,AT415:AT419)","v":172876.704},{"$f":"SUM(AU409,AU412,AU415:AU419)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F409,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I409:AU409,\"<>0\")-COUNTBLANK(I409:AU409))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I410:I411)","v":200805},62571,114999,114999,120643,0,0,0,0,120643,{"$f":"SUM(S410:S411)","v":0},120643,126676,0,0,0,126676,{"$f":"SUM(Z410:Z411)","v":0},{"$f":"SUM(AA410:AA411)","v":0},126676,0,133010,0,0,{"$f":"SUM(AG410:AG411)","v":0},{"$f":"SUM(AH410:AH411)","v":133010},{"$f":"SUM(AI410:AI411)","v":0},{"$f":"SUM(AJ410:AJ411)","v":0},{"$f":"SUM(AK410:AK411)","v":133010},{"$f":"SUM(AL410:AL411)","v":0},{"$f":"SUM(AM410:AM411)","v":140458.56},0,0,{"$f":"SUM(AP410:AP411)","v":0},{"$f":"SUM(AQ410:AQ411)","v":140458.56},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},{"$f":"SUM(AT410:AT411)","v":140458.56},{"$f":"SUM(AU410:AU411)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F410,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001054"},{"$f":"C386","v":"Joint Logistic Services"},"Non-profit institutions",null,"Buildings",null,null,200805,62571,114999,114999,120643,0,0,0,0,120643,null,{"$f":"R410-S410","v":120643},126676,null,null,{"$f":"SUM(V410:W410)","v":0},{"$f":"U410+X410","v":126676},null,null,{"$f":"U410+X410+Z410+AA410","v":126676},{"$f":"AB410-U410","v":0},133010,null,null,{"$f":"SUM(AE410:AF410)","v":0},{"$f":"AD410+AG410","v":133010},null,null,{"$f":"AD410+AG410+AI410+AJ410","v":133010},{"$f":"AK410-AD410","v":0},140458.56,null,null,{"$f":"SUM(AN410:AO410)","v":0},{"$f":"AM410+AP410","v":140458.56},null,null,{"$f":"AM410+AP410+AR410+AS410","v":140458.56},{"$f":"AT410-AM410","v":0}]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R411-S411","v":0},0,null,null,{"$f":"SUM(V411:W411)","v":0},{"$f":"U411+X411","v":0},null,null,{"$f":"U411+X411+Z411+AA411","v":0},{"$f":"AB411-U411","v":0},0,null,null,{"$f":"SUM(AE411:AF411)","v":0},{"$f":"AD411+AG411","v":0},null,null,{"$f":"AD411+AG411+AI411+AJ411","v":0},{"$f":"AK411-AD411","v":0},0,null,null,{"$f":"SUM(AN411:AO411)","v":0},{"$f":"AM411+AP411","v":0},null,null,{"$f":"AM411+AP411+AR411+AS411","v":0},{"$f":"AT411-AM411","v":0}]
[1,null,{"$f":"C386","v":"Joint Logistic Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I413:I414)","v":98947},188496,41531,41531,16914,{"$f":"SUM(N413:N414)","v":0},0,0,0,{"$f":"SUM(M412:Q412)","v":16914},{"$f":"SUM(S413:S414)","v":0},16914,29118,0,0,0,29118,{"$f":"SUM(Z413:Z414)","v":0},0,29118,0,30299,0,0,{"$f":"SUM(AG413:AG414)","v":0},{"$f":"SUM(AH413:AH414)","v":30299},0,{"$f":"SUM(AJ413:AJ414)","v":0},{"$f":"SUM(AK413:AK414)","v":30299},{"$f":"SUM(AL413:AL414)","v":0},{"$f":"SUM(AM413:AM414)","v":31995.743999999999},0,0,{"$f":"SUM(AP413:AP414)","v":0},{"$f":"SUM(AQ413:AQ414)","v":31995.743999999999},0,{"$f":"SUM(AS413:AS414)","v":0},{"$f":"SUM(AT413:AT414)","v":31995.743999999999},{"$f":"SUM(AU413:AU414)","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F413,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001056"},43,41,null,"Transport equipment",null,null,76505,116948,27434,27434,331,0,0,0,0,{"$f":"SUM(M413:Q413)","v":331},null,{"$f":"R413-S413","v":331},17422,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":17422},null,null,{"$f":"U413+X413+Z413+AA413","v":17422},{"$f":"AB413-U413","v":0},17803,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":17803},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":17803},{"$f":"AK413-AD413","v":0},18799.968000000001,null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":18799.968000000001},null,null,{"$f":"AM413+AP413+AR413+AS413","v":18799.968000000001},{"$f":"AT413-AM413","v":0}]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F414,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001057"},{"$f":"C386","v":"Joint Logistic Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,22442,71548,14097,14097,16583,0,0,0,0,16583,null,16583,11696,null,null,0,11696,null,null,11696,0,12496,null,null,0,12496,null,null,12496,0,13195.776,null,null,0,13195.776,null,null,13195.776,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F415,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F416,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F417,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F418,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B326&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F419,Cover!$EM$4:$EM$4930,0)),0)","v":"019008001062"},null,null,null,"Software and other intangible assets",null,null,953,488,804,804,326,0,0,0,0,326,null,326,355,null,null,0,355,null,null,355,0,400,null,null,0,400,null,null,400,0,422.40000000000003,null,null,0,422.40000000000003,null,null,422.40000000000003,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G301,I$269:I$281)","v":519},32,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G301,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G301,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I338,I384,I408,I420)","v":2055116},{"$f":"SUM(J338,J384,J408,J420)","v":2125739},{"$f":"SUM(K338,K384,K408,K420)","v":2618464},2618464,2916867,0,0,-8515,0,2908352,0,2908352,2952058,0,0,0,2952058,0,0,2952058,0,3012529,0,0,0,3012529,0,0,3012529,0,3208146.8672038084,0,0,0,3208146.8672038084,0,0,3208146.8672038084,{"$f":"SUM(AU338,AU384,AU408,AU420)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I422-I336","v":0},{"$f":"J422-J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(L310:L319,\"=0\")+COUNTBLANK(L310:L319))=10))),1,0)","v":1},{"$f":"IF(AND(J336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(M310:M319,\"=0\")+COUNTBLANK(M310:M319))=10))),1,0)","v":1},{"$f":"IF(AND(K336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(N310:N319,\"=0\")+COUNTBLANK(N310:N319))=10))),1,0)","v":1},1,{"$f":"IF(AND(M336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(P310:P319,\"=0\")+COUNTBLANK(P310:P319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(S310:S319,\"=0\")+COUNTBLANK(S310:S319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(Y310:Y319,\"=0\")+COUNTBLANK(Y310:Y319))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ336>0,(OR((COUNTIF($F310:$F319,\"=0\")+COUNTBLANK($F310:$F319))=10,(COUNTIF($G310:$G319,\"=0\")+COUNTBLANK($G310:$G319))=10,(COUNTIF($I310:$I319,\"=0\")+COUNTBLANK($I310:$I319))=10,(COUNTIF(AH310:AH319,\"=0\")+COUNTBLANK(AH310:AH319))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I409","v":200805},{"$f":"+J409","v":62571},114999,114999,120643,0,0,0,0,{"$f":"SUM(M429:Q429)","v":120643},{"$f":"+S409","v":0},{"$f":"SUM(T430:T431)","v":0},{"$f":"+U409","v":126676},{"$f":"+V409","v":0},{"$f":"+W409","v":0},0,0,0,0,0,0,{"$f":"+AD409","v":133010},{"$f":"+AE409","v":0},{"$f":"+AF409","v":0},{"$f":"SUM(AG430:AG431)","v":0},{"$f":"SUM(AH430:AH431)","v":0},0,{"$f":"SUM(AJ430:AJ431)","v":0},{"$f":"SUM(AK430:AK431)","v":0},{"$f":"SUM(AL430:AL431)","v":0},{"$f":"+AM409","v":140458.56},{"$f":"+AN409","v":0},{"$f":"+AO409","v":0},{"$f":"SUM(AP430:AP431)","v":0},{"$f":"SUM(AQ430:AQ431)","v":0},0,{"$f":"SUM(AS430:AS431)","v":0},{"$f":"SUM(AT430:AT431)","v":0},{"$f":"SUM(AU430:AU431)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M431:Q431)","v":0},null,{"$f":"R431-S431","v":0},null,null,null,{"$f":"SUM(V431:W431)","v":0},{"$f":"U431+X431","v":0},null,null,{"$f":"U431+X431+Z431+AA431","v":0},{"$f":"AB431-U431","v":0},null,null,null,{"$f":"SUM(AE431:AF431)","v":0},{"$f":"AD431+AG431","v":0},null,null,{"$f":"AD431+AG431+AI431+AJ431","v":0},{"$f":"AK431-AD431","v":0},null,null,null,{"$f":"SUM(AN431:AO431)","v":0},{"$f":"AM431+AP431","v":0},null,null,{"$f":"AM431+AP431+AR431+AS431","v":0},{"$f":"AT431-AM431","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M432:Q432)","v":0},null,{"$f":"R432-S432","v":0},null,null,null,{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},null,null,{"$f":"U432+X432+Z432+AA432","v":0},{"$f":"AB432-U432","v":0},null,null,null,{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},null,null,{"$f":"AD432+AG432+AI432+AJ432","v":0},{"$f":"AK432-AD432","v":0},null,null,null,{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},null,null,{"$f":"AM432+AP432+AR432+AS432","v":0},{"$f":"AT432-AM432","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A450","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"General Support"}]
[1,null,null,null,{"$f":"B450","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A450+3,0)<>\"\",OFFSET($F$43,A450+3,0),\"\")","v":"Command and Management Information Systems"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Command and Management Information Systems"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,"Effective and integrated Border Management",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F461:AF461,\"<>0\")-COUNTBLANK(F461:AF461))<>0,1,0)","v":1},null,null,null,2,0,0,null,"Effective and integrated Border Management",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G470,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I574:AU574,\">0.5\")+COUNTIF(I574:AU574,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E451))&E451","v":"019008002"},null,null,1,"Command and Management Information Systems",0,null,955593,865697,954813,954813,1011199,0,0,0,0,{"$f":"SUM(M476:Q476)","v":1011199},null,{"$f":"R476-S476","v":1011199},1043185,null,null,{"$f":"SUM(V476:W476)","v":0},{"$f":"U476+X476","v":1043185},null,null,{"$f":"U476+X476+Z476+AA476","v":1043185},{"$f":"AB476-U476","v":0},1081992,null,null,{"$f":"SUM(AE476:AF476)","v":0},{"$f":"AD476+AG476","v":1081992},null,null,{"$f":"AD476+AG476+AI476+AJ476","v":1081992},{"$f":"AK476-AD476","v":0},1144372.7116812537,null,null,{"$f":"SUM(AN476:AO476)","v":0},{"$f":"AM476+AP476","v":1144372.7116812537},null,null,{"$f":"AM476+AP476+AR476+AS476","v":1144372.7116812537},{"$f":"AT476-AM476","v":0}]
[{"$f":"IF(SUM(COUNTIF(F477:AU477,\"<>0\")-COUNTBLANK(F477:AU477))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M477:Q477)","v":0},null,{"$f":"R477-S477","v":0},0,null,null,0,{"$f":"U477+X477","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM477+AP477+AR477+AS477","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD480+AG480","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD481+AG481","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I476:I485)","v":955593},865697,954813,954813,1011199,0,0,0,0,1011199,0,1011199,1043185,0,0,0,1043185,0,0,1043185,0,1081992,0,0,{"$f":"SUM(AG476:AG485)","v":0},{"$f":"SUM(AH476:AH485)","v":1081992},0,{"$f":"SUM(AJ476:AJ485)","v":0},{"$f":"SUM(AK476:AK485)","v":1081992},{"$f":"SUM(AL476:AL485)","v":0},{"$f":"SUM(AM476:AM485)","v":1144372.7116812537},{"$f":"SUM(AN476:AN485)","v":0},0,{"$f":"SUM(AP476:AP485)","v":0},{"$f":"SUM(AQ476:AQ485)","v":1144372.7116812537},0,{"$f":"SUM(AS476:AS485)","v":0},{"$f":"SUM(AT476:AT485)","v":1144372.7116812537},{"$f":"SUM(AU476:AU485)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U487+X487","v":0},null,null,null,null,null,null,null,null,{"$f":"AD487+AG487","v":0},null,null,null,null,null,null,null,null,{"$f":"AM487+AP487","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I489,I492,I531)","v":891366},855756,893591,893591,972714,0,0,0,0,972714,0,972714,1016988,0,0,0,{"$f":"U488+X488","v":1016988},{"$f":"SUM(Z489,Z492,Z531)","v":0},{"$f":"SUM(AA489,AA492,AA531)","v":0},{"$f":"U488+X488+Z488+AA488","v":1016988},{"$f":"SUM(AC489,AC492,AC531)","v":0},1042380,0,0,{"$f":"SUM(AG489,AG492,AG531)","v":0},{"$f":"AD488+AG488","v":1042380},{"$f":"SUM(AI489,AI492,AI531)","v":0},{"$f":"SUM(AJ489,AJ492,AJ531)","v":0},{"$f":"AD488+AG488+AI488+AJ488","v":1042380},{"$f":"SUM(AL489,AL492,AL531)","v":0},{"$f":"SUM(AM489,AM492,AM531)","v":1102542.0796812538},{"$f":"SUM(AN489,AN492,AN531)","v":0},0,{"$f":"SUM(AP489,AP492,AP531)","v":0},{"$f":"AM488+AP488","v":1102542.0796812538},{"$f":"SUM(AR489,AR492,AR531)","v":0},{"$f":"SUM(AS489,AS492,AS531)","v":0},{"$f":"AM488+AP488+AR488+AS488","v":1102542.0796812538},{"$f":"SUM(AU489,AU492,AU531)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I489:AU489,\"<>0\")-COUNTBLANK(I489:AU489))<>0,1,0))","v":1},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F489,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I490:I491)","v":63924},68717,78126,78126,91907,0,0,0,0,91907,0,91907,89307,0,0,0,{"$f":"U489+X489","v":89307},{"$f":"SUM(Z490:Z491)","v":0},{"$f":"SUM(AA490:AA491)","v":0},{"$f":"U489+X489+Z489+AA489","v":89307},{"$f":"SUM(AC490:AC491)","v":0},89440,0,0,{"$f":"SUM(AG490:AG491)","v":0},{"$f":"AD489+AG489","v":89440},{"$f":"SUM(AI490:AI491)","v":0},{"$f":"SUM(AJ490:AJ491)","v":0},{"$f":"AD489+AG489+AI489+AJ489","v":89440},{"$f":"SUM(AL490:AL491)","v":0},{"$f":"SUM(AM490:AM491)","v":96237.439681253643},{"$f":"SUM(AN490:AN491)","v":0},0,{"$f":"SUM(AP490:AP491)","v":0},{"$f":"AM489+AP489","v":96237.439681253643},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},{"$f":"AM489+AP489+AR489+AS489","v":96237.439681253643},{"$f":"SUM(AU490:AU491)","v":0}]
[1,{"$f":"B489","v":"019008002001"},null,null,null,"Salaries and wages",null,null,56394,60921,70586,70586,83580,0,0,0,0,{"$f":"SUM(M490:Q490)","v":83580},null,{"$f":"R490-S490","v":83580},81170,null,null,{"$f":"SUM(V490:W490)","v":0},{"$f":"U490+X490","v":81170},null,null,{"$f":"U490+X490+Z490+AA490","v":81170},{"$f":"AB490-U490","v":0},81784,null,null,{"$f":"SUM(AE490:AF490)","v":0},{"$f":"AD490+AG490","v":81784},null,null,{"$f":"AD490+AG490+AI490+AJ490","v":81784},{"$f":"AK490-AD490","v":0},87999.583708538106,null,null,{"$f":"SUM(AN490:AO490)","v":0},{"$f":"AM490+AP490","v":87999.583708538106},null,null,{"$f":"AM490+AP490+AR490+AS490","v":87999.583708538106},{"$f":"AT490-AM490","v":0}]
[1,"019008002001",null,null,null,"Social contributions",null,null,7530,7796,7540,7540,8327,0,0,0,0,{"$f":"SUM(M491:Q491)","v":8327},null,{"$f":"R491-S491","v":8327},8137,null,null,{"$f":"SUM(V491:W491)","v":0},{"$f":"U491+X491","v":8137},null,null,{"$f":"U491+X491+Z491+AA491","v":8137},{"$f":"AB491-U491","v":0},7656,null,null,{"$f":"SUM(AE491:AF491)","v":0},{"$f":"AD491+AG491","v":7656},null,null,{"$f":"AD491+AG491+AI491+AJ491","v":7656},{"$f":"AK491-AD491","v":0},8237.8559727155407,null,null,{"$f":"SUM(AN491:AO491)","v":0},{"$f":"AM491+AP491","v":8237.8559727155407},null,null,{"$f":"AM491+AP491+AR491+AS491","v":8237.8559727155407},{"$f":"AT491-AM491","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F492,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I493:I530)","v":827442},787039,815465,815465,880807,0,0,0,0,880807,0,880807,927681,0,0,0,927681,{"$f":"SUM(Z493:Z530)","v":0},{"$f":"SUM(AA493:AA530)","v":0},927681,0,952940,0,0,0,{"$f":"SUM(AH493:AH530)","v":952940},{"$f":"SUM(AI493:AI530)","v":0},0,{"$f":"SUM(AK493:AK530)","v":952940},{"$f":"SUM(AL493:AL530)","v":0},1006304.6400000001,0,0,0,{"$f":"SUM(AQ493:AQ530)","v":1006304.6400000001},{"$f":"SUM(AR493:AR530)","v":0},0,{"$f":"SUM(AT493:AT530)","v":1006304.6400000001},{"$f":"SUM(AU493:AU530)","v":0}]
[1,{"$f":"B492","v":"019008002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,363,0,0,0,0,{"$f":"SUM(M493:Q493)","v":363},null,{"$f":"R493-S493","v":363},394,null,null,{"$f":"SUM(V493:W493)","v":0},{"$f":"U493+X493","v":394},null,null,{"$f":"U493+X493+Z493+AA493","v":394},{"$f":"AB493-U493","v":0},429,null,null,{"$f":"SUM(AE493:AF493)","v":0},{"$f":"AD493+AG493","v":429},null,null,{"$f":"AD493+AG493+AI493+AJ493","v":429},{"$f":"AK493-AD493","v":0},453.024,null,null,{"$f":"SUM(AN493:AO493)","v":0},{"$f":"AM493+AP493","v":453.024},null,null,{"$f":"AM493+AP493+AR493+AS493","v":453.024},{"$f":"AT493-AM493","v":0}]
[1,"019008002002",null,null,null,"Advertising",null,null,30,0,18,18,60,0,0,0,0,60,null,60,63,null,null,0,63,null,null,63,0,66,null,null,0,66,null,null,66,0,69.695999999999998,null,null,0,69.695999999999998,null,null,69.695999999999998,0]
[1,"019008002002",null,null,null,"Minor Assets",null,null,8868,231,530,530,321,0,0,0,0,321,null,321,341,null,null,0,341,null,null,341,0,349,null,null,0,349,null,null,349,0,368.54399999999998,null,null,0,368.54399999999998,null,null,368.54399999999998,0]
[0,"019008002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Catering: Departmental activities",null,null,109,67,76,76,71,0,0,0,0,71,null,71,66,null,null,0,66,null,null,66,0,69,null,null,{"$f":"SUM(AE498:AF498)","v":0},{"$f":"AD498+AG498","v":69},null,null,69,0,72.864000000000004,null,null,0,72.864000000000004,null,null,72.864000000000004,0]
[1,"019008002002",null,null,null,"Communication (G&S)",null,null,708,7417,7505,7505,8449,0,0,0,0,8449,null,8449,8860,null,null,{"$f":"SUM(V499:W499)","v":0},{"$f":"U499+X499","v":8860},null,null,8860,0,9300,null,null,{"$f":"SUM(AE499:AF499)","v":0},{"$f":"AD499+AG499","v":9300},null,null,9300,0,9820.8000000000011,null,null,{"$f":"SUM(AN499:AO499)","v":0},{"$f":"AM499+AP499","v":9820.8000000000011},null,null,9820.8000000000011,0]
[1,"019008002002",null,null,null,"Computer services",null,null,720391,669905,644414,644414,727816,0,0,0,0,727816,null,727816,767202,null,null,{"$f":"SUM(V500:W500)","v":0},{"$f":"U500+X500","v":767202},null,null,767202,0,775104,null,null,{"$f":"SUM(AE500:AF500)","v":0},{"$f":"AD500+AG500","v":775104},null,null,775104,0,818509.82400000002,null,null,{"$f":"SUM(AN500:AO500)","v":0},{"$f":"AM500+AP500","v":818509.82400000002},null,null,818509.82400000002,0]
[1,"019008002002",null,null,null,"Consultants: Business and advisory services",null,null,17930,23926,41497,41497,28145,0,0,0,0,28145,null,28145,29555,null,null,0,29555,null,null,29555,0,35109,null,null,0,35109,null,null,35109,0,37075.103999999999,null,null,0,37075.103999999999,null,null,37075.103999999999,0]
[1,"019008002002",null,null,null,"Infrastructure and planning services",null,null,0,0,21,21,22,0,0,0,0,22,null,22,0,null,null,0,0,null,null,0,0,24,null,null,0,24,null,null,24,0,25.343999999999998,null,null,0,25.343999999999998,null,null,25.343999999999998,0]
[0,"019008002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M504:Q504)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Science and technological services",null,null,10766,12884,0,0,20493,0,0,0,0,{"$f":"SUM(M505:Q505)","v":20493},null,20493,21517,null,null,0,21517,null,null,21517,0,22683,null,null,0,22683,null,null,22683,0,23953.248,null,null,0,23953.248,null,null,23953.248,0]
[1,"019008002002",null,null,null,"Contractors",null,null,63210,67023,76537,76537,77487,0,0,0,0,77487,null,77487,81470,null,null,0,81470,null,null,81470,0,85597,null,null,0,85597,null,null,85597,0,90390.432000000001,null,null,0,90390.432000000001,null,null,90390.432000000001,0]
[1,"019008002002",null,null,null,"Agency and support/outsourced services",null,null,73,64,206,206,112,0,0,0,0,112,null,112,117,null,null,0,117,null,null,117,0,123,null,null,0,123,null,null,123,0,129.88800000000001,null,null,0,129.88800000000001,null,null,129.88800000000001,0]
[1,"019008002002",null,null,null,"Entertainment",null,null,7,11,10,10,12,0,0,0,0,12,null,12,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,13.728,null,null,0,13.728,null,null,13.728,0]
[1,"019008002002",null,null,null,"Fleet services (including government motor transport)",null,null,2,23,75,75,81,0,0,0,0,81,null,81,85,null,null,0,85,null,null,85,0,89,null,null,0,89,null,null,89,0,93.984000000000009,null,null,0,93.984000000000009,null,null,93.984000000000009,0]
[0,"019008002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,8,15,15,17,0,0,0,0,{"$f":"SUM(M511:Q511)","v":17},null,17,12,null,null,0,12,null,null,12,0,18,null,null,0,18,null,null,18,0,19.007999999999999,null,null,0,19.007999999999999,null,null,19.007999999999999,0]
[0,"019008002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Inventory: Food and food supplies",null,null,220,23,4220,4220,299,0,0,0,0,{"$f":"SUM(M513:Q513)","v":299},null,299,311,null,null,0,311,null,null,311,0,326,null,null,0,326,null,null,326,0,344.25600000000003,null,null,0,344.25600000000003,null,null,344.25600000000003,0]
[1,"019008002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,272,132,445,445,495,0,0,0,0,495,null,495,484,null,null,0,484,null,null,484,0,511,null,null,0,511,null,null,511,0,539.61599999999999,null,null,0,539.61599999999999,null,null,539.61599999999999,0]
[0,"019008002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Inventory: Materials and supplies",null,null,41,63,52,52,463,0,0,0,0,463,null,463,50,null,null,0,50,null,null,50,0,47,null,null,0,47,null,null,47,0,49.632000000000005,null,null,0,49.632000000000005,null,null,49.632000000000005,0]
[0,"019008002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Consumable supplies",null,null,128,865,607,607,909,0,0,0,0,909,null,909,845,null,null,0,845,null,null,845,0,902,null,null,0,902,null,null,902,0,952.51199999999994,null,null,0,952.51199999999994,null,null,952.51199999999994,0]
[1,"019008002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,758,425,513,513,535,0,0,0,0,535,null,535,515,null,null,0,515,null,null,515,0,542,null,null,0,542,null,null,542,0,572.35199999999998,null,null,0,572.35199999999998,null,null,572.35199999999998,0]
[1,"019008002002",null,null,null,"Operating leases",null,null,0,0,32213,32213,3496,0,0,0,0,3496,null,3496,3912,null,null,0,3912,null,null,3912,0,4562,null,null,0,4562,null,null,4562,0,4817.4719999999998,null,null,0,4817.4719999999998,null,null,4817.4719999999998,0]
[0,"019008002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Property payments",null,null,5,38,47,47,4142,0,0,0,0,4142,null,4142,4462,null,null,0,4462,null,null,4462,0,10027,null,null,0,10027,null,null,10027,0,10588.512000000001,null,null,0,10588.512000000001,null,null,10588.512000000001,0]
[0,"019008002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008002002",null,null,null,"Travel and subsistence",null,null,2343,1805,4213,4213,5136,0,0,0,0,5136,null,5136,5390,null,null,0,5390,null,null,5390,0,4925,null,null,0,4925,null,null,4925,0,5200.8,null,null,0,5200.8,null,null,5200.8,0]
[1,"019008002002",null,null,null,"Training and development",null,null,1069,1151,1603,1603,1165,0,0,0,0,1165,null,1165,1244,null,null,0,1244,null,null,1244,0,1272,null,null,0,1272,null,null,1272,0,1343.232,null,null,0,1343.232,null,null,1343.232,0]
[1,"019008002002",null,null,null,"Operating payments",null,null,62,624,237,237,124,0,0,0,0,124,null,124,135,null,null,0,135,null,null,135,0,140,null,null,0,140,null,null,140,0,147.84,null,null,0,147.84,null,null,147.84,0]
[1,"019008002002",null,null,null,"Venues and facilities",null,null,450,354,411,411,594,0,0,0,0,594,null,594,639,null,null,0,639,null,null,639,0,713,null,null,0,713,null,null,713,0,752.928,null,null,0,752.928,null,null,752.928,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F531,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU532:AU533)","v":0}]
[0,{"$f":"B531","v":"019008002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M532:Q532)","v":0},null,{"$f":"R532-S532","v":0},0,null,null,{"$f":"SUM(V532:W532)","v":0},{"$f":"U532+X532","v":0},null,null,{"$f":"U532+X532+Z532+AA532","v":0},{"$f":"AB532-U532","v":0},0,null,null,{"$f":"SUM(AE532:AF532)","v":0},{"$f":"AD532+AG532","v":0},null,null,{"$f":"AD532+AG532+AI532+AJ532","v":0},{"$f":"AK532-AD532","v":0},0,null,null,{"$f":"SUM(AN532:AO532)","v":0},{"$f":"AM532+AP532","v":0},null,null,{"$f":"AM532+AP532+AR532+AS532","v":0},{"$f":"AT532-AM532","v":0}]
[0,"019008002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R533-S533","v":0},0,null,null,{"$f":"SUM(V533:W533)","v":0},{"$f":"U533+X533","v":0},null,null,{"$f":"U533+X533+Z533+AA533","v":0},{"$f":"AB533-U533","v":0},0,null,null,{"$f":"SUM(AE533:AF533)","v":0},{"$f":"AD533+AG533","v":0},null,null,{"$f":"AD533+AG533+AI533+AJ533","v":0},{"$f":"AK533-AD533","v":0},0,null,null,{"$f":"SUM(AN533:AO533)","v":0},{"$f":"AM533+AP533","v":0},null,null,{"$f":"AM533+AP533+AR533+AS533","v":0},{"$f":"AT533-AM533","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I535,I542,I545,I546,I547,I554,I555)","v":17721},{"$f":"SUM(J535,J542,J545,J546,J547,J554,J555)","v":5256},59775,59775,37243,0,0,0,0,37243,{"$f":"SUM(S535,S542,S545,S546,S547,S554,S555)","v":0},37243,23504,0,0,0,23504,0,0,23504,0,37565,0,0,0,37565,0,0,37565,0,39669,0,0,0,39669,0,0,39669,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F535,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I535:AU535,\"<>0\")-COUNTBLANK(I535:AU535))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I536,I539)","v":0},{"$f":"SUM(J536,J539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S536,S539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A450,0)","v":"Command and Management Information Systems"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I537:I538)","v":0},{"$f":"SUM(J537:J538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C535:$D536)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C535:$D536)","v":0},{"$f":"SUM(V537:W537)","v":0},{"$f":"U537+X537","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C535:$D536)","v":0},{"$f":"AB537-U537","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C535:$D536)","v":0},{"$f":"SUM(AE537:AF537)","v":0},{"$f":"AD537+AG537","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C535:$D536)","v":0},{"$f":"AK537-AD537","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C535:$D536)","v":0},{"$f":"SUM(AN537:AO537)","v":0},{"$f":"AM537+AP537","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C535:$D536)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C535:$D536)","v":0},{"$f":"AT537-AM537","v":0}]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C537:$D538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C537:$D538)","v":0},{"$f":"SUM(V538:W538)","v":0},{"$f":"U538+X538","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C537:$D538)","v":0},{"$f":"AB538-U538","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C537:$D538)","v":0},{"$f":"SUM(AE538:AF538)","v":0},{"$f":"AD538+AG538","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C537:$D538)","v":0},{"$f":"AK538-AD538","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C537:$D538)","v":0},{"$f":"SUM(AN538:AO538)","v":0},{"$f":"AM538+AP538","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C537:$D538)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C537:$D538)","v":0},{"$f":"AT538-AM538","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I540:I541)","v":0},{"$f":"SUM(J540:J541)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S540:S541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C539:$D540)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C539:$D540)","v":0},{"$f":"SUM(V540:W540)","v":0},{"$f":"U540+X540","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C539:$D540)","v":0},{"$f":"AB540-U540","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C539:$D540)","v":0},{"$f":"SUM(AE540:AF540)","v":0},{"$f":"AD540+AG540","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C539:$D540)","v":0},{"$f":"AK540-AD540","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C539:$D540)","v":0},{"$f":"SUM(AN540:AO540)","v":0},{"$f":"AM540+AP540","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C539:$D540)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C539:$D540)","v":0},{"$f":"AT540-AM540","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C541:$D542)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C541:$D542)","v":0},{"$f":"SUM(V541:W541)","v":0},{"$f":"U541+X541","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C541:$D542)","v":0},{"$f":"AB541-U541","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C541:$D542)","v":0},{"$f":"SUM(AE541:AF541)","v":0},{"$f":"AD541+AG541","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C541:$D542)","v":0},{"$f":"AK541-AD541","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C541:$D542)","v":0},{"$f":"SUM(AN541:AO541)","v":0},{"$f":"AM541+AP541","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C541:$D542)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C541:$D542)","v":0},{"$f":"AT541-AM541","v":0}]
[1,null,{"$f":"C536","v":"Command and Management Information Systems"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I543:I544)","v":17500},{"$f":"SUM(J543:J544)","v":2900},58648,58648,35026,0,0,0,0,35026,{"$f":"SUM(S543:S544)","v":0},35026,23404,0,0,0,23404,{"$f":"SUM(Z543:Z544)","v":0},{"$f":"SUM(AA543:AA544)","v":0},{"$f":"SUM(AB543:AB544)","v":23404},{"$f":"SUM(AC543:AC544)","v":0},{"$f":"SUM(AD543:AD544)","v":36510},0,0,0,36510,{"$f":"SUM(AI543:AI544)","v":0},{"$f":"SUM(AJ543:AJ544)","v":0},{"$f":"SUM(AK543:AK544)","v":36510},{"$f":"SUM(AL543:AL544)","v":0},{"$f":"SUM(AM543:AM544)","v":38555},{"$f":"SUM(AN543:AN544)","v":0},0,0,38555,{"$f":"SUM(AR543:AR544)","v":0},{"$f":"SUM(AS543:AS544)","v":0},{"$f":"SUM(AT543:AT544)","v":38555},{"$f":"SUM(AU543:AU544)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C543:$D544)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C543:$D544)","v":0},{"$f":"SUM(V543:W543)","v":0},{"$f":"U543+X543","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C543:$D544)","v":0},{"$f":"AB543-U543","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C543:$D544)","v":0},{"$f":"SUM(AE543:AF543)","v":0},{"$f":"AD543+AG543","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C543:$D544)","v":0},{"$f":"AK543-AD543","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C543:$D544)","v":0},{"$f":"SUM(AN543:AO543)","v":0},{"$f":"AM543+AP543","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C543:$D544)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C543:$D544)","v":0},{"$f":"AT543-AM543","v":0}]
[1,null,{"$f":"C536","v":"Command and Management Information Systems"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C545:$D546)","v":17500},2900,58648,58648,35026,0,0,0,0,35026,{"$f":"DSUM($I$172:$BA$261,S$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C545:$D546)","v":35026},{"$f":"DSUM($I$172:$BA$261,U$172,$C545:$D546)","v":23404},{"$f":"DSUM($I$172:$BA$261,V$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C545:$D546)","v":0},{"$f":"SUM(V544:W544)","v":0},{"$f":"U544+X544","v":23404},{"$f":"DSUM($I$172:$BA$261,Z$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C545:$D546)","v":23404},{"$f":"AB544-U544","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C545:$D546)","v":36510},{"$f":"DSUM($I$172:$BA$261,AE$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C545:$D546)","v":0},{"$f":"SUM(AE544:AF544)","v":0},{"$f":"AD544+AG544","v":36510},{"$f":"DSUM($I$172:$BA$261,AI$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C545:$D546)","v":36510},{"$f":"AK544-AD544","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C545:$D546)","v":38555},{"$f":"DSUM($I$172:$BA$261,AN$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C545:$D546)","v":0},{"$f":"SUM(AN544:AO544)","v":0},{"$f":"AM544+AP544","v":38555},{"$f":"DSUM($I$172:$BA$261,AR$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C545:$D546)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C545:$D546)","v":38555},{"$f":"AT544-AM544","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C547:$D548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C547:$D548)","v":0},{"$f":"SUM(V545:W545)","v":0},{"$f":"U545+X545","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C547:$D548)","v":0},{"$f":"AB545-U545","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C547:$D548)","v":0},{"$f":"SUM(AE545:AF545)","v":0},{"$f":"AD545+AG545","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C547:$D548)","v":0},{"$f":"AK545-AD545","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C547:$D548)","v":0},{"$f":"SUM(AN545:AO545)","v":0},{"$f":"AM545+AP545","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C547:$D548)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C547:$D548)","v":0},{"$f":"AT545-AM545","v":0}]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C549:$D550)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C549:$D550)","v":0},{"$f":"SUM(V546:W546)","v":0},{"$f":"U546+X546","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C549:$D550)","v":0},{"$f":"AB546-U546","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C549:$D550)","v":0},{"$f":"SUM(AE546:AF546)","v":0},{"$f":"AD546+AG546","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C549:$D550)","v":0},{"$f":"AK546-AD546","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C549:$D550)","v":0},{"$f":"SUM(AN546:AO546)","v":0},{"$f":"AM546+AP546","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C549:$D550)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C549:$D550)","v":0},{"$f":"AT546-AM546","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I548,I551)","v":0},{"$f":"SUM(J548,J551)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S548,S551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I549:I550)","v":0},{"$f":"SUM(J549:J550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S549:S550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C551:$D552)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C551:$D552)","v":0},{"$f":"SUM(V549:W549)","v":0},{"$f":"U549+X549","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C551:$D552)","v":0},{"$f":"AB549-U549","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C551:$D552)","v":0},{"$f":"SUM(AE549:AF549)","v":0},{"$f":"AD549+AG549","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C551:$D552)","v":0},{"$f":"AK549-AD549","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C551:$D552)","v":0},{"$f":"SUM(AN549:AO549)","v":0},{"$f":"AM549+AP549","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C551:$D552)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C551:$D552)","v":0},{"$f":"AT549-AM549","v":0}]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C553:$D554)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C553:$D554)","v":0},{"$f":"SUM(V550:W550)","v":0},{"$f":"U550+X550","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C553:$D554)","v":0},{"$f":"AB550-U550","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C553:$D554)","v":0},{"$f":"SUM(AE550:AF550)","v":0},{"$f":"AD550+AG550","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C553:$D554)","v":0},{"$f":"AK550-AD550","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C553:$D554)","v":0},{"$f":"SUM(AN550:AO550)","v":0},{"$f":"AM550+AP550","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C553:$D554)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C553:$D554)","v":0},{"$f":"AT550-AM550","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I552:I553)","v":0},{"$f":"SUM(J552:J553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C555:$D556)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C555:$D556)","v":0},{"$f":"SUM(V552:W552)","v":0},{"$f":"U552+X552","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C555:$D556)","v":0},{"$f":"AB552-U552","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C555:$D556)","v":0},{"$f":"SUM(AE552:AF552)","v":0},{"$f":"AD552+AG552","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C555:$D556)","v":0},{"$f":"AK552-AD552","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C555:$D556)","v":0},{"$f":"SUM(AN552:AO552)","v":0},{"$f":"AM552+AP552","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C555:$D556)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C555:$D556)","v":0},{"$f":"AT552-AM552","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C557:$D558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C557:$D558)","v":0},{"$f":"SUM(V553:W553)","v":0},{"$f":"U553+X553","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C557:$D558)","v":0},{"$f":"AB553-U553","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C557:$D558)","v":0},{"$f":"SUM(AE553:AF553)","v":0},{"$f":"AD553+AG553","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C557:$D558)","v":0},{"$f":"AK553-AD553","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C557:$D558)","v":0},{"$f":"SUM(AN553:AO553)","v":0},{"$f":"AM553+AP553","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C557:$D558)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C557:$D558)","v":0},{"$f":"AT553-AM553","v":0}]
[0,null,{"$f":"C536","v":"Command and Management Information Systems"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C559:$D560)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C559:$D560)","v":0},{"$f":"SUM(V554:W554)","v":0},{"$f":"U554+X554","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C559:$D560)","v":0},{"$f":"AB554-U554","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C559:$D560)","v":0},{"$f":"SUM(AE554:AF554)","v":0},{"$f":"AD554+AG554","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C559:$D560)","v":0},{"$f":"AK554-AD554","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C559:$D560)","v":0},{"$f":"SUM(AN554:AO554)","v":0},{"$f":"AM554+AP554","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C559:$D560)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C559:$D560)","v":0},{"$f":"AT554-AM554","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I556:I557)","v":221},{"$f":"SUM(J556:J557)","v":2356},1127,1127,2217,0,0,0,0,2217,{"$f":"SUM(S556:S557)","v":0},2217,100,0,0,0,100,0,0,100,0,1055,0,0,0,1055,0,0,1055,0,1114,0,0,0,1114,0,0,1114,0]
[1,null,{"$f":"C536","v":"Command and Management Information Systems"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C561:$D562)","v":221},2354,1127,1127,2217,0,0,0,0,2217,{"$f":"DSUM($I$172:$BA$261,S$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C561:$D562)","v":2217},{"$f":"DSUM($I$172:$BA$261,U$172,$C561:$D562)","v":100},{"$f":"DSUM($I$172:$BA$261,V$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C561:$D562)","v":0},{"$f":"SUM(V556:W556)","v":0},{"$f":"U556+X556","v":100},{"$f":"DSUM($I$172:$BA$261,Z$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C561:$D562)","v":100},{"$f":"AB556-U556","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C561:$D562)","v":1055},{"$f":"DSUM($I$172:$BA$261,AE$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C561:$D562)","v":0},{"$f":"SUM(AE556:AF556)","v":0},{"$f":"AD556+AG556","v":1055},{"$f":"DSUM($I$172:$BA$261,AI$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C561:$D562)","v":1055},{"$f":"AK556-AD556","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C561:$D562)","v":1114},{"$f":"DSUM($I$172:$BA$261,AN$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C561:$D562)","v":0},{"$f":"SUM(AN556:AO556)","v":0},{"$f":"AM556+AP556","v":1114},{"$f":"DSUM($I$172:$BA$261,AR$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C561:$D562)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C561:$D562)","v":1114},{"$f":"AT556-AM556","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C563:$D564)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C563:$D564)","v":0},{"$f":"SUM(V557:W557)","v":0},{"$f":"U557+X557","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C563:$D564)","v":0},{"$f":"AB557-U557","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C563:$D564)","v":0},{"$f":"SUM(AE557:AF557)","v":0},{"$f":"AD557+AG557","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C563:$D564)","v":0},{"$f":"AK557-AD557","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C563:$D564)","v":0},{"$f":"SUM(AN557:AO557)","v":0},{"$f":"AM557+AP557","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C563:$D564)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C563:$D564)","v":0},{"$f":"AT557-AM557","v":0}]
[1,null,{"$f":"C536","v":"Command and Management Information Systems"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I559,I562,I565:I569)","v":46506},4685,1447,1447,1242,0,0,0,0,1242,{"$f":"SUM(S559,S562,S565:S569)","v":0},1242,2693,0,0,0,2693,{"$f":"SUM(Z559,Z562,Z565:Z569)","v":0},{"$f":"SUM(AA559,AA562,AA565:AA569)","v":0},{"$f":"SUM(AB559,AB562,AB565:AB569)","v":2693},0,2047,0,0,{"$f":"SUM(AG559,AG562,AG565:AG569)","v":0},{"$f":"SUM(AH559,AH562,AH565:AH569)","v":2047},{"$f":"SUM(AI559,AI562,AI565:AI569)","v":0},{"$f":"SUM(AJ559,AJ562,AJ565:AJ569)","v":0},{"$f":"SUM(AK559,AK562,AK565:AK569)","v":2047},{"$f":"SUM(AL559,AL562,AL565:AL569)","v":0},{"$f":"SUM(AM559,AM562,AM565:AM569)","v":2161.6320000000001},{"$f":"SUM(AN559,AN562,AN565:AN569)","v":0},0,{"$f":"SUM(AP559,AP562,AP565:AP569)","v":0},{"$f":"SUM(AQ559,AQ562,AQ565:AQ569)","v":2161.6320000000001},{"$f":"SUM(AR559,AR562,AR565:AR569)","v":0},{"$f":"SUM(AS559,AS562,AS565:AS569)","v":0},{"$f":"SUM(AT559,AT562,AT565:AT569)","v":2161.6320000000001},{"$f":"SUM(AU559,AU562,AU565:AU569)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F559,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I559:AU559,\"<>0\")-COUNTBLANK(I559:AU559))<>0,1,0))","v":0},{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F559,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S560:S561)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z560:Z561)","v":0},{"$f":"SUM(AA560:AA561)","v":0},{"$f":"SUM(AB560:AB561)","v":0},0,0,0,0,{"$f":"SUM(AG560:AG561)","v":0},{"$f":"SUM(AH560:AH561)","v":0},{"$f":"SUM(AI560:AI561)","v":0},{"$f":"SUM(AJ560:AJ561)","v":0},{"$f":"SUM(AK560:AK561)","v":0},{"$f":"SUM(AL560:AL561)","v":0},{"$f":"SUM(AM560:AM561)","v":0},{"$f":"SUM(AN560:AN561)","v":0},0,{"$f":"SUM(AP560:AP561)","v":0},{"$f":"SUM(AQ560:AQ561)","v":0},{"$f":"SUM(AR560:AR561)","v":0},{"$f":"SUM(AS560:AS561)","v":0},{"$f":"SUM(AT560:AT561)","v":0},{"$f":"SUM(AU560:AU561)","v":0}]
[0,{"$f":"B559","v":"019008002000"},{"$f":"C536","v":"Command and Management Information Systems"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R560-S560","v":0},0,null,null,{"$f":"SUM(V560:W560)","v":0},{"$f":"U560+X560","v":0},null,null,{"$f":"U560+X560+Z560+AA560","v":0},{"$f":"AB560-U560","v":0},0,null,null,{"$f":"SUM(AE560:AF560)","v":0},{"$f":"AD560+AG560","v":0},null,null,{"$f":"AD560+AG560+AI560+AJ560","v":0},{"$f":"AK560-AD560","v":0},0,null,null,{"$f":"SUM(AN560:AO560)","v":0},{"$f":"AM560+AP560","v":0},null,null,{"$f":"AM560+AP560+AR560+AS560","v":0},{"$f":"AT560-AM560","v":0}]
[0,"019008002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R561-S561","v":0},0,null,null,{"$f":"SUM(V561:W561)","v":0},{"$f":"U561+X561","v":0},null,null,{"$f":"U561+X561+Z561+AA561","v":0},{"$f":"AB561-U561","v":0},0,null,null,{"$f":"SUM(AE561:AF561)","v":0},{"$f":"AD561+AG561","v":0},null,null,{"$f":"AD561+AG561+AI561+AJ561","v":0},{"$f":"AK561-AD561","v":0},0,null,null,{"$f":"SUM(AN561:AO561)","v":0},{"$f":"AM561+AP561","v":0},null,null,{"$f":"AM561+AP561+AR561+AS561","v":0},{"$f":"AT561-AM561","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F562,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002000"},{"$f":"C536","v":"Command and Management Information Systems"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I563:I564)","v":46111},4585,1447,1447,1242,{"$f":"SUM(N563:N564)","v":0},0,0,0,{"$f":"SUM(M562:Q562)","v":1242},{"$f":"SUM(S563:S564)","v":0},{"$f":"SUM(T563:T564)","v":1242},2693,0,0,0,2693,{"$f":"SUM(Z563:Z564)","v":0},{"$f":"SUM(AA563:AA564)","v":0},2693,0,2047,0,0,{"$f":"SUM(AG563:AG564)","v":0},{"$f":"SUM(AH563:AH564)","v":2047},0,{"$f":"SUM(AJ563:AJ564)","v":0},{"$f":"SUM(AK563:AK564)","v":2047},{"$f":"SUM(AL563:AL564)","v":0},{"$f":"SUM(AM563:AM564)","v":2161.6320000000001},{"$f":"SUM(AN563:AN564)","v":0},0,{"$f":"SUM(AP563:AP564)","v":0},{"$f":"SUM(AQ563:AQ564)","v":2161.6320000000001},0,{"$f":"SUM(AS563:AS564)","v":0},{"$f":"SUM(AT563:AT564)","v":2161.6320000000001},{"$f":"SUM(AU563:AU564)","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F563,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002056"},43,41,null,"Transport equipment",null,null,5775,2380,864,864,0,0,0,0,0,{"$f":"SUM(M563:Q563)","v":0},null,{"$f":"R563-S563","v":0},986,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":986},null,null,{"$f":"U563+X563+Z563+AA563","v":986},{"$f":"AB563-U563","v":0},976,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":976},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":976},{"$f":"AK563-AD563","v":0},1030.6559999999999,null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":1030.6559999999999},null,null,{"$f":"AM563+AP563+AR563+AS563","v":1030.6559999999999},{"$f":"AT563-AM563","v":0}]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F564,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002057"},{"$f":"C536","v":"Command and Management Information Systems"},"Other transfers to households",null,"Other machinery and equipment",null,null,40336,2205,583,583,1242,0,0,0,0,1242,null,1242,1707,null,null,0,1707,null,null,1707,0,1071,null,null,0,1071,null,null,1071,0,1130.9760000000001,null,null,0,1130.9760000000001,null,null,1130.9760000000001,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F565,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F566,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F567,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F568,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B476&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F569,Cover!$EM$4:$EM$4930,0)),0)","v":"019008002062"},null,null,null,"Software and other intangible assets",null,null,395,100,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G451,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G451,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G451,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I488,I534,I558,I570)","v":955593},{"$f":"SUM(J488,J534,J558,J570)","v":865697},{"$f":"SUM(K488,K534,K558,K570)","v":954813},954813,1011199,0,0,0,0,1011199,0,1011199,1043185,0,0,0,1043185,0,0,1043185,0,1081992,0,0,0,1081992,0,0,1081992,0,1144372.7116812537,0,0,0,1144372.7116812537,0,0,1144372.7116812537,{"$f":"SUM(AU488,AU534,AU558,AU570)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I572-I486","v":0},{"$f":"J572-J486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(L460:L469,\"=0\")+COUNTBLANK(L460:L469))=10))),1,0)","v":1},{"$f":"IF(AND(J486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(M460:M469,\"=0\")+COUNTBLANK(M460:M469))=10))),1,0)","v":1},{"$f":"IF(AND(K486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(N460:N469,\"=0\")+COUNTBLANK(N460:N469))=10))),1,0)","v":1},1,{"$f":"IF(AND(M486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(P460:P469,\"=0\")+COUNTBLANK(P460:P469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(S460:S469,\"=0\")+COUNTBLANK(S460:S469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(Y460:Y469,\"=0\")+COUNTBLANK(Y460:Y469))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ486>0,(OR((COUNTIF($F460:$F469,\"=0\")+COUNTBLANK($F460:$F469))=10,(COUNTIF($G460:$G469,\"=0\")+COUNTBLANK($G460:$G469))=10,(COUNTIF($I460:$I469,\"=0\")+COUNTBLANK($I460:$I469))=10,(COUNTIF(AH460:AH469,\"=0\")+COUNTBLANK(AH460:AH469))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I559","v":0},{"$f":"+J559","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M579:Q579)","v":0},{"$f":"+S559","v":0},{"$f":"SUM(T580:T581)","v":0},{"$f":"+U559","v":0},{"$f":"+V559","v":0},{"$f":"+W559","v":0},0,0,0,0,0,0,{"$f":"+AD559","v":0},{"$f":"+AE559","v":0},{"$f":"+AF559","v":0},{"$f":"SUM(AG580:AG581)","v":0},{"$f":"SUM(AH580:AH581)","v":0},0,{"$f":"SUM(AJ580:AJ581)","v":0},{"$f":"SUM(AK580:AK581)","v":0},{"$f":"SUM(AL580:AL581)","v":0},{"$f":"+AM559","v":0},{"$f":"+AN559","v":0},{"$f":"+AO559","v":0},{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},0,{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0},{"$f":"SUM(AU580:AU581)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M581:Q581)","v":0},null,{"$f":"R581-S581","v":0},null,null,null,{"$f":"SUM(V581:W581)","v":0},{"$f":"U581+X581","v":0},null,null,{"$f":"U581+X581+Z581+AA581","v":0},{"$f":"AB581-U581","v":0},null,null,null,{"$f":"SUM(AE581:AF581)","v":0},{"$f":"AD581+AG581","v":0},null,null,{"$f":"AD581+AG581+AI581+AJ581","v":0},{"$f":"AK581-AD581","v":0},null,null,null,{"$f":"SUM(AN581:AO581)","v":0},{"$f":"AM581+AP581","v":0},null,null,{"$f":"AM581+AP581+AR581+AS581","v":0},{"$f":"AT581-AM581","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M582:Q582)","v":0},null,{"$f":"R582-S582","v":0},null,null,null,{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},null,null,{"$f":"U582+X582+Z582+AA582","v":0},{"$f":"AB582-U582","v":0},null,null,null,{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},null,null,{"$f":"AD582+AG582+AI582+AJ582","v":0},{"$f":"AK582-AD582","v":0},null,null,null,{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},null,null,{"$f":"AM582+AP582+AR582+AS582","v":0},{"$f":"AT582-AM582","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A600","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"General Support"}]
[1,null,null,null,{"$f":"B600","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A600+3,0)<>\"\",OFFSET($F$43,A600+3,0),\"\")","v":"Military Police"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Provost Marshall General"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F611:AF611,\"<>0\")-COUNTBLANK(F611:AF611))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G620,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I724:AU724,\">0.5\")+COUNTIF(I724:AU724,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E601))&E601","v":"019008003"},null,null,1,"Military Police",0,null,498723,539571,530058,530058,565427,0,0,21709,0,{"$f":"SUM(M626:Q626)","v":587136},null,{"$f":"R626-S626","v":587136},554999,null,null,{"$f":"SUM(V626:W626)","v":0},{"$f":"U626+X626","v":554999},null,null,{"$f":"U626+X626+Z626+AA626","v":554999},{"$f":"AB626-U626","v":0},564059,null,null,{"$f":"SUM(AE626:AF626)","v":0},{"$f":"AD626+AG626","v":564059},null,null,{"$f":"AD626+AG626+AI626+AJ626","v":564059},{"$f":"AK626-AD626","v":0},605538.35823746526,null,null,{"$f":"SUM(AN626:AO626)","v":0},{"$f":"AM626+AP626","v":605538.35823746526},null,null,{"$f":"AM626+AP626+AR626+AS626","v":605538.35823746526},{"$f":"AT626-AM626","v":0}]
[{"$f":"IF(SUM(COUNTIF(F627:AU627,\"<>0\")-COUNTBLANK(F627:AU627))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M627:Q627)","v":0},null,{"$f":"R627-S627","v":0},0,null,null,0,{"$f":"U627+X627","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM627+AP627+AR627+AS627","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD630+AG630","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD631+AG631","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I626:I635)","v":498723},539571,530058,530058,565427,0,0,21709,0,587136,0,587136,554999,0,0,0,554999,0,0,554999,0,564059,0,0,{"$f":"SUM(AG626:AG635)","v":0},{"$f":"SUM(AH626:AH635)","v":564059},0,{"$f":"SUM(AJ626:AJ635)","v":0},{"$f":"SUM(AK626:AK635)","v":564059},{"$f":"SUM(AL626:AL635)","v":0},{"$f":"SUM(AM626:AM635)","v":605538.35823746526},{"$f":"SUM(AN626:AN635)","v":0},0,{"$f":"SUM(AP626:AP635)","v":0},{"$f":"SUM(AQ626:AQ635)","v":605538.35823746526},0,{"$f":"SUM(AS626:AS635)","v":0},{"$f":"SUM(AT626:AT635)","v":605538.35823746526},{"$f":"SUM(AU626:AU635)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U637+X637","v":0},null,null,null,null,null,null,null,null,{"$f":"AD637+AG637","v":0},null,null,null,null,null,null,null,null,{"$f":"AM637+AP637","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I639,I642,I681)","v":474614},498611,524872,524872,559003,0,0,21709,0,580712,0,580712,545720,0,0,0,{"$f":"U638+X638","v":545720},{"$f":"SUM(Z639,Z642,Z681)","v":0},{"$f":"SUM(AA639,AA642,AA681)","v":0},{"$f":"U638+X638+Z638+AA638","v":545720},{"$f":"SUM(AC639,AC642,AC681)","v":0},553858,0,0,{"$f":"SUM(AG639,AG642,AG681)","v":0},{"$f":"AD638+AG638","v":553858},{"$f":"SUM(AI639,AI642,AI681)","v":0},{"$f":"SUM(AJ639,AJ642,AJ681)","v":0},{"$f":"AD638+AG638+AI638+AJ638","v":553858},{"$f":"SUM(AL639,AL642,AL681)","v":0},{"$f":"SUM(AM639,AM642,AM681)","v":594765.36623746529},{"$f":"SUM(AN639,AN642,AN681)","v":0},0,{"$f":"SUM(AP639,AP642,AP681)","v":0},{"$f":"AM638+AP638","v":594765.36623746529},{"$f":"SUM(AR639,AR642,AR681)","v":0},{"$f":"SUM(AS639,AS642,AS681)","v":0},{"$f":"AM638+AP638+AR638+AS638","v":594765.36623746529},{"$f":"SUM(AU639,AU642,AU681)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F639,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I639:AU639,\"<>0\")-COUNTBLANK(I639:AU639))<>0,1,0))","v":1},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F639,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I640:I641)","v":427845},451790,482183,482183,509031,0,0,21709,0,530740,0,530740,492441,0,0,0,{"$f":"U639+X639","v":492441},{"$f":"SUM(Z640:Z641)","v":0},{"$f":"SUM(AA640:AA641)","v":0},{"$f":"U639+X639+Z639+AA639","v":492441},{"$f":"SUM(AC640:AC641)","v":0},494566,0,0,{"$f":"SUM(AG640:AG641)","v":0},{"$f":"AD639+AG639","v":494566},{"$f":"SUM(AI640:AI641)","v":0},{"$f":"SUM(AJ640:AJ641)","v":0},{"$f":"AD639+AG639+AI639+AJ639","v":494566},{"$f":"SUM(AL640:AL641)","v":0},{"$f":"SUM(AM640:AM641)","v":532153.01423746534},{"$f":"SUM(AN640:AN641)","v":0},0,{"$f":"SUM(AP640:AP641)","v":0},{"$f":"AM639+AP639","v":532153.01423746534},{"$f":"SUM(AR640:AR641)","v":0},{"$f":"SUM(AS640:AS641)","v":0},{"$f":"AM639+AP639+AR639+AS639","v":532153.01423746534},{"$f":"SUM(AU640:AU641)","v":0}]
[1,{"$f":"B639","v":"019008003001"},null,null,null,"Salaries and wages",null,null,377217,398142,433951,433951,456421,0,0,21709,0,{"$f":"SUM(M640:Q640)","v":478130},null,{"$f":"R640-S640","v":478130},442175,null,null,{"$f":"SUM(V640:W640)","v":0},{"$f":"U640+X640","v":442175},null,null,{"$f":"U640+X640+Z640+AA640","v":442175},{"$f":"AB640-U640","v":0},448330,null,null,{"$f":"SUM(AE640:AF640)","v":0},{"$f":"AD640+AG640","v":448330},null,null,{"$f":"AD640+AG640+AI640+AJ640","v":448330},{"$f":"AK640-AD640","v":0},482403.07840224123,null,null,{"$f":"SUM(AN640:AO640)","v":0},{"$f":"AM640+AP640","v":482403.07840224123},null,null,{"$f":"AM640+AP640+AR640+AS640","v":482403.07840224123},{"$f":"AT640-AM640","v":0}]
[1,"019008003001",null,null,null,"Social contributions",null,null,50628,53648,48232,48232,52610,0,0,0,0,{"$f":"SUM(M641:Q641)","v":52610},null,{"$f":"R641-S641","v":52610},50266,null,null,{"$f":"SUM(V641:W641)","v":0},{"$f":"U641+X641","v":50266},null,null,{"$f":"U641+X641+Z641+AA641","v":50266},{"$f":"AB641-U641","v":0},46236,null,null,{"$f":"SUM(AE641:AF641)","v":0},{"$f":"AD641+AG641","v":46236},null,null,{"$f":"AD641+AG641+AI641+AJ641","v":46236},{"$f":"AK641-AD641","v":0},49749.935835224111,null,null,{"$f":"SUM(AN641:AO641)","v":0},{"$f":"AM641+AP641","v":49749.935835224111},null,null,{"$f":"AM641+AP641+AR641+AS641","v":49749.935835224111},{"$f":"AT641-AM641","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F642,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I643:I680)","v":46769},46821,42689,42689,49972,0,0,0,0,49972,0,49972,53279,0,0,0,53279,{"$f":"SUM(Z643:Z680)","v":0},{"$f":"SUM(AA643:AA680)","v":0},53279,0,59292,0,0,0,{"$f":"SUM(AH643:AH680)","v":59292},{"$f":"SUM(AI643:AI680)","v":0},0,{"$f":"SUM(AK643:AK680)","v":59292},{"$f":"SUM(AL643:AL680)","v":0},62612.352000000006,0,0,0,{"$f":"SUM(AQ643:AQ680)","v":62612.352000000006},{"$f":"SUM(AR643:AR680)","v":0},0,{"$f":"SUM(AT643:AT680)","v":62612.352000000006},{"$f":"SUM(AU643:AU680)","v":0}]
[0,{"$f":"B642","v":"019008003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M643:Q643)","v":0},null,{"$f":"R643-S643","v":0},0,null,null,{"$f":"SUM(V643:W643)","v":0},{"$f":"U643+X643","v":0},null,null,{"$f":"U643+X643+Z643+AA643","v":0},{"$f":"AB643-U643","v":0},0,null,null,{"$f":"SUM(AE643:AF643)","v":0},{"$f":"AD643+AG643","v":0},null,null,{"$f":"AD643+AG643+AI643+AJ643","v":0},{"$f":"AK643-AD643","v":0},0,null,null,{"$f":"SUM(AN643:AO643)","v":0},{"$f":"AM643+AP643","v":0},null,null,{"$f":"AM643+AP643+AR643+AS643","v":0},{"$f":"AT643-AM643","v":0}]
[1,"019008003002",null,null,null,"Advertising",null,null,14,2,36,36,88,0,0,0,0,88,null,88,96,null,null,0,96,null,null,96,0,104,null,null,0,104,null,null,104,0,109.82400000000001,null,null,0,109.82400000000001,null,null,109.82400000000001,0]
[1,"019008003002",null,null,null,"Minor Assets",null,null,3049,1755,1870,1870,1467,0,0,0,0,1467,null,1467,2202,null,null,0,2202,null,null,2202,0,2461,null,null,0,2461,null,null,2461,0,2598.8160000000003,null,null,0,2598.8160000000003,null,null,2598.8160000000003,0]
[0,"019008003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Catering: Departmental activities",null,null,291,427,147,147,150,0,0,0,0,150,null,150,180,null,null,0,180,null,null,180,0,190,null,null,{"$f":"SUM(AE648:AF648)","v":0},{"$f":"AD648+AG648","v":190},null,null,190,0,200.64000000000001,null,null,0,200.64000000000001,null,null,200.64000000000001,0]
[1,"019008003002",null,null,null,"Communication (G&S)",null,null,278,280,413,413,320,0,0,0,0,320,null,320,410,null,null,{"$f":"SUM(V649:W649)","v":0},{"$f":"U649+X649","v":410},null,null,410,0,434,null,null,{"$f":"SUM(AE649:AF649)","v":0},{"$f":"AD649+AG649","v":434},null,null,434,0,458.30400000000009,null,null,{"$f":"SUM(AN649:AO649)","v":0},{"$f":"AM649+AP649","v":458.30400000000009},null,null,458.30400000000009,0]
[1,"019008003002",null,null,null,"Computer services",null,null,1761,892,1517,1517,1863,0,0,0,0,1863,null,1863,2032,null,null,{"$f":"SUM(V650:W650)","v":0},{"$f":"U650+X650","v":2032},null,null,2032,0,2211,null,null,{"$f":"SUM(AE650:AF650)","v":0},{"$f":"AD650+AG650","v":2211},null,null,2211,0,2334.8160000000003,null,null,{"$f":"SUM(AN650:AO650)","v":0},{"$f":"AM650+AP650","v":2334.8160000000003},null,null,2334.8160000000003,0]
[1,"019008003002",null,null,null,"Consultants: Business and advisory services",null,null,0,5,361,361,300,0,0,0,0,300,null,300,327,null,null,0,327,null,null,327,0,357,null,null,0,357,null,null,357,0,376.99200000000008,null,null,0,376.99200000000008,null,null,376.99200000000008,0]
[0,"019008003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M654:Q654)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M655:Q655)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Contractors",null,null,3649,3688,3129,3129,4646,0,0,0,0,4646,null,4646,4794,null,null,0,4794,null,null,4794,0,4905,null,null,0,4905,null,null,4905,0,5179.68,null,null,0,5179.68,null,null,5179.68,0]
[1,"019008003002",null,null,null,"Agency and support/outsourced services",null,null,671,129,226,226,240,0,0,0,0,240,null,240,262,null,null,0,262,null,null,262,0,285,null,null,0,285,null,null,285,0,300.96000000000004,null,null,0,300.96000000000004,null,null,300.96000000000004,0]
[1,"019008003002",null,null,null,"Entertainment",null,null,1,8,5,5,30,0,0,0,0,30,null,30,31,null,null,0,31,null,null,31,0,33,null,null,0,33,null,null,33,0,34.847999999999999,null,null,0,34.847999999999999,null,null,34.847999999999999,0]
[1,"019008003002",null,null,null,"Fleet services (including government motor transport)",null,null,98,600,807,807,756,0,0,0,0,756,null,756,828,null,null,0,828,null,null,828,0,884,null,null,0,884,null,null,884,0,933.50400000000002,null,null,0,933.50400000000002,null,null,933.50400000000002,0]
[0,"019008003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,337,514,514,5689,0,0,0,0,{"$f":"SUM(M661:Q661)","v":5689},null,5689,5887,null,null,0,5887,null,null,5887,0,6693,null,null,0,6693,null,null,6693,0,7067.8080000000009,null,null,0,7067.8080000000009,null,null,7067.8080000000009,0]
[1,"019008003002",null,null,null,"Inventory: Farming supplies",null,null,0,27,75,75,28,0,0,0,0,28,null,28,35,null,null,0,35,null,null,35,0,38,null,null,0,38,null,null,38,0,40.128,null,null,0,40.128,null,null,40.128,0]
[1,"019008003002",null,null,null,"Inventory: Food and food supplies",null,null,10420,10325,15069,15069,6991,0,0,0,0,{"$f":"SUM(M663:Q663)","v":6991},null,6991,8607,null,null,0,8607,null,null,8607,0,11296,null,null,0,11296,null,null,11296,0,11928.576000000001,null,null,0,11928.576000000001,null,null,11928.576000000001,0]
[1,"019008003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,7093,8410,5143,5143,8153,0,0,0,0,8153,null,8153,7598,null,null,0,7598,null,null,7598,0,7806,null,null,0,7806,null,null,7806,0,8243.1360000000004,null,null,0,8243.1360000000004,null,null,8243.1360000000004,0]
[0,"019008003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Inventory: Materials and supplies",null,null,1207,689,604,604,451,0,0,0,0,451,null,451,516,null,null,0,516,null,null,516,0,575,null,null,0,575,null,null,575,0,607.20000000000005,null,null,0,607.20000000000005,null,null,607.20000000000005,0]
[1,"019008003002",null,null,null,"Inventory: Medical supplies",null,null,1,0,0,0,26,0,0,0,0,26,null,26,54,null,null,0,54,null,null,54,0,68,null,null,0,68,null,null,68,0,71.808000000000007,null,null,0,71.808000000000007,null,null,71.808000000000007,0]
[0,"019008003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Inventory: Other supplies",null,null,9,14,485,485,531,0,0,0,0,531,null,531,579,null,null,0,579,null,null,579,0,630,null,null,0,630,null,null,630,0,665.28,null,null,0,665.28,null,null,665.28,0]
[1,"019008003002",null,null,null,"Consumable supplies",null,null,1416,2165,1752,1752,1959,0,0,0,0,1959,null,1959,2175,null,null,0,2175,null,null,2175,0,2348,null,null,0,2348,null,null,2348,0,2479.4880000000003,null,null,0,2479.4880000000003,null,null,2479.4880000000003,0]
[1,"019008003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1574,861,779,779,818,0,0,0,0,818,null,818,952,null,null,0,952,null,null,952,0,996,null,null,0,996,null,null,996,0,1051.7760000000001,null,null,0,1051.7760000000001,null,null,1051.7760000000001,0]
[1,"019008003002",null,null,null,"Operating leases",null,null,0,0,808,808,256,0,0,0,0,256,null,256,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Property payments",null,null,2916,4199,1916,1916,3374,0,0,0,0,3374,null,3374,3225,null,null,0,3225,null,null,3225,0,3387,null,null,0,3387,null,null,3387,0,3576.672,null,null,0,3576.672,null,null,3576.672,0]
[0,"019008003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008003002",null,null,null,"Travel and subsistence",null,null,10139,10284,5530,5530,9249,0,0,0,0,9249,null,9249,9668,null,null,0,9668,null,null,9668,0,10448,null,null,0,10448,null,null,10448,0,11033.088000000002,null,null,0,11033.088000000002,null,null,11033.088000000002,0]
[1,"019008003002",null,null,null,"Training and development",null,null,688,720,680,680,1295,0,0,0,0,1295,null,1295,1311,null,null,0,1311,null,null,1311,0,1520,null,null,0,1520,null,null,1520,0,1605.1200000000001,null,null,0,1605.1200000000001,null,null,1605.1200000000001,0]
[1,"019008003002",null,null,null,"Operating payments",null,null,1079,799,639,639,1016,0,0,0,0,1016,null,1016,1193,null,null,0,1193,null,null,1193,0,1286,null,null,0,1286,null,null,1286,0,1358.0160000000001,null,null,0,1358.0160000000001,null,null,1358.0160000000001,0]
[1,"019008003002",null,null,null,"Venues and facilities",null,null,415,205,184,184,276,0,0,0,0,276,null,276,317,null,null,0,317,null,null,317,0,337,null,null,0,337,null,null,337,0,355.87200000000001,null,null,0,355.87200000000001,null,null,355.87200000000001,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F681,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I682:I683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU682:AU683)","v":0}]
[0,{"$f":"B681","v":"019008003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M682:Q682)","v":0},null,{"$f":"R682-S682","v":0},0,null,null,{"$f":"SUM(V682:W682)","v":0},{"$f":"U682+X682","v":0},null,null,{"$f":"U682+X682+Z682+AA682","v":0},{"$f":"AB682-U682","v":0},0,null,null,{"$f":"SUM(AE682:AF682)","v":0},{"$f":"AD682+AG682","v":0},null,null,{"$f":"AD682+AG682+AI682+AJ682","v":0},{"$f":"AK682-AD682","v":0},0,null,null,{"$f":"SUM(AN682:AO682)","v":0},{"$f":"AM682+AP682","v":0},null,null,{"$f":"AM682+AP682+AR682+AS682","v":0},{"$f":"AT682-AM682","v":0}]
[0,"019008003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R683-S683","v":0},0,null,null,{"$f":"SUM(V683:W683)","v":0},{"$f":"U683+X683","v":0},null,null,{"$f":"U683+X683+Z683+AA683","v":0},{"$f":"AB683-U683","v":0},0,null,null,{"$f":"SUM(AE683:AF683)","v":0},{"$f":"AD683+AG683","v":0},null,null,{"$f":"AD683+AG683+AI683+AJ683","v":0},{"$f":"AK683-AD683","v":0},0,null,null,{"$f":"SUM(AN683:AO683)","v":0},{"$f":"AM683+AP683","v":0},null,null,{"$f":"AM683+AP683+AR683+AS683","v":0},{"$f":"AT683-AM683","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I685,I692,I695,I696,I697,I704,I705)","v":1537},{"$f":"SUM(J685,J692,J695,J696,J697,J704,J705)","v":2296},2105,2105,3679,0,0,0,0,3679,{"$f":"SUM(S685,S692,S695,S696,S697,S704,S705)","v":0},3679,3103,0,0,0,3103,0,0,3103,0,3594,0,0,0,3594,0,0,3594,0,3796,0,0,0,3796,0,0,3796,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F685,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I685:AU685,\"<>0\")-COUNTBLANK(I685:AU685))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I686,I689)","v":0},{"$f":"SUM(J686,J689)","v":29},0,0,51,0,0,0,0,51,{"$f":"SUM(S686,S689)","v":0},51,59,0,0,0,59,0,0,59,0,69,0,0,0,69,0,0,69,0,73,0,0,0,73,0,0,73,0]
[0,null,{"$f":"OFFSET($F$46,A600,0)","v":"Military Police"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S687:S688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C685:$D686)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C685:$D686)","v":0},{"$f":"SUM(V687:W687)","v":0},{"$f":"U687+X687","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C685:$D686)","v":0},{"$f":"AB687-U687","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C685:$D686)","v":0},{"$f":"SUM(AE687:AF687)","v":0},{"$f":"AD687+AG687","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C685:$D686)","v":0},{"$f":"AK687-AD687","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C685:$D686)","v":0},{"$f":"SUM(AN687:AO687)","v":0},{"$f":"AM687+AP687","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C685:$D686)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C685:$D686)","v":0},{"$f":"AT687-AM687","v":0}]
[0,null,{"$f":"C686","v":"Military Police"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C687:$D688)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C687:$D688)","v":0},{"$f":"SUM(V688:W688)","v":0},{"$f":"U688+X688","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C687:$D688)","v":0},{"$f":"AB688-U688","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C687:$D688)","v":0},{"$f":"SUM(AE688:AF688)","v":0},{"$f":"AD688+AG688","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C687:$D688)","v":0},{"$f":"AK688-AD688","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C687:$D688)","v":0},{"$f":"SUM(AN688:AO688)","v":0},{"$f":"AM688+AP688","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C687:$D688)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C687:$D688)","v":0},{"$f":"AT688-AM688","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I690:I691)","v":0},{"$f":"SUM(J690:J691)","v":29},0,0,51,0,0,0,0,51,{"$f":"SUM(S690:S691)","v":0},51,59,0,0,0,59,0,0,59,0,69,0,0,0,69,0,0,69,0,73,0,0,0,73,0,0,73,0]
[1,null,{"$f":"C686","v":"Military Police"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C689:$D690)","v":0},29,0,0,51,0,0,0,0,51,{"$f":"DSUM($I$172:$BA$261,S$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C689:$D690)","v":51},{"$f":"DSUM($I$172:$BA$261,U$172,$C689:$D690)","v":59},{"$f":"DSUM($I$172:$BA$261,V$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C689:$D690)","v":0},{"$f":"SUM(V690:W690)","v":0},{"$f":"U690+X690","v":59},{"$f":"DSUM($I$172:$BA$261,Z$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C689:$D690)","v":59},{"$f":"AB690-U690","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C689:$D690)","v":69},{"$f":"DSUM($I$172:$BA$261,AE$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C689:$D690)","v":0},{"$f":"SUM(AE690:AF690)","v":0},{"$f":"AD690+AG690","v":69},{"$f":"DSUM($I$172:$BA$261,AI$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C689:$D690)","v":69},{"$f":"AK690-AD690","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C689:$D690)","v":73},{"$f":"DSUM($I$172:$BA$261,AN$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C689:$D690)","v":0},{"$f":"SUM(AN690:AO690)","v":0},{"$f":"AM690+AP690","v":73},{"$f":"DSUM($I$172:$BA$261,AR$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C689:$D690)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C689:$D690)","v":73},{"$f":"AT690-AM690","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C691:$D692)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C691:$D692)","v":0},{"$f":"SUM(V691:W691)","v":0},{"$f":"U691+X691","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C691:$D692)","v":0},{"$f":"AB691-U691","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C691:$D692)","v":0},{"$f":"SUM(AE691:AF691)","v":0},{"$f":"AD691+AG691","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C691:$D692)","v":0},{"$f":"AK691-AD691","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C691:$D692)","v":0},{"$f":"SUM(AN691:AO691)","v":0},{"$f":"AM691+AP691","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C691:$D692)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C691:$D692)","v":0},{"$f":"AT691-AM691","v":0}]
[1,null,{"$f":"C686","v":"Military Police"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I693:I694)","v":635},{"$f":"SUM(J693:J694)","v":667},673,673,783,0,0,0,0,783,{"$f":"SUM(S693:S694)","v":0},783,851,0,0,0,851,{"$f":"SUM(Z693:Z694)","v":0},{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":851},{"$f":"SUM(AC693:AC694)","v":0},{"$f":"SUM(AD693:AD694)","v":926},0,0,0,926,{"$f":"SUM(AI693:AI694)","v":0},{"$f":"SUM(AJ693:AJ694)","v":0},{"$f":"SUM(AK693:AK694)","v":926},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":978},{"$f":"SUM(AN693:AN694)","v":0},0,0,978,{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"SUM(AT693:AT694)","v":978},{"$f":"SUM(AU693:AU694)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C693:$D694)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C693:$D694)","v":0},{"$f":"SUM(V693:W693)","v":0},{"$f":"U693+X693","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C693:$D694)","v":0},{"$f":"AB693-U693","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C693:$D694)","v":0},{"$f":"SUM(AE693:AF693)","v":0},{"$f":"AD693+AG693","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C693:$D694)","v":0},{"$f":"AK693-AD693","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C693:$D694)","v":0},{"$f":"SUM(AN693:AO693)","v":0},{"$f":"AM693+AP693","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C693:$D694)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C693:$D694)","v":0},{"$f":"AT693-AM693","v":0}]
[1,null,{"$f":"C686","v":"Military Police"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C695:$D696)","v":635},667,673,673,783,0,0,0,0,783,{"$f":"DSUM($I$172:$BA$261,S$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C695:$D696)","v":783},{"$f":"DSUM($I$172:$BA$261,U$172,$C695:$D696)","v":851},{"$f":"DSUM($I$172:$BA$261,V$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C695:$D696)","v":0},{"$f":"SUM(V694:W694)","v":0},{"$f":"U694+X694","v":851},{"$f":"DSUM($I$172:$BA$261,Z$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C695:$D696)","v":851},{"$f":"AB694-U694","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C695:$D696)","v":926},{"$f":"DSUM($I$172:$BA$261,AE$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C695:$D696)","v":0},{"$f":"SUM(AE694:AF694)","v":0},{"$f":"AD694+AG694","v":926},{"$f":"DSUM($I$172:$BA$261,AI$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C695:$D696)","v":926},{"$f":"AK694-AD694","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C695:$D696)","v":978},{"$f":"DSUM($I$172:$BA$261,AN$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C695:$D696)","v":0},{"$f":"SUM(AN694:AO694)","v":0},{"$f":"AM694+AP694","v":978},{"$f":"DSUM($I$172:$BA$261,AR$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C695:$D696)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C695:$D696)","v":978},{"$f":"AT694-AM694","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C697:$D698)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C697:$D698)","v":0},{"$f":"SUM(V695:W695)","v":0},{"$f":"U695+X695","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C697:$D698)","v":0},{"$f":"AB695-U695","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C697:$D698)","v":0},{"$f":"SUM(AE695:AF695)","v":0},{"$f":"AD695+AG695","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C697:$D698)","v":0},{"$f":"AK695-AD695","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C697:$D698)","v":0},{"$f":"SUM(AN695:AO695)","v":0},{"$f":"AM695+AP695","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C697:$D698)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C697:$D698)","v":0},{"$f":"AT695-AM695","v":0}]
[0,null,{"$f":"C686","v":"Military Police"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C699:$D700)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C699:$D700)","v":0},{"$f":"SUM(V696:W696)","v":0},{"$f":"U696+X696","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C699:$D700)","v":0},{"$f":"AB696-U696","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C699:$D700)","v":0},{"$f":"SUM(AE696:AF696)","v":0},{"$f":"AD696+AG696","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C699:$D700)","v":0},{"$f":"AK696-AD696","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C699:$D700)","v":0},{"$f":"SUM(AN696:AO696)","v":0},{"$f":"AM696+AP696","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C699:$D700)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C699:$D700)","v":0},{"$f":"AT696-AM696","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I698,I701)","v":0},{"$f":"SUM(J698,J701)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S698,S701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Military Police"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C701:$D702)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C701:$D702)","v":0},{"$f":"SUM(V699:W699)","v":0},{"$f":"U699+X699","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C701:$D702)","v":0},{"$f":"AB699-U699","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C701:$D702)","v":0},{"$f":"SUM(AE699:AF699)","v":0},{"$f":"AD699+AG699","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C701:$D702)","v":0},{"$f":"AK699-AD699","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C701:$D702)","v":0},{"$f":"SUM(AN699:AO699)","v":0},{"$f":"AM699+AP699","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C701:$D702)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C701:$D702)","v":0},{"$f":"AT699-AM699","v":0}]
[0,null,{"$f":"C686","v":"Military Police"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C703:$D704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C703:$D704)","v":0},{"$f":"SUM(V700:W700)","v":0},{"$f":"U700+X700","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C703:$D704)","v":0},{"$f":"AB700-U700","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C703:$D704)","v":0},{"$f":"SUM(AE700:AF700)","v":0},{"$f":"AD700+AG700","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C703:$D704)","v":0},{"$f":"AK700-AD700","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C703:$D704)","v":0},{"$f":"SUM(AN700:AO700)","v":0},{"$f":"AM700+AP700","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C703:$D704)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C703:$D704)","v":0},{"$f":"AT700-AM700","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I702:I703)","v":0},{"$f":"SUM(J702:J703)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S702:S703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C686","v":"Military Police"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C705:$D706)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C705:$D706)","v":0},{"$f":"SUM(V702:W702)","v":0},{"$f":"U702+X702","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C705:$D706)","v":0},{"$f":"AB702-U702","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C705:$D706)","v":0},{"$f":"SUM(AE702:AF702)","v":0},{"$f":"AD702+AG702","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C705:$D706)","v":0},{"$f":"AK702-AD702","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C705:$D706)","v":0},{"$f":"SUM(AN702:AO702)","v":0},{"$f":"AM702+AP702","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C705:$D706)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C705:$D706)","v":0},{"$f":"AT702-AM702","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C707:$D708)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C707:$D708)","v":0},{"$f":"SUM(V703:W703)","v":0},{"$f":"U703+X703","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C707:$D708)","v":0},{"$f":"AB703-U703","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C707:$D708)","v":0},{"$f":"SUM(AE703:AF703)","v":0},{"$f":"AD703+AG703","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C707:$D708)","v":0},{"$f":"AK703-AD703","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C707:$D708)","v":0},{"$f":"SUM(AN703:AO703)","v":0},{"$f":"AM703+AP703","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C707:$D708)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C707:$D708)","v":0},{"$f":"AT703-AM703","v":0}]
[0,null,{"$f":"C686","v":"Military Police"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C709:$D710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C709:$D710)","v":0},{"$f":"SUM(V704:W704)","v":0},{"$f":"U704+X704","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C709:$D710)","v":0},{"$f":"AB704-U704","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C709:$D710)","v":0},{"$f":"SUM(AE704:AF704)","v":0},{"$f":"AD704+AG704","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C709:$D710)","v":0},{"$f":"AK704-AD704","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C709:$D710)","v":0},{"$f":"SUM(AN704:AO704)","v":0},{"$f":"AM704+AP704","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C709:$D710)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C709:$D710)","v":0},{"$f":"AT704-AM704","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I706:I707)","v":902},{"$f":"SUM(J706:J707)","v":1600},1432,1432,2845,0,0,0,0,2845,{"$f":"SUM(S706:S707)","v":0},2845,2193,0,0,0,2193,0,0,2193,0,2599,0,0,0,2599,0,0,2599,0,2745,0,0,0,2745,0,0,2745,0]
[1,null,{"$f":"C686","v":"Military Police"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C711:$D712)","v":902},1600,1432,1432,2845,0,0,0,0,2845,{"$f":"DSUM($I$172:$BA$261,S$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C711:$D712)","v":2845},{"$f":"DSUM($I$172:$BA$261,U$172,$C711:$D712)","v":2193},{"$f":"DSUM($I$172:$BA$261,V$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C711:$D712)","v":0},{"$f":"SUM(V706:W706)","v":0},{"$f":"U706+X706","v":2193},{"$f":"DSUM($I$172:$BA$261,Z$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C711:$D712)","v":2193},{"$f":"AB706-U706","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C711:$D712)","v":2599},{"$f":"DSUM($I$172:$BA$261,AE$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C711:$D712)","v":0},{"$f":"SUM(AE706:AF706)","v":0},{"$f":"AD706+AG706","v":2599},{"$f":"DSUM($I$172:$BA$261,AI$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C711:$D712)","v":2599},{"$f":"AK706-AD706","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C711:$D712)","v":2745},{"$f":"DSUM($I$172:$BA$261,AN$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C711:$D712)","v":0},{"$f":"SUM(AN706:AO706)","v":0},{"$f":"AM706+AP706","v":2745},{"$f":"DSUM($I$172:$BA$261,AR$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C711:$D712)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C711:$D712)","v":2745},{"$f":"AT706-AM706","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C713:$D714)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C713:$D714)","v":0},{"$f":"SUM(V707:W707)","v":0},{"$f":"U707+X707","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C713:$D714)","v":0},{"$f":"AB707-U707","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C713:$D714)","v":0},{"$f":"SUM(AE707:AF707)","v":0},{"$f":"AD707+AG707","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C713:$D714)","v":0},{"$f":"AK707-AD707","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C713:$D714)","v":0},{"$f":"SUM(AN707:AO707)","v":0},{"$f":"AM707+AP707","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C713:$D714)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C713:$D714)","v":0},{"$f":"AT707-AM707","v":0}]
[1,null,{"$f":"C686","v":"Military Police"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I709,I712,I715:I719)","v":22556},38574,3081,3081,2745,0,0,0,0,2745,{"$f":"SUM(S709,S712,S715:S719)","v":0},2745,6176,0,0,0,6176,{"$f":"SUM(Z709,Z712,Z715:Z719)","v":0},{"$f":"SUM(AA709,AA712,AA715:AA719)","v":0},{"$f":"SUM(AB709,AB712,AB715:AB719)","v":6176},0,6607,0,0,{"$f":"SUM(AG709,AG712,AG715:AG719)","v":0},{"$f":"SUM(AH709,AH712,AH715:AH719)","v":6607},{"$f":"SUM(AI709,AI712,AI715:AI719)","v":0},{"$f":"SUM(AJ709,AJ712,AJ715:AJ719)","v":0},{"$f":"SUM(AK709,AK712,AK715:AK719)","v":6607},{"$f":"SUM(AL709,AL712,AL715:AL719)","v":0},{"$f":"SUM(AM709,AM712,AM715:AM719)","v":6976.9920000000002},{"$f":"SUM(AN709,AN712,AN715:AN719)","v":0},0,{"$f":"SUM(AP709,AP712,AP715:AP719)","v":0},{"$f":"SUM(AQ709,AQ712,AQ715:AQ719)","v":6976.9920000000002},{"$f":"SUM(AR709,AR712,AR715:AR719)","v":0},{"$f":"SUM(AS709,AS712,AS715:AS719)","v":0},{"$f":"SUM(AT709,AT712,AT715:AT719)","v":6976.9920000000002},{"$f":"SUM(AU709,AU712,AU715:AU719)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F709,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I709:AU709,\"<>0\")-COUNTBLANK(I709:AU709))<>0,1,0))","v":0},{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F709,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I710:I711)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S710:S711)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,0,{"$f":"SUM(AG710:AG711)","v":0},{"$f":"SUM(AH710:AH711)","v":0},{"$f":"SUM(AI710:AI711)","v":0},{"$f":"SUM(AJ710:AJ711)","v":0},{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},{"$f":"SUM(AT710:AT711)","v":0},{"$f":"SUM(AU710:AU711)","v":0}]
[0,{"$f":"B709","v":"019008003000"},{"$f":"C686","v":"Military Police"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R710-S710","v":0},0,null,null,{"$f":"SUM(V710:W710)","v":0},{"$f":"U710+X710","v":0},null,null,{"$f":"U710+X710+Z710+AA710","v":0},{"$f":"AB710-U710","v":0},0,null,null,{"$f":"SUM(AE710:AF710)","v":0},{"$f":"AD710+AG710","v":0},null,null,{"$f":"AD710+AG710+AI710+AJ710","v":0},{"$f":"AK710-AD710","v":0},0,null,null,{"$f":"SUM(AN710:AO710)","v":0},{"$f":"AM710+AP710","v":0},null,null,{"$f":"AM710+AP710+AR710+AS710","v":0},{"$f":"AT710-AM710","v":0}]
[0,"019008003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R711-S711","v":0},0,null,null,{"$f":"SUM(V711:W711)","v":0},{"$f":"U711+X711","v":0},null,null,{"$f":"U711+X711+Z711+AA711","v":0},{"$f":"AB711-U711","v":0},0,null,null,{"$f":"SUM(AE711:AF711)","v":0},{"$f":"AD711+AG711","v":0},null,null,{"$f":"AD711+AG711+AI711+AJ711","v":0},{"$f":"AK711-AD711","v":0},0,null,null,{"$f":"SUM(AN711:AO711)","v":0},{"$f":"AM711+AP711","v":0},null,null,{"$f":"AM711+AP711+AR711+AS711","v":0},{"$f":"AT711-AM711","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F712,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003000"},{"$f":"C686","v":"Military Police"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I713:I714)","v":22556},35195,3059,3059,2745,{"$f":"SUM(N713:N714)","v":0},0,0,0,{"$f":"SUM(M712:Q712)","v":2745},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":2745},6176,0,0,0,6176,{"$f":"SUM(Z713:Z714)","v":0},{"$f":"SUM(AA713:AA714)","v":0},6176,0,6607,0,0,{"$f":"SUM(AG713:AG714)","v":0},{"$f":"SUM(AH713:AH714)","v":6607},0,{"$f":"SUM(AJ713:AJ714)","v":0},{"$f":"SUM(AK713:AK714)","v":6607},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":6976.9920000000002},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":0},{"$f":"SUM(AQ713:AQ714)","v":6976.9920000000002},0,{"$f":"SUM(AS713:AS714)","v":0},{"$f":"SUM(AT713:AT714)","v":6976.9920000000002},{"$f":"SUM(AU713:AU714)","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F713,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003056"},43,41,null,"Transport equipment",null,null,16929,30308,1199,1199,620,0,0,0,0,{"$f":"SUM(M713:Q713)","v":620},null,{"$f":"R713-S713","v":620},2444,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":2444},null,null,{"$f":"U713+X713+Z713+AA713","v":2444},{"$f":"AB713-U713","v":0},2874,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":2874},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":2874},{"$f":"AK713-AD713","v":0},3034.944,null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":3034.944},null,null,{"$f":"AM713+AP713+AR713+AS713","v":3034.944},{"$f":"AT713-AM713","v":0}]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F714,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003057"},{"$f":"C686","v":"Military Police"},"Other transfers to households",null,"Other machinery and equipment",null,null,5627,4887,1860,1860,2125,0,0,0,0,2125,null,2125,3732,null,null,0,3732,null,null,3732,0,3733,null,null,0,3733,null,null,3733,0,3942.0480000000002,null,null,0,3942.0480000000002,null,null,3942.0480000000002,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F715,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F716,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003059"},null,null,null,"Specialised military assets",null,null,0,3379,22,22,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F717,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F718,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B626&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F719,Cover!$EM$4:$EM$4930,0)),0)","v":"019008003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G601,I$269:I$281)","v":16},90,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G601,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G601,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I638,I684,I708,I720)","v":498723},{"$f":"SUM(J638,J684,J708,J720)","v":539571},{"$f":"SUM(K638,K684,K708,K720)","v":530058},530058,565427,0,0,21709,0,587136,0,587136,554999,0,0,0,554999,0,0,554999,0,564059,0,0,0,564059,0,0,564059,0,605538.35823746526,0,0,0,605538.35823746526,0,0,605538.35823746526,{"$f":"SUM(AU638,AU684,AU708,AU720)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I722-I636","v":0},{"$f":"J722-J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(L610:L619,\"=0\")+COUNTBLANK(L610:L619))=10))),1,0)","v":1},{"$f":"IF(AND(J636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(M610:M619,\"=0\")+COUNTBLANK(M610:M619))=10))),1,0)","v":1},{"$f":"IF(AND(K636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(N610:N619,\"=0\")+COUNTBLANK(N610:N619))=10))),1,0)","v":1},1,{"$f":"IF(AND(M636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(P610:P619,\"=0\")+COUNTBLANK(P610:P619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(S610:S619,\"=0\")+COUNTBLANK(S610:S619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(Y610:Y619,\"=0\")+COUNTBLANK(Y610:Y619))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ636>0,(OR((COUNTIF($F610:$F619,\"=0\")+COUNTBLANK($F610:$F619))=10,(COUNTIF($G610:$G619,\"=0\")+COUNTBLANK($G610:$G619))=10,(COUNTIF($I610:$I619,\"=0\")+COUNTBLANK($I610:$I619))=10,(COUNTIF(AH610:AH619,\"=0\")+COUNTBLANK(AH610:AH619))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I709","v":0},{"$f":"+J709","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M729:Q729)","v":0},{"$f":"+S709","v":0},{"$f":"SUM(T730:T731)","v":0},{"$f":"+U709","v":0},{"$f":"+V709","v":0},{"$f":"+W709","v":0},0,0,0,0,0,0,{"$f":"+AD709","v":0},{"$f":"+AE709","v":0},{"$f":"+AF709","v":0},{"$f":"SUM(AG730:AG731)","v":0},{"$f":"SUM(AH730:AH731)","v":0},0,{"$f":"SUM(AJ730:AJ731)","v":0},{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":0},{"$f":"+AM709","v":0},{"$f":"+AN709","v":0},{"$f":"+AO709","v":0},{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":0},0,{"$f":"SUM(AS730:AS731)","v":0},{"$f":"SUM(AT730:AT731)","v":0},{"$f":"SUM(AU730:AU731)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M731:Q731)","v":0},null,{"$f":"R731-S731","v":0},null,null,null,{"$f":"SUM(V731:W731)","v":0},{"$f":"U731+X731","v":0},null,null,{"$f":"U731+X731+Z731+AA731","v":0},{"$f":"AB731-U731","v":0},null,null,null,{"$f":"SUM(AE731:AF731)","v":0},{"$f":"AD731+AG731","v":0},null,null,{"$f":"AD731+AG731+AI731+AJ731","v":0},{"$f":"AK731-AD731","v":0},null,null,null,{"$f":"SUM(AN731:AO731)","v":0},{"$f":"AM731+AP731","v":0},null,null,{"$f":"AM731+AP731+AR731+AS731","v":0},{"$f":"AT731-AM731","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M732:Q732)","v":0},null,{"$f":"R732-S732","v":0},null,null,null,{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},null,null,{"$f":"U732+X732+Z732+AA732","v":0},{"$f":"AB732-U732","v":0},null,null,null,{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},null,null,{"$f":"AD732+AG732+AI732+AJ732","v":0},{"$f":"AK732-AD732","v":0},null,null,null,{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},null,null,{"$f":"AM732+AP732+AR732+AS732","v":0},{"$f":"AT732-AM732","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A750","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"General Support"}]
[1,null,null,null,{"$f":"B750","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A750+3,0)<>\"\",OFFSET($F$43,A750+3,0),\"\")","v":"Technology Development"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Director Technology"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F761:AF761,\"<>0\")-COUNTBLANK(F761:AF761))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G770,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I874:AU874,\">0.5\")+COUNTIF(I874:AU874,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E751))&E751","v":"019008004"},null,null,1,"Technology Development",0,null,347963,442306,424345,424345,516244,0,0,0,0,{"$f":"SUM(M776:Q776)","v":516244},null,{"$f":"R776-S776","v":516244},484884,null,null,{"$f":"SUM(V776:W776)","v":0},{"$f":"U776+X776","v":484884},null,null,{"$f":"U776+X776+Z776+AA776","v":484884},{"$f":"AB776-U776","v":0},383049,null,null,{"$f":"SUM(AE776:AF776)","v":0},{"$f":"AD776+AG776","v":383049},null,null,{"$f":"AD776+AG776+AI776+AJ776","v":383049},{"$f":"AK776-AD776","v":0},404500.11200000002,null,null,{"$f":"SUM(AN776:AO776)","v":0},{"$f":"AM776+AP776","v":404500.11200000002},null,null,{"$f":"AM776+AP776+AR776+AS776","v":404500.11200000002},{"$f":"AT776-AM776","v":0}]
[{"$f":"IF(SUM(COUNTIF(F777:AU777,\"<>0\")-COUNTBLANK(F777:AU777))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M777:Q777)","v":0},null,{"$f":"R777-S777","v":0},0,null,null,0,{"$f":"U777+X777","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM777+AP777+AR777+AS777","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD780+AG780","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD781+AG781","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I776:I785)","v":347963},442306,424345,424345,516244,0,0,0,0,516244,0,516244,484884,0,0,0,484884,0,0,484884,0,383049,0,0,{"$f":"SUM(AG776:AG785)","v":0},{"$f":"SUM(AH776:AH785)","v":383049},0,{"$f":"SUM(AJ776:AJ785)","v":0},{"$f":"SUM(AK776:AK785)","v":383049},{"$f":"SUM(AL776:AL785)","v":0},{"$f":"SUM(AM776:AM785)","v":404500.11200000002},{"$f":"SUM(AN776:AN785)","v":0},0,{"$f":"SUM(AP776:AP785)","v":0},{"$f":"SUM(AQ776:AQ785)","v":404500.11200000002},0,{"$f":"SUM(AS776:AS785)","v":0},{"$f":"SUM(AT776:AT785)","v":404500.11200000002},{"$f":"SUM(AU776:AU785)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U787+X787","v":0},null,null,null,null,null,null,null,null,{"$f":"AD787+AG787","v":0},null,null,null,null,null,null,null,null,{"$f":"AM787+AP787","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I789,I792,I831)","v":107},173,407,407,353,0,0,0,0,353,0,353,297,0,0,0,{"$f":"U788+X788","v":297},{"$f":"SUM(Z789,Z792,Z831)","v":0},{"$f":"SUM(AA789,AA792,AA831)","v":0},{"$f":"U788+X788+Z788+AA788","v":297},{"$f":"SUM(AC789,AC792,AC831)","v":0},127,0,0,{"$f":"SUM(AG789,AG792,AG831)","v":0},{"$f":"AD788+AG788","v":127},{"$f":"SUM(AI789,AI792,AI831)","v":0},{"$f":"SUM(AJ789,AJ792,AJ831)","v":0},{"$f":"AD788+AG788+AI788+AJ788","v":127},{"$f":"SUM(AL789,AL792,AL831)","v":0},{"$f":"SUM(AM789,AM792,AM831)","v":134.11199999999999},{"$f":"SUM(AN789,AN792,AN831)","v":0},0,{"$f":"SUM(AP789,AP792,AP831)","v":0},{"$f":"AM788+AP788","v":134.11199999999999},{"$f":"SUM(AR789,AR792,AR831)","v":0},{"$f":"SUM(AS789,AS792,AS831)","v":0},{"$f":"AM788+AP788+AR788+AS788","v":134.11199999999999},{"$f":"SUM(AU789,AU792,AU831)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F789,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I789:AU789,\"<>0\")-COUNTBLANK(I789:AU789))<>0,1,0))","v":0},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F789,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I790:I791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U789+X789","v":0},{"$f":"SUM(Z790:Z791)","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"U789+X789+Z789+AA789","v":0},{"$f":"SUM(AC790:AC791)","v":0},0,0,0,{"$f":"SUM(AG790:AG791)","v":0},{"$f":"AD789+AG789","v":0},{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AJ790:AJ791)","v":0},{"$f":"AD789+AG789+AI789+AJ789","v":0},{"$f":"SUM(AL790:AL791)","v":0},{"$f":"SUM(AM790:AM791)","v":0},{"$f":"SUM(AN790:AN791)","v":0},0,{"$f":"SUM(AP790:AP791)","v":0},{"$f":"AM789+AP789","v":0},{"$f":"SUM(AR790:AR791)","v":0},{"$f":"SUM(AS790:AS791)","v":0},{"$f":"AM789+AP789+AR789+AS789","v":0},{"$f":"SUM(AU790:AU791)","v":0}]
[0,{"$f":"B789","v":"019008004001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M790:Q790)","v":0},null,{"$f":"R790-S790","v":0},0,null,null,{"$f":"SUM(V790:W790)","v":0},{"$f":"U790+X790","v":0},null,null,{"$f":"U790+X790+Z790+AA790","v":0},{"$f":"AB790-U790","v":0},0,null,null,{"$f":"SUM(AE790:AF790)","v":0},{"$f":"AD790+AG790","v":0},null,null,{"$f":"AD790+AG790+AI790+AJ790","v":0},{"$f":"AK790-AD790","v":0},0,null,null,{"$f":"SUM(AN790:AO790)","v":0},{"$f":"AM790+AP790","v":0},null,null,{"$f":"AM790+AP790+AR790+AS790","v":0},{"$f":"AT790-AM790","v":0}]
[0,"019008004001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M791:Q791)","v":0},null,{"$f":"R791-S791","v":0},0,null,null,{"$f":"SUM(V791:W791)","v":0},{"$f":"U791+X791","v":0},null,null,{"$f":"U791+X791+Z791+AA791","v":0},{"$f":"AB791-U791","v":0},0,null,null,{"$f":"SUM(AE791:AF791)","v":0},{"$f":"AD791+AG791","v":0},null,null,{"$f":"AD791+AG791+AI791+AJ791","v":0},{"$f":"AK791-AD791","v":0},0,null,null,{"$f":"SUM(AN791:AO791)","v":0},{"$f":"AM791+AP791","v":0},null,null,{"$f":"AM791+AP791+AR791+AS791","v":0},{"$f":"AT791-AM791","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F792,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I793:I830)","v":107},173,407,407,353,0,0,0,0,353,0,353,297,0,0,0,297,{"$f":"SUM(Z793:Z830)","v":0},{"$f":"SUM(AA793:AA830)","v":0},297,0,127,0,0,0,{"$f":"SUM(AH793:AH830)","v":127},{"$f":"SUM(AI793:AI830)","v":0},0,{"$f":"SUM(AK793:AK830)","v":127},{"$f":"SUM(AL793:AL830)","v":0},134.11199999999999,0,0,0,{"$f":"SUM(AQ793:AQ830)","v":134.11199999999999},{"$f":"SUM(AR793:AR830)","v":0},0,{"$f":"SUM(AT793:AT830)","v":134.11199999999999},{"$f":"SUM(AU793:AU830)","v":0}]
[0,{"$f":"B792","v":"019008004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M793:Q793)","v":0},null,{"$f":"R793-S793","v":0},0,null,null,{"$f":"SUM(V793:W793)","v":0},{"$f":"U793+X793","v":0},null,null,{"$f":"U793+X793+Z793+AA793","v":0},{"$f":"AB793-U793","v":0},0,null,null,{"$f":"SUM(AE793:AF793)","v":0},{"$f":"AD793+AG793","v":0},null,null,{"$f":"AD793+AG793+AI793+AJ793","v":0},{"$f":"AK793-AD793","v":0},0,null,null,{"$f":"SUM(AN793:AO793)","v":0},{"$f":"AM793+AP793","v":0},null,null,{"$f":"AM793+AP793+AR793+AS793","v":0},{"$f":"AT793-AM793","v":0}]
[0,"019008004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008004002",null,null,null,"Minor Assets",null,null,0,0,14,14,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE798:AF798)","v":0},{"$f":"AD798+AG798","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V799:W799)","v":0},{"$f":"U799+X799","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE799:AF799)","v":0},{"$f":"AD799+AG799","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN799:AO799)","v":0},{"$f":"AM799+AP799","v":0},null,null,0,0]
[0,"019008004002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V800:W800)","v":0},{"$f":"U800+X800","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE800:AF800)","v":0},{"$f":"AD800+AG800","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN800:AO800)","v":0},{"$f":"AM800+AP800","v":0},null,null,0,0]
[0,"019008004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M804:Q804)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M805:Q805)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M811:Q811)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M813:Q813)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,17,5,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008004002",null,null,null,"Consumable supplies",null,null,0,0,4,4,24,0,0,0,0,24,null,24,4,null,null,0,4,null,null,4,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2,4,4,4,6,0,0,0,0,6,null,6,4,null,null,0,4,null,null,4,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008004002",null,null,null,"Travel and subsistence",null,null,88,24,277,277,284,0,0,0,0,284,null,284,252,null,null,0,252,null,null,252,0,115,null,null,0,115,null,null,115,0,121.43999999999998,null,null,0,121.43999999999998,null,null,121.43999999999998,0]
[1,"019008004002",null,null,null,"Training and development",null,null,0,140,108,108,29,0,0,0,0,29,null,29,27,null,null,0,27,null,null,27,0,12,null,null,0,12,null,null,12,0,12.671999999999999,null,null,0,12.671999999999999,null,null,12.671999999999999,0]
[0,"019008004002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F831,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I832:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU832:AU833)","v":0}]
[0,{"$f":"B831","v":"019008004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M832:Q832)","v":0},null,{"$f":"R832-S832","v":0},0,null,null,{"$f":"SUM(V832:W832)","v":0},{"$f":"U832+X832","v":0},null,null,{"$f":"U832+X832+Z832+AA832","v":0},{"$f":"AB832-U832","v":0},0,null,null,{"$f":"SUM(AE832:AF832)","v":0},{"$f":"AD832+AG832","v":0},null,null,{"$f":"AD832+AG832+AI832+AJ832","v":0},{"$f":"AK832-AD832","v":0},0,null,null,{"$f":"SUM(AN832:AO832)","v":0},{"$f":"AM832+AP832","v":0},null,null,{"$f":"AM832+AP832+AR832+AS832","v":0},{"$f":"AT832-AM832","v":0}]
[0,"019008004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R833-S833","v":0},0,null,null,{"$f":"SUM(V833:W833)","v":0},{"$f":"U833+X833","v":0},null,null,{"$f":"U833+X833+Z833+AA833","v":0},{"$f":"AB833-U833","v":0},0,null,null,{"$f":"SUM(AE833:AF833)","v":0},{"$f":"AD833+AG833","v":0},null,null,{"$f":"AD833+AG833+AI833+AJ833","v":0},{"$f":"AK833-AD833","v":0},0,null,null,{"$f":"SUM(AN833:AO833)","v":0},{"$f":"AM833+AP833","v":0},null,null,{"$f":"AM833+AP833+AR833+AS833","v":0},{"$f":"AT833-AM833","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I835,I842,I845,I846,I847,I854,I855)","v":347856},{"$f":"SUM(J835,J842,J845,J846,J847,J854,J855)","v":442116},423893,423893,515879,0,0,0,0,515879,{"$f":"SUM(S835,S842,S845,S846,S847,S854,S855)","v":0},515879,484587,0,0,0,484587,0,0,484587,0,382922,0,0,0,382922,0,0,382922,0,404366,0,0,0,404366,0,0,404366,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F835,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I835:AU835,\"<>0\")-COUNTBLANK(I835:AU835))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I836,I839)","v":0},{"$f":"SUM(J836,J839)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S836,S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A750,0)","v":"Technology Development"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I837:I838)","v":0},{"$f":"SUM(J837:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S837:S838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C835:$D836)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C835:$D836)","v":0},{"$f":"SUM(V837:W837)","v":0},{"$f":"U837+X837","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C835:$D836)","v":0},{"$f":"AB837-U837","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C835:$D836)","v":0},{"$f":"SUM(AE837:AF837)","v":0},{"$f":"AD837+AG837","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C835:$D836)","v":0},{"$f":"AK837-AD837","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C835:$D836)","v":0},{"$f":"SUM(AN837:AO837)","v":0},{"$f":"AM837+AP837","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C835:$D836)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C835:$D836)","v":0},{"$f":"AT837-AM837","v":0}]
[0,null,{"$f":"C836","v":"Technology Development"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C837:$D838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C837:$D838)","v":0},{"$f":"SUM(V838:W838)","v":0},{"$f":"U838+X838","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C837:$D838)","v":0},{"$f":"AB838-U838","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C837:$D838)","v":0},{"$f":"SUM(AE838:AF838)","v":0},{"$f":"AD838+AG838","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C837:$D838)","v":0},{"$f":"AK838-AD838","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C837:$D838)","v":0},{"$f":"SUM(AN838:AO838)","v":0},{"$f":"AM838+AP838","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C837:$D838)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C837:$D838)","v":0},{"$f":"AT838-AM838","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I840:I841)","v":0},{"$f":"SUM(J840:J841)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S840:S841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Technology Development"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C839:$D840)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C839:$D840)","v":0},{"$f":"SUM(V840:W840)","v":0},{"$f":"U840+X840","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C839:$D840)","v":0},{"$f":"AB840-U840","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C839:$D840)","v":0},{"$f":"SUM(AE840:AF840)","v":0},{"$f":"AD840+AG840","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C839:$D840)","v":0},{"$f":"AK840-AD840","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C839:$D840)","v":0},{"$f":"SUM(AN840:AO840)","v":0},{"$f":"AM840+AP840","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C839:$D840)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C839:$D840)","v":0},{"$f":"AT840-AM840","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C841:$D842)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C841:$D842)","v":0},{"$f":"SUM(V841:W841)","v":0},{"$f":"U841+X841","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C841:$D842)","v":0},{"$f":"AB841-U841","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C841:$D842)","v":0},{"$f":"SUM(AE841:AF841)","v":0},{"$f":"AD841+AG841","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C841:$D842)","v":0},{"$f":"AK841-AD841","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C841:$D842)","v":0},{"$f":"SUM(AN841:AO841)","v":0},{"$f":"AM841+AP841","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C841:$D842)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C841:$D842)","v":0},{"$f":"AT841-AM841","v":0}]
[1,null,{"$f":"C836","v":"Technology Development"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I843:I844)","v":347856},{"$f":"SUM(J843:J844)","v":442116},423893,423893,515879,0,0,0,0,515879,{"$f":"SUM(S843:S844)","v":0},515879,484587,0,0,0,484587,{"$f":"SUM(Z843:Z844)","v":0},{"$f":"SUM(AA843:AA844)","v":0},{"$f":"SUM(AB843:AB844)","v":484587},{"$f":"SUM(AC843:AC844)","v":0},{"$f":"SUM(AD843:AD844)","v":382922},0,0,0,382922,{"$f":"SUM(AI843:AI844)","v":0},{"$f":"SUM(AJ843:AJ844)","v":0},{"$f":"SUM(AK843:AK844)","v":382922},{"$f":"SUM(AL843:AL844)","v":0},{"$f":"SUM(AM843:AM844)","v":404366},{"$f":"SUM(AN843:AN844)","v":0},0,0,404366,{"$f":"SUM(AR843:AR844)","v":0},{"$f":"SUM(AS843:AS844)","v":0},{"$f":"SUM(AT843:AT844)","v":404366},{"$f":"SUM(AU843:AU844)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C843:$D844)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C843:$D844)","v":0},{"$f":"SUM(V843:W843)","v":0},{"$f":"U843+X843","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C843:$D844)","v":0},{"$f":"AB843-U843","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C843:$D844)","v":0},{"$f":"SUM(AE843:AF843)","v":0},{"$f":"AD843+AG843","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C843:$D844)","v":0},{"$f":"AK843-AD843","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C843:$D844)","v":0},{"$f":"SUM(AN843:AO843)","v":0},{"$f":"AM843+AP843","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C843:$D844)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C843:$D844)","v":0},{"$f":"AT843-AM843","v":0}]
[1,null,{"$f":"C836","v":"Technology Development"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C845:$D846)","v":347856},442116,423893,423893,515879,0,0,0,0,515879,{"$f":"DSUM($I$172:$BA$261,S$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C845:$D846)","v":515879},{"$f":"DSUM($I$172:$BA$261,U$172,$C845:$D846)","v":484587},{"$f":"DSUM($I$172:$BA$261,V$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C845:$D846)","v":0},{"$f":"SUM(V844:W844)","v":0},{"$f":"U844+X844","v":484587},{"$f":"DSUM($I$172:$BA$261,Z$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C845:$D846)","v":484587},{"$f":"AB844-U844","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C845:$D846)","v":382922},{"$f":"DSUM($I$172:$BA$261,AE$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C845:$D846)","v":0},{"$f":"SUM(AE844:AF844)","v":0},{"$f":"AD844+AG844","v":382922},{"$f":"DSUM($I$172:$BA$261,AI$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C845:$D846)","v":382922},{"$f":"AK844-AD844","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C845:$D846)","v":404366},{"$f":"DSUM($I$172:$BA$261,AN$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C845:$D846)","v":0},{"$f":"SUM(AN844:AO844)","v":0},{"$f":"AM844+AP844","v":404366},{"$f":"DSUM($I$172:$BA$261,AR$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C845:$D846)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C845:$D846)","v":404366},{"$f":"AT844-AM844","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C847:$D848)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C847:$D848)","v":0},{"$f":"SUM(V845:W845)","v":0},{"$f":"U845+X845","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C847:$D848)","v":0},{"$f":"AB845-U845","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C847:$D848)","v":0},{"$f":"SUM(AE845:AF845)","v":0},{"$f":"AD845+AG845","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C847:$D848)","v":0},{"$f":"AK845-AD845","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C847:$D848)","v":0},{"$f":"SUM(AN845:AO845)","v":0},{"$f":"AM845+AP845","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C847:$D848)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C847:$D848)","v":0},{"$f":"AT845-AM845","v":0}]
[0,null,{"$f":"C836","v":"Technology Development"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C849:$D850)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C849:$D850)","v":0},{"$f":"SUM(V846:W846)","v":0},{"$f":"U846+X846","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C849:$D850)","v":0},{"$f":"AB846-U846","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C849:$D850)","v":0},{"$f":"SUM(AE846:AF846)","v":0},{"$f":"AD846+AG846","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C849:$D850)","v":0},{"$f":"AK846-AD846","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C849:$D850)","v":0},{"$f":"SUM(AN846:AO846)","v":0},{"$f":"AM846+AP846","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C849:$D850)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C849:$D850)","v":0},{"$f":"AT846-AM846","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I848,I851)","v":0},{"$f":"SUM(J848,J851)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S848,S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Technology Development"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I849:I850)","v":0},{"$f":"SUM(J849:J850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S849:S850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C851:$D852)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C851:$D852)","v":0},{"$f":"SUM(V849:W849)","v":0},{"$f":"U849+X849","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C851:$D852)","v":0},{"$f":"AB849-U849","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C851:$D852)","v":0},{"$f":"SUM(AE849:AF849)","v":0},{"$f":"AD849+AG849","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C851:$D852)","v":0},{"$f":"AK849-AD849","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C851:$D852)","v":0},{"$f":"SUM(AN849:AO849)","v":0},{"$f":"AM849+AP849","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C851:$D852)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C851:$D852)","v":0},{"$f":"AT849-AM849","v":0}]
[0,null,{"$f":"C836","v":"Technology Development"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C853:$D854)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C853:$D854)","v":0},{"$f":"SUM(V850:W850)","v":0},{"$f":"U850+X850","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C853:$D854)","v":0},{"$f":"AB850-U850","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C853:$D854)","v":0},{"$f":"SUM(AE850:AF850)","v":0},{"$f":"AD850+AG850","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C853:$D854)","v":0},{"$f":"AK850-AD850","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C853:$D854)","v":0},{"$f":"SUM(AN850:AO850)","v":0},{"$f":"AM850+AP850","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C853:$D854)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C853:$D854)","v":0},{"$f":"AT850-AM850","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I852:I853)","v":0},{"$f":"SUM(J852:J853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S852:S853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Technology Development"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C855:$D856)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C855:$D856)","v":0},{"$f":"SUM(V852:W852)","v":0},{"$f":"U852+X852","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C855:$D856)","v":0},{"$f":"AB852-U852","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C855:$D856)","v":0},{"$f":"SUM(AE852:AF852)","v":0},{"$f":"AD852+AG852","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C855:$D856)","v":0},{"$f":"AK852-AD852","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C855:$D856)","v":0},{"$f":"SUM(AN852:AO852)","v":0},{"$f":"AM852+AP852","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C855:$D856)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C855:$D856)","v":0},{"$f":"AT852-AM852","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C857:$D858)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C857:$D858)","v":0},{"$f":"SUM(V853:W853)","v":0},{"$f":"U853+X853","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C857:$D858)","v":0},{"$f":"AB853-U853","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C857:$D858)","v":0},{"$f":"SUM(AE853:AF853)","v":0},{"$f":"AD853+AG853","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C857:$D858)","v":0},{"$f":"AK853-AD853","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C857:$D858)","v":0},{"$f":"SUM(AN853:AO853)","v":0},{"$f":"AM853+AP853","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C857:$D858)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C857:$D858)","v":0},{"$f":"AT853-AM853","v":0}]
[0,null,{"$f":"C836","v":"Technology Development"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C859:$D860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C859:$D860)","v":0},{"$f":"SUM(V854:W854)","v":0},{"$f":"U854+X854","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C859:$D860)","v":0},{"$f":"AB854-U854","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C859:$D860)","v":0},{"$f":"SUM(AE854:AF854)","v":0},{"$f":"AD854+AG854","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C859:$D860)","v":0},{"$f":"AK854-AD854","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C859:$D860)","v":0},{"$f":"SUM(AN854:AO854)","v":0},{"$f":"AM854+AP854","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C859:$D860)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C859:$D860)","v":0},{"$f":"AT854-AM854","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I856:I857)","v":0},{"$f":"SUM(J856:J857)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S856:S857)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C836","v":"Technology Development"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C861:$D862)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C861:$D862)","v":0},{"$f":"SUM(V856:W856)","v":0},{"$f":"U856+X856","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C861:$D862)","v":0},{"$f":"AB856-U856","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C861:$D862)","v":0},{"$f":"SUM(AE856:AF856)","v":0},{"$f":"AD856+AG856","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C861:$D862)","v":0},{"$f":"AK856-AD856","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C861:$D862)","v":0},{"$f":"SUM(AN856:AO856)","v":0},{"$f":"AM856+AP856","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C861:$D862)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C861:$D862)","v":0},{"$f":"AT856-AM856","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C863:$D864)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C863:$D864)","v":0},{"$f":"SUM(V857:W857)","v":0},{"$f":"U857+X857","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C863:$D864)","v":0},{"$f":"AB857-U857","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C863:$D864)","v":0},{"$f":"SUM(AE857:AF857)","v":0},{"$f":"AD857+AG857","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C863:$D864)","v":0},{"$f":"AK857-AD857","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C863:$D864)","v":0},{"$f":"SUM(AN857:AO857)","v":0},{"$f":"AM857+AP857","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C863:$D864)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C863:$D864)","v":0},{"$f":"AT857-AM857","v":0}]
[1,null,{"$f":"C836","v":"Technology Development"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I859,I862,I865:I869)","v":0},17,45,45,12,0,0,0,0,12,{"$f":"SUM(S859,S862,S865:S869)","v":0},12,0,0,0,0,0,{"$f":"SUM(Z859,Z862,Z865:Z869)","v":0},{"$f":"SUM(AA859,AA862,AA865:AA869)","v":0},{"$f":"SUM(AB859,AB862,AB865:AB869)","v":0},0,0,0,0,{"$f":"SUM(AG859,AG862,AG865:AG869)","v":0},{"$f":"SUM(AH859,AH862,AH865:AH869)","v":0},{"$f":"SUM(AI859,AI862,AI865:AI869)","v":0},{"$f":"SUM(AJ859,AJ862,AJ865:AJ869)","v":0},{"$f":"SUM(AK859,AK862,AK865:AK869)","v":0},{"$f":"SUM(AL859,AL862,AL865:AL869)","v":0},{"$f":"SUM(AM859,AM862,AM865:AM869)","v":0},{"$f":"SUM(AN859,AN862,AN865:AN869)","v":0},0,{"$f":"SUM(AP859,AP862,AP865:AP869)","v":0},{"$f":"SUM(AQ859,AQ862,AQ865:AQ869)","v":0},{"$f":"SUM(AR859,AR862,AR865:AR869)","v":0},{"$f":"SUM(AS859,AS862,AS865:AS869)","v":0},{"$f":"SUM(AT859,AT862,AT865:AT869)","v":0},{"$f":"SUM(AU859,AU862,AU865:AU869)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F859,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I859:AU859,\"<>0\")-COUNTBLANK(I859:AU859))<>0,1,0))","v":0},{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F859,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I860:I861)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S860:S861)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z860:Z861)","v":0},{"$f":"SUM(AA860:AA861)","v":0},{"$f":"SUM(AB860:AB861)","v":0},0,0,0,0,{"$f":"SUM(AG860:AG861)","v":0},{"$f":"SUM(AH860:AH861)","v":0},{"$f":"SUM(AI860:AI861)","v":0},{"$f":"SUM(AJ860:AJ861)","v":0},{"$f":"SUM(AK860:AK861)","v":0},{"$f":"SUM(AL860:AL861)","v":0},{"$f":"SUM(AM860:AM861)","v":0},{"$f":"SUM(AN860:AN861)","v":0},0,{"$f":"SUM(AP860:AP861)","v":0},{"$f":"SUM(AQ860:AQ861)","v":0},{"$f":"SUM(AR860:AR861)","v":0},{"$f":"SUM(AS860:AS861)","v":0},{"$f":"SUM(AT860:AT861)","v":0},{"$f":"SUM(AU860:AU861)","v":0}]
[0,{"$f":"B859","v":"019008004000"},{"$f":"C836","v":"Technology Development"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R860-S860","v":0},0,null,null,{"$f":"SUM(V860:W860)","v":0},{"$f":"U860+X860","v":0},null,null,{"$f":"U860+X860+Z860+AA860","v":0},{"$f":"AB860-U860","v":0},0,null,null,{"$f":"SUM(AE860:AF860)","v":0},{"$f":"AD860+AG860","v":0},null,null,{"$f":"AD860+AG860+AI860+AJ860","v":0},{"$f":"AK860-AD860","v":0},0,null,null,{"$f":"SUM(AN860:AO860)","v":0},{"$f":"AM860+AP860","v":0},null,null,{"$f":"AM860+AP860+AR860+AS860","v":0},{"$f":"AT860-AM860","v":0}]
[0,"019008004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R861-S861","v":0},0,null,null,{"$f":"SUM(V861:W861)","v":0},{"$f":"U861+X861","v":0},null,null,{"$f":"U861+X861+Z861+AA861","v":0},{"$f":"AB861-U861","v":0},0,null,null,{"$f":"SUM(AE861:AF861)","v":0},{"$f":"AD861+AG861","v":0},null,null,{"$f":"AD861+AG861+AI861+AJ861","v":0},{"$f":"AK861-AD861","v":0},0,null,null,{"$f":"SUM(AN861:AO861)","v":0},{"$f":"AM861+AP861","v":0},null,null,{"$f":"AM861+AP861+AR861+AS861","v":0},{"$f":"AT861-AM861","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F862,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004000"},{"$f":"C836","v":"Technology Development"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I863:I864)","v":0},17,45,45,12,{"$f":"SUM(N863:N864)","v":0},0,0,0,{"$f":"SUM(M862:Q862)","v":12},{"$f":"SUM(S863:S864)","v":0},{"$f":"SUM(T863:T864)","v":12},0,0,0,0,0,{"$f":"SUM(Z863:Z864)","v":0},{"$f":"SUM(AA863:AA864)","v":0},0,0,0,0,0,{"$f":"SUM(AG863:AG864)","v":0},{"$f":"SUM(AH863:AH864)","v":0},0,{"$f":"SUM(AJ863:AJ864)","v":0},{"$f":"SUM(AK863:AK864)","v":0},{"$f":"SUM(AL863:AL864)","v":0},{"$f":"SUM(AM863:AM864)","v":0},{"$f":"SUM(AN863:AN864)","v":0},0,{"$f":"SUM(AP863:AP864)","v":0},{"$f":"SUM(AQ863:AQ864)","v":0},0,{"$f":"SUM(AS863:AS864)","v":0},{"$f":"SUM(AT863:AT864)","v":0},{"$f":"SUM(AU863:AU864)","v":0}]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F863,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M863:Q863)","v":0},null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},0,null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F864,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004057"},{"$f":"C836","v":"Technology Development"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,17,45,45,12,0,0,0,0,12,null,12,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F865,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F866,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F867,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F868,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B776&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F869,Cover!$EM$4:$EM$4930,0)),0)","v":"019008004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G751,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G751,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G751,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I788,I834,I858,I870)","v":347963},{"$f":"SUM(J788,J834,J858,J870)","v":442306},{"$f":"SUM(K788,K834,K858,K870)","v":424345},424345,516244,0,0,0,0,516244,0,516244,484884,0,0,0,484884,0,0,484884,0,383049,0,0,0,383049,0,0,383049,0,404500.11200000002,0,0,0,404500.11200000002,0,0,404500.11200000002,{"$f":"SUM(AU788,AU834,AU858,AU870)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I872-I786","v":0},{"$f":"J872-J786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(L760:L769,\"=0\")+COUNTBLANK(L760:L769))=10))),1,0)","v":1},{"$f":"IF(AND(J786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(M760:M769,\"=0\")+COUNTBLANK(M760:M769))=10))),1,0)","v":1},{"$f":"IF(AND(K786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(N760:N769,\"=0\")+COUNTBLANK(N760:N769))=10))),1,0)","v":1},1,{"$f":"IF(AND(M786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(P760:P769,\"=0\")+COUNTBLANK(P760:P769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(S760:S769,\"=0\")+COUNTBLANK(S760:S769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(Y760:Y769,\"=0\")+COUNTBLANK(Y760:Y769))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ786>0,(OR((COUNTIF($F760:$F769,\"=0\")+COUNTBLANK($F760:$F769))=10,(COUNTIF($G760:$G769,\"=0\")+COUNTBLANK($G760:$G769))=10,(COUNTIF($I760:$I769,\"=0\")+COUNTBLANK($I760:$I769))=10,(COUNTIF(AH760:AH769,\"=0\")+COUNTBLANK(AH760:AH769))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I859","v":0},{"$f":"+J859","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M879:Q879)","v":0},{"$f":"+S859","v":0},{"$f":"SUM(T880:T881)","v":0},{"$f":"+U859","v":0},{"$f":"+V859","v":0},{"$f":"+W859","v":0},0,0,0,0,0,0,{"$f":"+AD859","v":0},{"$f":"+AE859","v":0},{"$f":"+AF859","v":0},{"$f":"SUM(AG880:AG881)","v":0},{"$f":"SUM(AH880:AH881)","v":0},0,{"$f":"SUM(AJ880:AJ881)","v":0},{"$f":"SUM(AK880:AK881)","v":0},{"$f":"SUM(AL880:AL881)","v":0},{"$f":"+AM859","v":0},{"$f":"+AN859","v":0},{"$f":"+AO859","v":0},{"$f":"SUM(AP880:AP881)","v":0},{"$f":"SUM(AQ880:AQ881)","v":0},0,{"$f":"SUM(AS880:AS881)","v":0},{"$f":"SUM(AT880:AT881)","v":0},{"$f":"SUM(AU880:AU881)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M881:Q881)","v":0},null,{"$f":"R881-S881","v":0},null,null,null,{"$f":"SUM(V881:W881)","v":0},{"$f":"U881+X881","v":0},null,null,{"$f":"U881+X881+Z881+AA881","v":0},{"$f":"AB881-U881","v":0},null,null,null,{"$f":"SUM(AE881:AF881)","v":0},{"$f":"AD881+AG881","v":0},null,null,{"$f":"AD881+AG881+AI881+AJ881","v":0},{"$f":"AK881-AD881","v":0},null,null,null,{"$f":"SUM(AN881:AO881)","v":0},{"$f":"AM881+AP881","v":0},null,null,{"$f":"AM881+AP881+AR881+AS881","v":0},{"$f":"AT881-AM881","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M882:Q882)","v":0},null,{"$f":"R882-S882","v":0},null,null,null,{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},null,null,{"$f":"U882+X882+Z882+AA882","v":0},{"$f":"AB882-U882","v":0},null,null,null,{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},null,null,{"$f":"AD882+AG882+AI882+AJ882","v":0},{"$f":"AK882-AD882","v":0},null,null,null,{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},null,null,{"$f":"AM882+AP882+AR882+AS882","v":0},{"$f":"AT882-AM882","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A900","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"General Support"}]
[1,null,null,null,{"$f":"B900","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A900+3,0)<>\"\",OFFSET($F$43,A900+3,0),\"\")","v":"Departmental Support"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Chief Financial Officer"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F911:AF911,\"<>0\")-COUNTBLANK(F911:AF911))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G920,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1024:AU1024,\">0.5\")+COUNTIF(I1024:AU1024,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E901))&E901","v":"019008005"},null,null,1,"Departmental Support",0,null,1367176,940746,844934,844934,901356,0,0,0,0,{"$f":"SUM(M926:Q926)","v":901356},null,{"$f":"R926-S926","v":901356},1105737,null,null,{"$f":"SUM(V926:W926)","v":0},{"$f":"U926+X926","v":1105737},null,null,{"$f":"U926+X926+Z926+AA926","v":1105737},{"$f":"AB926-U926","v":0},1178973,null,null,{"$f":"SUM(AE926:AF926)","v":0},{"$f":"AD926+AG926","v":1178973},null,null,{"$f":"AD926+AG926+AI926+AJ926","v":1178973},{"$f":"AK926-AD926","v":0},1244995.5360000001,null,null,{"$f":"SUM(AN926:AO926)","v":0},{"$f":"AM926+AP926","v":1244995.5360000001},null,null,{"$f":"AM926+AP926+AR926+AS926","v":1244995.5360000001},{"$f":"AT926-AM926","v":0}]
[{"$f":"IF(SUM(COUNTIF(F927:AU927,\"<>0\")-COUNTBLANK(F927:AU927))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M927:Q927)","v":0},null,{"$f":"R927-S927","v":0},0,null,null,0,{"$f":"U927+X927","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM927+AP927+AR927+AS927","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD930+AG930","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD931+AG931","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I926:I935)","v":1367176},940746,844934,844934,901356,0,0,0,0,901356,0,901356,1105737,0,0,0,1105737,0,0,1105737,0,1178973,0,0,{"$f":"SUM(AG926:AG935)","v":0},{"$f":"SUM(AH926:AH935)","v":1178973},0,{"$f":"SUM(AJ926:AJ935)","v":0},{"$f":"SUM(AK926:AK935)","v":1178973},{"$f":"SUM(AL926:AL935)","v":0},{"$f":"SUM(AM926:AM935)","v":1244995.5360000001},{"$f":"SUM(AN926:AN935)","v":0},0,{"$f":"SUM(AP926:AP935)","v":0},{"$f":"SUM(AQ926:AQ935)","v":1244995.5360000001},0,{"$f":"SUM(AS926:AS935)","v":0},{"$f":"SUM(AT926:AT935)","v":1244995.5360000001},{"$f":"SUM(AU926:AU935)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U937+X937","v":0},null,null,null,null,null,null,null,null,{"$f":"AD937+AG937","v":0},null,null,null,null,null,null,null,null,{"$f":"AM937+AP937","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I939,I942,I981)","v":88158},97940,91145,91145,156545,0,0,0,0,156545,0,156545,130721,0,0,0,{"$f":"U938+X938","v":130721},{"$f":"SUM(Z939,Z942,Z981)","v":0},{"$f":"SUM(AA939,AA942,AA981)","v":0},{"$f":"U938+X938+Z938+AA938","v":130721},{"$f":"SUM(AC939,AC942,AC981)","v":0},135706,0,0,{"$f":"SUM(AG939,AG942,AG981)","v":0},{"$f":"AD938+AG938","v":135706},{"$f":"SUM(AI939,AI942,AI981)","v":0},{"$f":"SUM(AJ939,AJ942,AJ981)","v":0},{"$f":"AD938+AG938+AI938+AJ938","v":135706},{"$f":"SUM(AL939,AL942,AL981)","v":0},{"$f":"SUM(AM939,AM942,AM981)","v":143305.53599999999},{"$f":"SUM(AN939,AN942,AN981)","v":0},0,{"$f":"SUM(AP939,AP942,AP981)","v":0},{"$f":"AM938+AP938","v":143305.53599999999},{"$f":"SUM(AR939,AR942,AR981)","v":0},{"$f":"SUM(AS939,AS942,AS981)","v":0},{"$f":"AM938+AP938+AR938+AS938","v":143305.53599999999},{"$f":"SUM(AU939,AU942,AU981)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F939,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I939:AU939,\"<>0\")-COUNTBLANK(I939:AU939))<>0,1,0))","v":0},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F939,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I940:I941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U939+X939","v":0},{"$f":"SUM(Z940:Z941)","v":0},{"$f":"SUM(AA940:AA941)","v":0},{"$f":"U939+X939+Z939+AA939","v":0},{"$f":"SUM(AC940:AC941)","v":0},0,0,0,{"$f":"SUM(AG940:AG941)","v":0},{"$f":"AD939+AG939","v":0},{"$f":"SUM(AI940:AI941)","v":0},{"$f":"SUM(AJ940:AJ941)","v":0},{"$f":"AD939+AG939+AI939+AJ939","v":0},{"$f":"SUM(AL940:AL941)","v":0},{"$f":"SUM(AM940:AM941)","v":0},{"$f":"SUM(AN940:AN941)","v":0},0,{"$f":"SUM(AP940:AP941)","v":0},{"$f":"AM939+AP939","v":0},{"$f":"SUM(AR940:AR941)","v":0},{"$f":"SUM(AS940:AS941)","v":0},{"$f":"AM939+AP939+AR939+AS939","v":0},{"$f":"SUM(AU940:AU941)","v":0}]
[0,{"$f":"B939","v":"019008005001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M940:Q940)","v":0},null,{"$f":"R940-S940","v":0},0,null,null,{"$f":"SUM(V940:W940)","v":0},{"$f":"U940+X940","v":0},null,null,{"$f":"U940+X940+Z940+AA940","v":0},{"$f":"AB940-U940","v":0},0,null,null,{"$f":"SUM(AE940:AF940)","v":0},{"$f":"AD940+AG940","v":0},null,null,{"$f":"AD940+AG940+AI940+AJ940","v":0},{"$f":"AK940-AD940","v":0},0,null,null,{"$f":"SUM(AN940:AO940)","v":0},{"$f":"AM940+AP940","v":0},null,null,{"$f":"AM940+AP940+AR940+AS940","v":0},{"$f":"AT940-AM940","v":0}]
[0,"019008005001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M941:Q941)","v":0},null,{"$f":"R941-S941","v":0},0,null,null,{"$f":"SUM(V941:W941)","v":0},{"$f":"U941+X941","v":0},null,null,{"$f":"U941+X941+Z941+AA941","v":0},{"$f":"AB941-U941","v":0},0,null,null,{"$f":"SUM(AE941:AF941)","v":0},{"$f":"AD941+AG941","v":0},null,null,{"$f":"AD941+AG941+AI941+AJ941","v":0},{"$f":"AK941-AD941","v":0},0,null,null,{"$f":"SUM(AN941:AO941)","v":0},{"$f":"AM941+AP941","v":0},null,null,{"$f":"AM941+AP941+AR941+AS941","v":0},{"$f":"AT941-AM941","v":0}]
[1,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F942,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I943:I980)","v":88158},97940,91145,91145,156545,0,0,0,0,156545,0,156545,130721,0,0,0,130721,{"$f":"SUM(Z943:Z980)","v":0},{"$f":"SUM(AA943:AA980)","v":0},130721,0,135706,0,0,0,{"$f":"SUM(AH943:AH980)","v":135706},{"$f":"SUM(AI943:AI980)","v":0},0,{"$f":"SUM(AK943:AK980)","v":135706},{"$f":"SUM(AL943:AL980)","v":0},143305.53599999999,0,0,0,{"$f":"SUM(AQ943:AQ980)","v":143305.53599999999},{"$f":"SUM(AR943:AR980)","v":0},0,{"$f":"SUM(AT943:AT980)","v":143305.53599999999},{"$f":"SUM(AU943:AU980)","v":0}]
[1,{"$f":"B942","v":"019008005002"},null,null,null,"Administrative fees",null,null,2907,3020,1584,1584,12541,0,0,0,0,{"$f":"SUM(M943:Q943)","v":12541},null,{"$f":"R943-S943","v":12541},12451,null,null,{"$f":"SUM(V943:W943)","v":0},{"$f":"U943+X943","v":12451},null,null,{"$f":"U943+X943+Z943+AA943","v":12451},{"$f":"AB943-U943","v":0},12523,null,null,{"$f":"SUM(AE943:AF943)","v":0},{"$f":"AD943+AG943","v":12523},null,null,{"$f":"AD943+AG943+AI943+AJ943","v":12523},{"$f":"AK943-AD943","v":0},13224.288,null,null,{"$f":"SUM(AN943:AO943)","v":0},{"$f":"AM943+AP943","v":13224.288},null,null,{"$f":"AM943+AP943+AR943+AS943","v":13224.288},{"$f":"AT943-AM943","v":0}]
[0,"019008005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Minor Assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Audit costs: External",null,null,56430,52619,69821,69821,73312,0,0,0,0,73312,null,73312,76977,null,null,0,76977,null,null,76977,0,80826,null,null,0,80826,null,null,80826,0,85352.255999999994,null,null,0,85352.255999999994,null,null,85352.255999999994,0]
[0,"019008005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE948:AF948)","v":0},{"$f":"AD948+AG948","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V949:W949)","v":0},{"$f":"U949+X949","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE949:AF949)","v":0},{"$f":"AD949+AG949","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN949:AO949)","v":0},{"$f":"AM949+AP949","v":0},null,null,0,0]
[0,"019008005002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V950:W950)","v":0},{"$f":"U950+X950","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE950:AF950)","v":0},{"$f":"AD950+AG950","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AN950:AO950)","v":0},{"$f":"AM950+AP950","v":0},null,null,0,0]
[1,"019008005002",null,null,null,"Consultants: Business and advisory services",null,null,9095,11686,9150,9150,39589,0,0,0,0,39589,null,39589,10031,null,null,0,10031,null,null,10031,0,10532,null,null,0,10532,null,null,10532,0,11121.791999999998,null,null,0,11121.791999999998,null,null,11121.791999999998,0]
[0,"019008005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Legal services (G&S)",null,null,19722,22561,10135,10135,30642,0,0,0,0,{"$f":"SUM(M954:Q954)","v":30642},null,30642,31174,null,null,0,31174,null,null,31174,0,31733,null,null,0,31733,null,null,31733,0,33510.047999999995,null,null,0,33510.047999999995,null,null,33510.047999999995,0]
[0,"019008005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M955:Q955)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Contractors",null,null,0,0,1,1,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Entertainment",null,null,0,0,454,454,461,0,0,0,0,461,null,461,88,null,null,0,88,null,null,88,0,92,null,null,0,92,null,null,92,0,97.152000000000001,null,null,0,97.152000000000001,null,null,97.152000000000001,0]
[0,"019008005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M961:Q961)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M963:Q963)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,4,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,"019008005002",null,null,null,"Training and development",null,null,0,8054,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,"019008005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F981,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I982:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU982:AU983)","v":0}]
[0,{"$f":"B981","v":"019008005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M982:Q982)","v":0},null,{"$f":"R982-S982","v":0},0,null,null,{"$f":"SUM(V982:W982)","v":0},{"$f":"U982+X982","v":0},null,null,{"$f":"U982+X982+Z982+AA982","v":0},{"$f":"AB982-U982","v":0},0,null,null,{"$f":"SUM(AE982:AF982)","v":0},{"$f":"AD982+AG982","v":0},null,null,{"$f":"AD982+AG982+AI982+AJ982","v":0},{"$f":"AK982-AD982","v":0},0,null,null,{"$f":"SUM(AN982:AO982)","v":0},{"$f":"AM982+AP982","v":0},null,null,{"$f":"AM982+AP982+AR982+AS982","v":0},{"$f":"AT982-AM982","v":0}]
[0,"019008005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R983-S983","v":0},0,null,null,{"$f":"SUM(V983:W983)","v":0},{"$f":"U983+X983","v":0},null,null,{"$f":"U983+X983+Z983+AA983","v":0},{"$f":"AB983-U983","v":0},0,null,null,{"$f":"SUM(AE983:AF983)","v":0},{"$f":"AD983+AG983","v":0},null,null,{"$f":"AD983+AG983+AI983+AJ983","v":0},{"$f":"AK983-AD983","v":0},0,null,null,{"$f":"SUM(AN983:AO983)","v":0},{"$f":"AM983+AP983","v":0},null,null,{"$f":"AM983+AP983+AR983+AS983","v":0},{"$f":"AT983-AM983","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I985,I992,I995,I996,I997,I1004,I1005)","v":1279018},{"$f":"SUM(J985,J992,J995,J996,J997,J1004,J1005)","v":840606},753789,753789,744811,0,0,0,0,744811,{"$f":"SUM(S985,S992,S995,S996,S997,S1004,S1005)","v":0},744811,975016,0,0,0,975016,0,0,975016,0,1043267,0,0,0,1043267,0,0,1043267,0,1101690,0,0,0,1101690,0,0,1101690,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F985,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I985:AU985,\"<>0\")-COUNTBLANK(I985:AU985))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I986,I989)","v":0},{"$f":"SUM(J986,J989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S986,S989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A900,0)","v":"Departmental Support"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I987:I988)","v":0},{"$f":"SUM(J987:J988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S987:S988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C985:$D986)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C985:$D986)","v":0},{"$f":"SUM(V987:W987)","v":0},{"$f":"U987+X987","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C985:$D986)","v":0},{"$f":"AB987-U987","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C985:$D986)","v":0},{"$f":"SUM(AE987:AF987)","v":0},{"$f":"AD987+AG987","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C985:$D986)","v":0},{"$f":"AK987-AD987","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C985:$D986)","v":0},{"$f":"SUM(AN987:AO987)","v":0},{"$f":"AM987+AP987","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C985:$D986)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C985:$D986)","v":0},{"$f":"AT987-AM987","v":0}]
[0,null,{"$f":"C986","v":"Departmental Support"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C987:$D988)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C987:$D988)","v":0},{"$f":"SUM(V988:W988)","v":0},{"$f":"U988+X988","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C987:$D988)","v":0},{"$f":"AB988-U988","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C987:$D988)","v":0},{"$f":"SUM(AE988:AF988)","v":0},{"$f":"AD988+AG988","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C987:$D988)","v":0},{"$f":"AK988-AD988","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C987:$D988)","v":0},{"$f":"SUM(AN988:AO988)","v":0},{"$f":"AM988+AP988","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C987:$D988)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C987:$D988)","v":0},{"$f":"AT988-AM988","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I990:I991)","v":0},{"$f":"SUM(J990:J991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S990:S991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Departmental Support"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C989:$D990)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C989:$D990)","v":0},{"$f":"SUM(V990:W990)","v":0},{"$f":"U990+X990","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C989:$D990)","v":0},{"$f":"AB990-U990","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C989:$D990)","v":0},{"$f":"SUM(AE990:AF990)","v":0},{"$f":"AD990+AG990","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C989:$D990)","v":0},{"$f":"AK990-AD990","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C989:$D990)","v":0},{"$f":"SUM(AN990:AO990)","v":0},{"$f":"AM990+AP990","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C989:$D990)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C989:$D990)","v":0},{"$f":"AT990-AM990","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C991:$D992)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C991:$D992)","v":0},{"$f":"SUM(V991:W991)","v":0},{"$f":"U991+X991","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C991:$D992)","v":0},{"$f":"AB991-U991","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C991:$D992)","v":0},{"$f":"SUM(AE991:AF991)","v":0},{"$f":"AD991+AG991","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C991:$D992)","v":0},{"$f":"AK991-AD991","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C991:$D992)","v":0},{"$f":"SUM(AN991:AO991)","v":0},{"$f":"AM991+AP991","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C991:$D992)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C991:$D992)","v":0},{"$f":"AT991-AM991","v":0}]
[1,null,{"$f":"C986","v":"Departmental Support"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I993:I994)","v":2100},{"$f":"SUM(J993:J994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S993:S994)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z993:Z994)","v":0},{"$f":"SUM(AA993:AA994)","v":0},{"$f":"SUM(AB993:AB994)","v":0},{"$f":"SUM(AC993:AC994)","v":0},{"$f":"SUM(AD993:AD994)","v":0},0,0,0,0,{"$f":"SUM(AI993:AI994)","v":0},{"$f":"SUM(AJ993:AJ994)","v":0},{"$f":"SUM(AK993:AK994)","v":0},{"$f":"SUM(AL993:AL994)","v":0},{"$f":"SUM(AM993:AM994)","v":0},{"$f":"SUM(AN993:AN994)","v":0},0,0,0,{"$f":"SUM(AR993:AR994)","v":0},{"$f":"SUM(AS993:AS994)","v":0},{"$f":"SUM(AT993:AT994)","v":0},{"$f":"SUM(AU993:AU994)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C993:$D994)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C993:$D994)","v":0},{"$f":"SUM(V993:W993)","v":0},{"$f":"U993+X993","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C993:$D994)","v":0},{"$f":"AB993-U993","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C993:$D994)","v":0},{"$f":"SUM(AE993:AF993)","v":0},{"$f":"AD993+AG993","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C993:$D994)","v":0},{"$f":"AK993-AD993","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C993:$D994)","v":0},{"$f":"SUM(AN993:AO993)","v":0},{"$f":"AM993+AP993","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C993:$D994)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C993:$D994)","v":0},{"$f":"AT993-AM993","v":0}]
[1,null,{"$f":"C986","v":"Departmental Support"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C995:$D996)","v":2100},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C995:$D996)","v":0},{"$f":"SUM(V994:W994)","v":0},{"$f":"U994+X994","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C995:$D996)","v":0},{"$f":"AB994-U994","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C995:$D996)","v":0},{"$f":"SUM(AE994:AF994)","v":0},{"$f":"AD994+AG994","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C995:$D996)","v":0},{"$f":"AK994-AD994","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C995:$D996)","v":0},{"$f":"SUM(AN994:AO994)","v":0},{"$f":"AM994+AP994","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C995:$D996)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C995:$D996)","v":0},{"$f":"AT994-AM994","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C997:$D998)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C997:$D998)","v":0},{"$f":"SUM(V995:W995)","v":0},{"$f":"U995+X995","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C997:$D998)","v":0},{"$f":"AB995-U995","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C997:$D998)","v":0},{"$f":"SUM(AE995:AF995)","v":0},{"$f":"AD995+AG995","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C997:$D998)","v":0},{"$f":"AK995-AD995","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C997:$D998)","v":0},{"$f":"SUM(AN995:AO995)","v":0},{"$f":"AM995+AP995","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C997:$D998)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C997:$D998)","v":0},{"$f":"AT995-AM995","v":0}]
[1,null,{"$f":"C986","v":"Departmental Support"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C999:$D1000)","v":303347},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C999:$D1000)","v":0},{"$f":"SUM(V996:W996)","v":0},{"$f":"U996+X996","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C999:$D1000)","v":0},{"$f":"AB996-U996","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C999:$D1000)","v":0},{"$f":"SUM(AE996:AF996)","v":0},{"$f":"AD996+AG996","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C999:$D1000)","v":0},{"$f":"AK996-AD996","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C999:$D1000)","v":0},{"$f":"SUM(AN996:AO996)","v":0},{"$f":"AM996+AP996","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C999:$D1000)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C999:$D1000)","v":0},{"$f":"AT996-AM996","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I998,I1001)","v":971571},{"$f":"SUM(J998,J1001)","v":839406},753789,753789,744811,0,0,0,0,744811,{"$f":"SUM(S998,S1001)","v":0},744811,975016,0,0,0,975016,0,0,975016,0,1043267,0,0,0,1043267,0,0,1043267,0,1101690,0,0,0,1101690,0,0,1101690,0]
[1,null,{"$f":"C986","v":"Departmental Support"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I999:I1000)","v":920325},{"$f":"SUM(J999:J1000)","v":839406},753789,753789,744811,0,0,0,0,744811,{"$f":"SUM(S999:S1000)","v":0},744811,975016,0,0,0,975016,0,0,975016,0,1043267,0,0,0,1043267,0,0,1043267,0,1101690,0,0,0,1101690,0,0,1101690,0]
[1,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1001:$D1002)","v":766713},822796,753789,753789,744811,0,0,0,0,744811,{"$f":"DSUM($I$172:$BA$261,S$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1001:$D1002)","v":744811},{"$f":"DSUM($I$172:$BA$261,U$172,$C1001:$D1002)","v":975016},{"$f":"DSUM($I$172:$BA$261,V$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1001:$D1002)","v":0},{"$f":"SUM(V999:W999)","v":0},{"$f":"U999+X999","v":975016},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1001:$D1002)","v":975016},{"$f":"AB999-U999","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1001:$D1002)","v":1043267},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1001:$D1002)","v":0},{"$f":"SUM(AE999:AF999)","v":0},{"$f":"AD999+AG999","v":1043267},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1001:$D1002)","v":1043267},{"$f":"AK999-AD999","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1001:$D1002)","v":1101690},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1001:$D1002)","v":0},{"$f":"SUM(AN999:AO999)","v":0},{"$f":"AM999+AP999","v":1101690},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1001:$D1002)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1001:$D1002)","v":1101690},{"$f":"AT999-AM999","v":0}]
[1,null,{"$f":"C986","v":"Departmental Support"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1003:$D1004)","v":153612},16610,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1003:$D1004)","v":0},{"$f":"SUM(V1000:W1000)","v":0},{"$f":"U1000+X1000","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1003:$D1004)","v":0},{"$f":"AB1000-U1000","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1003:$D1004)","v":0},{"$f":"SUM(AE1000:AF1000)","v":0},{"$f":"AD1000+AG1000","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1003:$D1004)","v":0},{"$f":"AK1000-AD1000","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1003:$D1004)","v":0},{"$f":"SUM(AN1000:AO1000)","v":0},{"$f":"AM1000+AP1000","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1003:$D1004)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1003:$D1004)","v":0},{"$f":"AT1000-AM1000","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1002:I1003)","v":51246},{"$f":"SUM(J1002:J1003)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1002:S1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C986","v":"Departmental Support"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1005:$D1006)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1005:$D1006)","v":0},{"$f":"SUM(V1002:W1002)","v":0},{"$f":"U1002+X1002","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1005:$D1006)","v":0},{"$f":"AB1002-U1002","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1005:$D1006)","v":0},{"$f":"SUM(AE1002:AF1002)","v":0},{"$f":"AD1002+AG1002","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1005:$D1006)","v":0},{"$f":"AK1002-AD1002","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1005:$D1006)","v":0},{"$f":"SUM(AN1002:AO1002)","v":0},{"$f":"AM1002+AP1002","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1005:$D1006)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1005:$D1006)","v":0},{"$f":"AT1002-AM1002","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1007:$D1008)","v":51246},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1007:$D1008)","v":0},{"$f":"SUM(V1003:W1003)","v":0},{"$f":"U1003+X1003","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1007:$D1008)","v":0},{"$f":"AB1003-U1003","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1007:$D1008)","v":0},{"$f":"SUM(AE1003:AF1003)","v":0},{"$f":"AD1003+AG1003","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1007:$D1008)","v":0},{"$f":"AK1003-AD1003","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1007:$D1008)","v":0},{"$f":"SUM(AN1003:AO1003)","v":0},{"$f":"AM1003+AP1003","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1007:$D1008)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1007:$D1008)","v":0},{"$f":"AT1003-AM1003","v":0}]
[0,null,{"$f":"C986","v":"Departmental Support"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1009:$D1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1009:$D1010)","v":0},{"$f":"SUM(V1004:W1004)","v":0},{"$f":"U1004+X1004","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1009:$D1010)","v":0},{"$f":"AB1004-U1004","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1009:$D1010)","v":0},{"$f":"SUM(AE1004:AF1004)","v":0},{"$f":"AD1004+AG1004","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1009:$D1010)","v":0},{"$f":"AK1004-AD1004","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1009:$D1010)","v":0},{"$f":"SUM(AN1004:AO1004)","v":0},{"$f":"AM1004+AP1004","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1009:$D1010)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1009:$D1010)","v":0},{"$f":"AT1004-AM1004","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1006:I1007)","v":2000},{"$f":"SUM(J1006:J1007)","v":1200},0,0,0,0,0,0,0,0,{"$f":"SUM(S1006:S1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C986","v":"Departmental Support"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1011:$D1012)","v":2000},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1011:$D1012)","v":0},{"$f":"SUM(V1006:W1006)","v":0},{"$f":"U1006+X1006","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1011:$D1012)","v":0},{"$f":"AB1006-U1006","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1011:$D1012)","v":0},{"$f":"SUM(AE1006:AF1006)","v":0},{"$f":"AD1006+AG1006","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1011:$D1012)","v":0},{"$f":"AK1006-AD1006","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1011:$D1012)","v":0},{"$f":"SUM(AN1006:AO1006)","v":0},{"$f":"AM1006+AP1006","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1011:$D1012)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1011:$D1012)","v":0},{"$f":"AT1006-AM1006","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C1013:$D1014)","v":0},1200,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C1013:$D1014)","v":0},{"$f":"SUM(V1007:W1007)","v":0},{"$f":"U1007+X1007","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C1013:$D1014)","v":0},{"$f":"AB1007-U1007","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C1013:$D1014)","v":0},{"$f":"SUM(AE1007:AF1007)","v":0},{"$f":"AD1007+AG1007","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C1013:$D1014)","v":0},{"$f":"AK1007-AD1007","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C1013:$D1014)","v":0},{"$f":"SUM(AN1007:AO1007)","v":0},{"$f":"AM1007+AP1007","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C1013:$D1014)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C1013:$D1014)","v":0},{"$f":"AT1007-AM1007","v":0}]
[1,null,{"$f":"C986","v":"Departmental Support"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1009,I1012,I1015:I1019)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1009,S1012,S1015:S1019)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1009,Z1012,Z1015:Z1019)","v":0},{"$f":"SUM(AA1009,AA1012,AA1015:AA1019)","v":0},{"$f":"SUM(AB1009,AB1012,AB1015:AB1019)","v":0},0,0,0,0,{"$f":"SUM(AG1009,AG1012,AG1015:AG1019)","v":0},{"$f":"SUM(AH1009,AH1012,AH1015:AH1019)","v":0},{"$f":"SUM(AI1009,AI1012,AI1015:AI1019)","v":0},{"$f":"SUM(AJ1009,AJ1012,AJ1015:AJ1019)","v":0},{"$f":"SUM(AK1009,AK1012,AK1015:AK1019)","v":0},{"$f":"SUM(AL1009,AL1012,AL1015:AL1019)","v":0},{"$f":"SUM(AM1009,AM1012,AM1015:AM1019)","v":0},{"$f":"SUM(AN1009,AN1012,AN1015:AN1019)","v":0},0,{"$f":"SUM(AP1009,AP1012,AP1015:AP1019)","v":0},{"$f":"SUM(AQ1009,AQ1012,AQ1015:AQ1019)","v":0},{"$f":"SUM(AR1009,AR1012,AR1015:AR1019)","v":0},{"$f":"SUM(AS1009,AS1012,AS1015:AS1019)","v":0},{"$f":"SUM(AT1009,AT1012,AT1015:AT1019)","v":0},{"$f":"SUM(AU1009,AU1012,AU1015:AU1019)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1009,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1009:AU1009,\"<>0\")-COUNTBLANK(I1009:AU1009))<>0,1,0))","v":0},{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1009,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1010:I1011)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1010:S1011)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1010:Z1011)","v":0},{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,0,{"$f":"SUM(AG1010:AG1011)","v":0},{"$f":"SUM(AH1010:AH1011)","v":0},{"$f":"SUM(AI1010:AI1011)","v":0},{"$f":"SUM(AJ1010:AJ1011)","v":0},{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":0},{"$f":"SUM(AN1010:AN1011)","v":0},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},{"$f":"SUM(AT1010:AT1011)","v":0},{"$f":"SUM(AU1010:AU1011)","v":0}]
[0,{"$f":"B1009","v":"019008005000"},{"$f":"C986","v":"Departmental Support"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1010-S1010","v":0},0,null,null,{"$f":"SUM(V1010:W1010)","v":0},{"$f":"U1010+X1010","v":0},null,null,{"$f":"U1010+X1010+Z1010+AA1010","v":0},{"$f":"AB1010-U1010","v":0},0,null,null,{"$f":"SUM(AE1010:AF1010)","v":0},{"$f":"AD1010+AG1010","v":0},null,null,{"$f":"AD1010+AG1010+AI1010+AJ1010","v":0},{"$f":"AK1010-AD1010","v":0},0,null,null,{"$f":"SUM(AN1010:AO1010)","v":0},{"$f":"AM1010+AP1010","v":0},null,null,{"$f":"AM1010+AP1010+AR1010+AS1010","v":0},{"$f":"AT1010-AM1010","v":0}]
[0,"019008005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1011-S1011","v":0},0,null,null,{"$f":"SUM(V1011:W1011)","v":0},{"$f":"U1011+X1011","v":0},null,null,{"$f":"U1011+X1011+Z1011+AA1011","v":0},{"$f":"AB1011-U1011","v":0},0,null,null,{"$f":"SUM(AE1011:AF1011)","v":0},{"$f":"AD1011+AG1011","v":0},null,null,{"$f":"AD1011+AG1011+AI1011+AJ1011","v":0},{"$f":"AK1011-AD1011","v":0},0,null,null,{"$f":"SUM(AN1011:AO1011)","v":0},{"$f":"AM1011+AP1011","v":0},null,null,{"$f":"AM1011+AP1011+AR1011+AS1011","v":0},{"$f":"AT1011-AM1011","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1012,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005000"},{"$f":"C986","v":"Departmental Support"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1013:I1014)","v":0},0,0,0,0,{"$f":"SUM(N1013:N1014)","v":0},0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},{"$f":"SUM(S1013:S1014)","v":0},{"$f":"SUM(T1013:T1014)","v":0},0,0,0,0,0,{"$f":"SUM(Z1013:Z1014)","v":0},{"$f":"SUM(AA1013:AA1014)","v":0},0,0,0,0,0,{"$f":"SUM(AG1013:AG1014)","v":0},{"$f":"SUM(AH1013:AH1014)","v":0},0,{"$f":"SUM(AJ1013:AJ1014)","v":0},{"$f":"SUM(AK1013:AK1014)","v":0},{"$f":"SUM(AL1013:AL1014)","v":0},{"$f":"SUM(AM1013:AM1014)","v":0},{"$f":"SUM(AN1013:AN1014)","v":0},0,{"$f":"SUM(AP1013:AP1014)","v":0},{"$f":"SUM(AQ1013:AQ1014)","v":0},0,{"$f":"SUM(AS1013:AS1014)","v":0},{"$f":"SUM(AT1013:AT1014)","v":0},{"$f":"SUM(AU1013:AU1014)","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1013,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1013:Q1013)","v":0},null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},0,null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1014,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005057"},{"$f":"C986","v":"Departmental Support"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1015,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1016,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1017,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1018,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,{"$f":"B926&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1019,Cover!$EM$4:$EM$4930,0)),0)","v":"019008005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G901,I$269:I$281)","v":0},2200,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G901,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G901,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I938,I984,I1008,I1020)","v":1367176},{"$f":"SUM(J938,J984,J1008,J1020)","v":940746},{"$f":"SUM(K938,K984,K1008,K1020)","v":844934},844934,901356,0,0,0,0,901356,0,901356,1105737,0,0,0,1105737,0,0,1105737,0,1178973,0,0,0,1178973,0,0,1178973,0,1244995.5360000001,0,0,0,1244995.5360000001,0,0,1244995.5360000001,{"$f":"SUM(AU938,AU984,AU1008,AU1020)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1022-I936","v":0},{"$f":"J1022-J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(L910:L919,\"=0\")+COUNTBLANK(L910:L919))=10))),1,0)","v":1},{"$f":"IF(AND(J936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(M910:M919,\"=0\")+COUNTBLANK(M910:M919))=10))),1,0)","v":1},{"$f":"IF(AND(K936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(N910:N919,\"=0\")+COUNTBLANK(N910:N919))=10))),1,0)","v":1},1,{"$f":"IF(AND(M936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(P910:P919,\"=0\")+COUNTBLANK(P910:P919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(S910:S919,\"=0\")+COUNTBLANK(S910:S919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(Y910:Y919,\"=0\")+COUNTBLANK(Y910:Y919))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ936>0,(OR((COUNTIF($F910:$F919,\"=0\")+COUNTBLANK($F910:$F919))=10,(COUNTIF($G910:$G919,\"=0\")+COUNTBLANK($G910:$G919))=10,(COUNTIF($I910:$I919,\"=0\")+COUNTBLANK($I910:$I919))=10,(COUNTIF(AH910:AH919,\"=0\")+COUNTBLANK(AH910:AH919))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1009","v":0},{"$f":"+J1009","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1029:Q1029)","v":0},{"$f":"+S1009","v":0},{"$f":"SUM(T1030:T1031)","v":0},{"$f":"+U1009","v":0},{"$f":"+V1009","v":0},{"$f":"+W1009","v":0},0,0,0,0,0,0,{"$f":"+AD1009","v":0},{"$f":"+AE1009","v":0},{"$f":"+AF1009","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},{"$f":"SUM(AH1030:AH1031)","v":0},0,{"$f":"SUM(AJ1030:AJ1031)","v":0},{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":0},{"$f":"+AM1009","v":0},{"$f":"+AN1009","v":0},{"$f":"+AO1009","v":0},{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":0},0,{"$f":"SUM(AS1030:AS1031)","v":0},{"$f":"SUM(AT1030:AT1031)","v":0},{"$f":"SUM(AU1030:AU1031)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1031:Q1031)","v":0},null,{"$f":"R1031-S1031","v":0},null,null,null,{"$f":"SUM(V1031:W1031)","v":0},{"$f":"U1031+X1031","v":0},null,null,{"$f":"U1031+X1031+Z1031+AA1031","v":0},{"$f":"AB1031-U1031","v":0},null,null,null,{"$f":"SUM(AE1031:AF1031)","v":0},{"$f":"AD1031+AG1031","v":0},null,null,{"$f":"AD1031+AG1031+AI1031+AJ1031","v":0},{"$f":"AK1031-AD1031","v":0},null,null,null,{"$f":"SUM(AN1031:AO1031)","v":0},{"$f":"AM1031+AP1031","v":0},null,null,{"$f":"AM1031+AP1031+AR1031+AS1031","v":0},{"$f":"AT1031-AM1031","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1032:Q1032)","v":0},null,{"$f":"R1032-S1032","v":0},null,null,null,{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},null,null,{"$f":"U1032+X1032+Z1032+AA1032","v":0},{"$f":"AB1032-U1032","v":0},null,null,null,{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},null,null,{"$f":"AD1032+AG1032+AI1032+AJ1032","v":0},{"$f":"AK1032-AD1032","v":0},null,null,null,{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},null,null,{"$f":"AM1032+AP1032+AR1032+AS1032","v":0},{"$f":"AT1032-AM1032","v":0}]

{"sheet":"9","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"10","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"11","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"12","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"13","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"14","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"15","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Direct_charges","index":19,"n_rows":299,"n_cols":56,"rows_kept":299,"cut":false,"hidden":false,"merged":[[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[280,48,280,49],[265,5,265,6],[260,5,260,6],[239,5,239,6],[244,5,244,6],[219,5,219,6],[250,5,250,6],[218,5,218,6],[213,5,213,6],[197,5,197,6],[188,5,188,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[205,5,205,6],[181,5,181,6],[195,5,195,6],[204,5,204,6],[200,5,200,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[196,5,196,6],[198,5,198,6],[199,5,199,6],[187,5,187,6],[248,5,248,6],[249,5,249,6],[241,5,241,6],[238,5,238,6],[253,5,253,6],[242,5,242,6],[258,5,258,6],[259,5,259,6],[243,5,243,6],[240,5,240,6],[251,5,251,6],[252,5,252,6],[222,5,222,6],[220,5,220,6],[221,5,221,6],[247,5,247,6],[237,5,237,6],[33,22,33,24],[34,22,34,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[26,17,26,20],[27,17,27,20],[28,17,28,20],[29,17,29,20],[34,17,34,20],[24,17,24,20],[173,17,175,17],[173,19,175,19],[25,17,25,20],[33,17,33,20],[36,17,37,17],[31,17,31,20],[32,17,32,20],[42,19,44,19],[42,17,44,17],[42,18,44,18],[177,5,177,6],[230,5,230,6],[227,5,227,6],[232,5,232,6],[226,5,226,6],[233,5,233,6],[203,5,203,6],[201,5,201,6],[229,5,229,6],[224,5,224,6],[228,5,228,6],[210,5,210,6],[208,5,208,6],[209,5,209,6],[207,5,207,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[202,5,202,6],[206,5,206,6],[211,5,211,6],[212,5,212,6],[265,38,267,38],[265,39,265,41],[265,42,267,42],[266,30,266,31],[265,46,267,46],[265,45,267,45],[266,39,266,40],[176,5,176,6],[189,5,189,6],[184,5,184,6],[185,5,185,6],[182,5,182,6],[183,5,183,6],[186,5,186,6],[42,27,44,27],[42,28,44,28],[173,20,175,20],[42,13,42,16],[173,5,173,6],[173,13,173,16],[42,25,44,25],[43,21,43,22],[42,24,44,24],[42,20,44,20],[42,21,42,23],[43,23,44,23],[173,25,175,25],[173,26,175,26],[173,24,175,24],[173,28,175,28],[42,26,44,26],[42,5,42,6],[42,45,44,45],[43,32,44,32],[173,30,173,32],[43,41,44,41],[42,42,44,42],[42,43,44,43],[42,44,44,44],[42,33,44,33],[173,29,175,29],[29,22,29,24],[30,22,30,24],[31,22,31,24],[32,22,32,24],[173,27,175,27],[174,21,174,22],[42,29,44,29],[265,47,267,47],[266,23,267,23],[266,32,267,32],[266,41,267,41],[265,27,267,27],[265,28,267,28],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,37,267,37],[265,21,265,23],[265,24,267,24],[265,25,267,25],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[30,17,30,20],[173,21,173,23],[174,23,175,23],[173,18,175,18],[265,43,267,43],[265,44,267,44],[42,46,44,46],[42,37,44,37],[173,39,173,41],[42,39,42,41],[42,47,44,47],[43,30,43,31],[43,39,43,40],[174,39,174,40],[174,30,174,31],[173,38,175,38],[173,46,175,46],[173,47,175,47],[174,32,175,32],[174,41,175,41],[173,33,175,33],[173,34,175,34],[173,43,175,43],[173,45,175,45],[173,44,175,44],[173,35,175,35],[173,36,175,36],[173,42,175,42],[42,38,44,38],[42,36,44,36],[42,34,44,34],[173,37,175,37],[42,35,44,35],[42,30,42,32],[8,10,8,12],[17,17,17,20],[21,17,21,20],[22,17,22,20],[23,17,23,20],[14,17,14,20],[15,17,15,20],[16,17,16,20],[18,17,18,20],[11,5,11,19],[19,17,19,20],[20,17,20,20],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[266,21,266,22],[265,17,267,17],[265,18,267,18],[255,5,255,6],[254,5,254,6],[235,5,235,6],[236,5,236,6],[234,5,234,6],[231,5,231,6],[225,5,225,6],[223,5,223,6],[265,19,267,19],[265,20,267,20],[284,12,285,12],[265,26,267,26],[284,13,285,13],[283,5,283,6],[265,13,265,16],[256,5,256,6],[257,5,257,6],[245,5,245,6]]}
["Row of SP1",300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B3947)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B46:B70)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",16,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8+1,0)","v":"Direct charge against the National Revenue Fund"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,0]
[]
[null,null,null,null,null,"Performance information"]
[1,null,null,null,null,"Performance indicators","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Audited outcome\"","v":"2015/16 Audited outcome"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited\"","v":"2016/17 \nQuarter 1 Audited"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2015 /16 Annual Performance Plans and those in the 2015 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\nIF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Audited outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AB$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(T$1,($B$2*$E48)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB48-U48),0,AB48-U48)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B51=0,0,1)","v":0},{"$f":"IF(LEN(F51)>2,E51,0)","v":0},0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B63<>0),OFFSET(AD$1,($B$2*$E63)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B63<>0),OFFSET(AM$1,($B$2*$E63)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B64<>0),OFFSET(T$1,($B$2*$E64)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V71:W71)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},{"$f":"SUM(V72:W72)","v":0},{"$f":"IF(ISERROR(U72+X72),0,U72+X72)","v":0},{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},{"$f":"IF(ISERROR(AD72+AG72),0,AD72+AG72)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},{"$f":"IF(ISERROR(AM72+AP72),0,AM72+AP72)","v":0},0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$305:$F$4050,$F74,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F74,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F74,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F74,AR$305:AR$4050)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"Direct charge against the National Revenue FundCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F75,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F75,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F75,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F75,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F75,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F75,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F76,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F77,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"Direct charge against the National Revenue FundGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F78,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F78,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F78,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F78,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F78,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F78,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F79,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F80,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Minor Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F81,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F82,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F83,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$305:$F$4050,$F84,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F84,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F84,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F84,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F85,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F86,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F87,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F88,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F89,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F90,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F91,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F92,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F93,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$305:$F$4050,$F94,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F94,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F94,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F94,AO$305:AO$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F94,AR$305:AR$4050)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F95,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F96,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F97,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F98,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F99,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F100,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F101,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F102,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F103,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$305:$F$4050,$F104,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F104,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F104,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F104,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F105,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F106,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F107,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0))","v":0},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F108,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F109,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F110,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F111,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F112,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F113,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$305:$F$4050,$F114,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F114,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F114,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F114,AO$305:AO$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F114,AR$305:AR$4050)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F115,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F116,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"Direct charge against the National Revenue FundInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F117,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F117,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F117,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F117,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F117,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F117,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F118,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F119,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},{"$f":"SUM(AN120:AO120)","v":0},0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Direct charge against the National Revenue FundProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F121,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F121,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F121,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F121,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F121,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F121,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F122,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F123,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$305:$F$4050,$F124,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F124,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F124,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F124,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F125,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F126,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F127,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Direct charge against the National Revenue FundDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F128,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F128,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F128,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F128,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F128,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F128,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F129,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F130,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Direct charge against the National Revenue FundHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F131,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F131,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F131,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F131,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F131,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F131,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Direct charge against the National Revenue FundForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F132,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F132,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F132,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F132,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F132,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F132,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"Direct charge against the National Revenue FundPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F133,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F133,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F133,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F133,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F133,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F133,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$305:$F$4050,$F134,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,W$305:W$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F134,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AF$305:AF$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F134,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F134,AO$305:AO$4050))","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F134,AR$305:AR$4050)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F135,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F136,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F137,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,W$305:W$4050))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AF$305:AF$4050))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F138,AO$305:AO$4050))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F139,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Direct charge against the National Revenue FundNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F140,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F140,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F140,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F140,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F140,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F140,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Households",1,{"$f":"$G$8&F141","v":"Direct charge against the National Revenue FundHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F141,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F141,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F141,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F141,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F141,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F141,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F142,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F143,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$305:$F$4050,$F144,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F144,Z$305:Z$4050)","v":0},0,0,0,0,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,0,{"$f":"SUMIF($F$305:$F$4050,$F144,AI$305:AI$4050)","v":0},0,0,0,0,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F145","v":"Direct charge against the National Revenue FundBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F145,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F145,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F145,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F145,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F145,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F145,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F146,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F147,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"Direct charge against the National Revenue FundMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F148,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F148,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F148,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F148,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F148,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F148,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F149,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,V$305:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,W$305:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AE$305:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AF$305:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AN$305:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4050,$F150,AO$305:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"Direct charge against the National Revenue FundHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F151,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F151,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F151,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F151,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F151,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F151,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F152,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F152,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F152,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F152,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F152,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F152,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F153,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F153,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F153,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F153,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F153,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F153,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F154,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F154,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F154,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F154,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F154,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F154,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F155,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F155,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F155,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F155,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F155,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F155,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,"Direct charge against the National Revenue FundPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4050,$F156,V$326:V$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4050,$F156,W$326:W$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4050,$F156,AE$326:AE$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4050,$F156,AF$326:AF$4050))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4050,$F156,AN$326:AN$4050))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4050,$F156,AO$326:AO$4050))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE158:AF158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN158:AO158)","v":0},0,0,0,0,0]
[1]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4022,$F160,AB$292:AB$4022)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4022,$F160,AK$292:AK$4022)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4022,$F160,AT$292:AT$4022)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4050,$F170,I$305:I$4050)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,S$305:S$4050)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,U$305:U$4050)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AA$305:AA$4050)","v":0},{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AD$305:AD$4050)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AJ$305:AJ$4050)","v":0},{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AM$305:AM$4050)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F170,AS$305:AS$4050)","v":0},{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,S$305:S$4050)","v":0},{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,Z$305:Z$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AA$305:AA$4050)","v":0},{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AI$305:AI$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AJ$305:AJ$4050)","v":0},{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AR$305:AR$4050)","v":0},{"$f":"SUMIF($F$305:$F$4050,$F171,AS$305:AS$4050)","v":0},{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation","Audited outcome","Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M177:Q177)","v":0},null,{"$f":"R177-S177","v":0},0,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":0},null,null,{"$f":"Y177+Z177+AA177","v":0},{"$f":"AB177-U177","v":0},0,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":0},null,null,{"$f":"AH177+AI177+AJ177","v":0},{"$f":"AK177-AD177","v":0},0,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":0},null,null,{"$f":"AQ177+AR177+AS177","v":0},{"$f":"AT177-AM177","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:AX178,\"<>0\")-COUNTBLANK(F178:AX178))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R178-S178","v":0},0,null,null,0,0,null,null,{"$f":"Y178+Z178+AA178","v":0},0,0,null,null,0,0,null,null,{"$f":"AH178+AI178+AJ178","v":0},0,0,null,null,{"$f":"SUM(AN178:AO178)","v":0},0,null,null,{"$f":"AQ178+AR178+AS178","v":0},0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V209:W209)","v":0},{"$f":"U209+X209","v":0},null,null,0,{"$f":"AB209-U209","v":0},0,null,null,{"$f":"SUM(AE209:AF209)","v":0},{"$f":"AD209+AG209","v":0},null,null,0,{"$f":"AK209-AD209","v":0},0,null,null,{"$f":"SUM(AN209:AO209)","v":0},{"$f":"AM209+AP209","v":0},null,null,0,{"$f":"AT209-AM209","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I209:$AU209)<>0,OR($F209=\"\",$AW209=\"\",$AX209=\"\",$BB209=\"\",$BC209=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F210:AX210,\"<>0\")-COUNTBLANK(F210:AX210))<>0,1,0)","v":0},null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AM211+AP211","v":0},null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M241:Q241)","v":0},null,0,0,null,null,{"$f":"SUM(V241:W241)","v":0},{"$f":"U241+X241","v":0},null,null,0,{"$f":"AB241-U241","v":0},0,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},0,null,null,{"$f":"SUM(AN241:AO241)","v":0},{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R242-S242","v":0},0,null,null,0,0,null,null,{"$f":"Y242+Z242+AA242","v":0},0,0,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment"," "]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R248-S248","v":0},0,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,0,{"$f":"AB248-U248","v":0},0,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},0,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ248,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ248,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[{"$f":"IF(SUM(COUNTIF(F249:AX249,\"<>0\")-COUNTBLANK(F249:AX249))<>0,1,0)","v":1},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R249-S249","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ249,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ249,Cover!$BQ$4:$BQ$13,0)))","v":"Municipal bank accounts"},0,0,"General Fuel Levy sharing with Metropolitan Municipalities",null,0," "]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ250,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ250,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ251,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ251,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ252,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ252,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ253,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ253,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ254,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ254,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ255,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ255,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ256,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ256,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ257,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ257,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ258,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ258,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ259,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ259,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ260,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ260,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ261,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ261,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":0},0,0,0,0]
[1]
[1]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},0,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},0,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},0,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AX270,\"<>0\")-COUNTBLANK(F270:AX270))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I271:$AU271)<>0,OR($F271=\"\",$F271=0,AW271=\"\",$AW271=0,$AY271=\"\",$AZ271=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M272:Q272)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M275:Q275)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:AX278,\"<>0\")-COUNTBLANK(F278:AX278))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M278:Q278)","v":0},null,0,0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AX280,\"<>0\")-COUNTBLANK(F280:AX280))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,"2016/17"]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]

{"sheet":"PM","index":20,"n_rows":4637,"n_cols":56,"rows_kept":4637,"cut":false,"hidden":true,"merged":[[4526,25,4528,25],[4526,34,4528,34],[4527,32,4528,32],[42,35,44,35],[43,32,44,32],[173,30,173,32],[173,35,175,35],[174,32,175,32],[173,36,175,36],[42,30,42,32],[42,34,44,34],[42,33,44,33],[4513,28,4513,30],[4526,36,4528,36],[4516,28,4516,30],[4517,28,4517,30],[4518,28,4518,30],[4519,28,4519,30],[4520,28,4520,30],[42,36,44,36],[42,27,44,27],[280,48,280,49],[268,48,268,49],[269,48,269,49],[270,48,270,49],[271,48,271,49],[272,48,272,49],[273,48,273,49],[274,48,274,49],[275,48,275,49],[276,48,276,49],[277,48,277,49],[278,48,278,49],[279,48,279,49],[4526,43,4528,43],[173,34,175,34],[173,43,175,43],[4526,30,4526,32],[4526,35,4528,35],[4526,26,4528,26],[4526,42,4528,42],[4526,37,4528,37],[4513,37,4513,39],[4526,33,4528,33],[173,42,175,42],[174,41,175,41],[265,43,267,43],[4527,30,4527,31],[4527,39,4527,40],[173,27,175,27],[173,28,175,28],[173,33,175,33],[4514,28,4514,30],[4515,28,4515,30],[4521,28,4521,30],[4522,28,4522,30],[4523,28,4523,30],[4514,37,4514,39],[222,5,222,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[173,25,175,25],[176,5,176,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[182,5,182,6],[188,5,188,6],[189,5,189,6],[200,5,200,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[4526,24,4528,24],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[227,5,227,6],[259,5,259,6],[257,5,257,6],[258,5,258,6],[243,5,243,6],[244,5,244,6],[248,5,248,6],[249,5,249,6],[230,5,230,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[284,12,285,12],[284,13,285,13],[4509,5,4509,19],[265,19,267,19],[4527,21,4527,22],[4520,8,4520,10],[42,29,44,29],[42,28,44,28],[183,5,183,6],[184,5,184,6],[185,5,185,6],[198,5,198,6],[199,5,199,6],[207,5,207,6],[252,5,252,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[186,5,186,6],[187,5,187,6],[224,5,224,6],[226,5,226,6],[250,5,250,6],[251,5,251,6],[195,5,195,6],[221,5,221,6],[245,5,245,6],[225,5,225,6],[4517,8,4517,10],[4512,7,4513,10],[4514,8,4514,10],[242,5,242,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[265,5,265,6],[229,5,229,6],[228,5,228,6],[4515,8,4515,10],[4516,8,4516,10],[8,10,8,12],[14,17,14,20],[15,17,15,20],[16,17,16,20],[4506,10,4506,12],[42,18,44,18],[173,18,175,18],[18,17,18,20],[11,5,11,19],[42,5,42,6],[42,19,44,19],[173,5,173,6],[173,19,175,19],[173,20,175,20],[283,5,283,6],[253,5,253,6],[254,5,254,6],[19,17,19,20],[20,17,20,20],[21,17,21,20],[32,17,32,20],[33,17,33,20],[42,17,44,17],[223,5,223,6],[4526,47,4528,47],[42,45,44,45],[42,46,44,46],[42,47,44,47],[4526,45,4528,45],[4526,46,4528,46],[173,47,175,47],[173,38,175,38],[173,45,175,45],[173,46,175,46],[4526,38,4528,38],[4526,39,4526,41],[4526,44,4528,44],[42,39,42,41],[42,44,44,44],[43,41,44,41],[4527,41,4528,41],[173,39,173,41],[173,44,175,44],[42,38,44,38],[265,39,265,41],[265,42,267,42],[42,43,44,43],[265,44,267,44],[17,17,17,20],[42,20,44,20],[42,13,42,16],[255,5,255,6],[256,5,256,6],[260,5,260,6],[42,25,44,25],[42,24,44,24],[173,21,173,23],[174,23,175,23],[173,17,175,17],[247,5,247,6],[36,17,37,17],[34,17,34,20],[43,23,44,23],[42,21,42,23],[211,5,211,6],[212,5,212,6],[173,24,175,24],[22,17,22,20],[173,13,173,16],[196,5,196,6],[197,5,197,6],[190,5,190,6],[4526,5,4526,6],[4526,19,4528,19],[4526,20,4528,20],[4512,5,4513,5],[4526,29,4528,29],[4512,13,4512,14],[4521,8,4521,10],[4522,8,4522,10],[4523,8,4523,10],[4526,27,4528,27],[4526,28,4528,28],[4526,13,4526,16],[4526,17,4528,17],[4526,18,4528,18],[4512,6,4513,6],[4518,8,4518,10],[4526,21,4526,23],[4523,19,4523,21],[4517,19,4517,21],[4514,19,4514,21],[4515,19,4515,21],[4516,19,4516,21],[4527,23,4528,23],[4519,8,4519,10],[42,42,44,42],[42,37,44,37],[173,37,175,37],[4520,19,4520,21],[4521,19,4521,21],[4522,19,4522,21],[4513,19,4513,21],[265,13,265,16],[265,17,267,17],[265,18,267,18],[4518,19,4518,21],[4519,19,4519,21],[173,29,175,29],[265,20,267,20],[265,21,265,23],[42,26,44,26],[173,26,175,26],[43,39,43,40],[43,30,43,31],[43,21,43,22],[174,21,174,22],[174,30,174,31],[174,39,174,40],[266,21,266,22],[265,45,267,45],[265,46,267,46],[265,47,267,47],[266,23,267,23],[266,32,267,32],[266,41,267,41],[265,24,267,24],[265,25,267,25],[265,26,267,26],[265,27,267,27],[265,28,267,28],[265,29,267,29],[265,30,265,32],[265,33,267,33],[265,34,267,34],[265,35,267,35],[265,36,267,36],[265,37,267,37],[265,38,267,38],[266,30,266,31],[266,39,266,40],[23,17,23,20],[29,17,29,20],[30,17,30,20],[31,17,31,20],[24,17,24,20],[25,17,25,20],[26,17,26,20],[27,17,27,20],[28,17,28,20],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[4518,37,4518,39],[4519,37,4519,39],[4520,37,4520,39],[4521,37,4521,39],[4522,37,4522,39],[4523,37,4523,39],[33,22,33,24],[34,22,34,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[29,22,29,24],[30,22,30,24],[31,22,31,24],[32,22,32,24],[4515,37,4515,39],[4516,37,4516,39],[4517,37,4517,39]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B300:B4504)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager",null,null,null,"Post:"]
[]
[null,null,null,null,null,"Programme purpose"]
[]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1& \" AENE Target\"","v":"2015/16 AENE Target"},{"$f":"MyYearM1& \" Preliminary result\"","v":"2015/16 Preliminary result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2016/17 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2016/17 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2016 /17 Annual Performance Plans and those in the 2016 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reprioritisation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I162:AU162,\">0.5\")+COUNTIF(I162:AU162,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I164:AU164,\">0.5\")+COUNTIF(I164:AU164,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(T$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AJ$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AS$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(T$1,($B$2*$E57)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(AD$1,($B$2*$E57)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(AM$1,($B$2*$E57)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,0,{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},{"$f":"IF(ISERROR(AD72+AG72),0,AD72+AG72)","v":0},{"$f":"SUM(AI47:AI71)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},{"$f":"IF(ISERROR(AM72+AP72),0,AM72+AP72)","v":0},0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$300:$F$4115,$F74,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$300:$F$4115,$F74,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$300:$F$4115,$F74,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$300:$F$4115,$F74,AR$300:AR$4115)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F75,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F75,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F75,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F75,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F75,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F75,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F76,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F77,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F78,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F78,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F78,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F78,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F78,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F78,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F79,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F80,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Minor Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F81,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F82,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F83,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$300:$F$4115,$F84,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F84,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,AF$305:AF$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F84,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F84,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,AF$305:AF$4105))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F85,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F86,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F87,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F88,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F89,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F90,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F91,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F92,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F93,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$300:$F$4115,$F94,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F94,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,AF$305:AF$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F94,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F94,AO$305:AO$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F94,AR$300:AR$4115)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F95,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F96,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F97,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F98,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F99,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F100,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F101,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F102,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F103,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$300:$F$4115,$F104,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F104,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,AF$305:AF$4105))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$300:$F$4115,$F104,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F104,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F105,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F106,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F107,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F108,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F109,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F110,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F111,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F112,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F113,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$300:$F$4115,$F114,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F114,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,AF$305:AF$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F114,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F114,AO$305:AO$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F114,AR$300:AR$4115)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F115,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F116,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F117,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F117,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F117,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F117,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F117,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F117,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F118,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F119,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F121,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F121,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F121,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F121,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F121,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F121,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F122,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F123,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$300:$F$4115,$F124,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F124,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,AF$305:AF$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F124,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F124,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F125,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F126,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F127,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F128,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F128,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F128,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F128,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F128,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F128,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F129,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F130,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F131,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F131,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F131,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F131,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F131,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F131,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"AdministrationForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F132,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F132,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F132,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F132,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F132,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F132,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"AdministrationPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F133,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F133,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F133,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F133,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F133,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F133,AO$326:AO$4115))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$300:$F$4115,$F134,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,W$305:W$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F134,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,AF$305:AF$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F134,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F134,AO$305:AO$4105))","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F134,AR$300:AR$4115)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F135,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F136,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F137,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,W$305:W$4105))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,AF$305:AF$4105))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F138,AO$305:AO$4105))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F139,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F140,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F140,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F140,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F140,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F140,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F140,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F141,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F141,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F141,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F141,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F141,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F141,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F142,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F143,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$300:$F$4115,$F144,I$300:I$4115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F144,Z$300:Z$4115)","v":0},0,0,0,0,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,0,{"$f":"SUMIF($F$300:$F$4115,$F144,AI$300:AI$4115)","v":0},0,0,0,0,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F145,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F145,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F145,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F145,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F145,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F145,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F146,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F147,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F148,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F148,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F148,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F148,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F148,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F148,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F149,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,V$305:V$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,W$305:W$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,AE$305:AE$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,AF$305:AF$4105))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,AN$305:AN$4105))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$305:$F$4105,$F150,AO$305:AO$4105))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F151,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F151,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F151,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F151,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F151,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F151,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F152,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F152,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F152,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F152,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F152,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F152,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F153,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F153,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F153,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F153,AF$326:AF$4115))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F153,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F153,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F154,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F154,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F154,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F154,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F154,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F154,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F155,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F155,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F155,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F155,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F155,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F155,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$326:$F$4115,$F156,V$326:V$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$326:$F$4115,$F156,W$326:W$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$326:$F$4115,$F156,AE$326:AE$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$326:$F$4115,$F156,AF$326:AF$4115))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$326:$F$4115,$F156,AN$326:AN$4115))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$326:$F$4115,$F156,AO$326:AO$4115))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V160:W160)","v":0},{"$f":"SUM(W160:X160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AB$292:AB$4032)","v":0},{"$f":"AB160-U160","v":0},null,null,null,{"$f":"SUM(AE160:AF160)","v":0},{"$f":"SUM(AF160:AG160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AK$292:AK$4032)","v":0},{"$f":"AK160-AD160","v":0},null,null,null,{"$f":"SUM(AN160:AO160)","v":0},{"$f":"SUM(AO160:AP160)","v":0},null,null,{"$f":"SUMIF($F$291:$F$4032,$F160,AT$292:AT$4032)","v":0},{"$f":"AT160-AM160","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158-V72","v":0},0,0,{"$f":"Y158-Y72","v":0},0,0,0,0,0,0,0,0,{"$f":"AH158-AH72","v":0},{"$f":"AI158-AI72","v":0},0,0,0,0,0,0,0,{"$f":"AQ158-AQ72","v":0},{"$f":"AR158-AR72","v":0},0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I262-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V262-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W262-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X262-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y262-Y120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AE262-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF262-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG262-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH262-AH120,0)","v":0},0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",AN262-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO262-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP262-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ262-AQ120,0)","v":0},0,0,0,0]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I269:I281)","v":0},{"$f":"+J156-SUM(J269:J281)","v":0},0,0,0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,null,0,0,0,0,0,null,0,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$305:$F$4105,$F170,I$305:I$4105)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M170:Q170)","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,S$305:S$4105)","v":0},{"$f":"R170-S170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,U$305:U$4105)","v":0},0,0,{"$f":"SUM(V170:W170)","v":0},{"$f":"U170+X170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,Z$305:Z$4105)","v":0},0,{"$f":"U170+X170+Z170+AA170","v":0},{"$f":"AB170-U170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,AD$305:AD$4105)","v":0},0,0,{"$f":"SUM(AE170:AF170)","v":0},{"$f":"AD170+AG170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,AI$305:AI$4105)","v":0},0,{"$f":"AD170+AG170+AI170+AJ170","v":0},{"$f":"AK170-AD170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,AM$305:AM$4105)","v":0},0,0,{"$f":"SUM(AN170:AO170)","v":0},{"$f":"AM170+AP170","v":0},{"$f":"SUMIF($F$305:$F$4105,$F170,AR$305:AR$4105)","v":0},0,{"$f":"AM170+AP170+AR170+AS170","v":0},{"$f":"AT170-AM170","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:Q171)","v":0},0,{"$f":"R171-S171","v":0},0,0,0,{"$f":"SUM(V171:W171)","v":0},{"$f":"U171+X171","v":0},0,0,{"$f":"U171+X171+Z171+AA171","v":0},{"$f":"AB171-U171","v":0},0,0,0,{"$f":"SUM(AE171:AF171)","v":0},{"$f":"AD171+AG171","v":0},0,0,{"$f":"AD171+AG171+AI171+AJ171","v":0},{"$f":"AK171-AD171","v":0},0,0,0,{"$f":"SUM(AN171:AO171)","v":0},{"$f":"AM171+AP171","v":0},0,0,{"$f":"AM171+AP171+AR171+AS171","v":0},{"$f":"AT171-AM171","v":0}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M177:Q177)","v":0},null,{"$f":"R177-S177","v":0},null,null,null,{"$f":"SUM(V177:W177)","v":0},{"$f":"U177+X177","v":0},null,null,{"$f":"Y177+Z177+AA177","v":0},{"$f":"AB177-U177","v":0},null,null,null,{"$f":"SUM(AE177:AF177)","v":0},{"$f":"AD177+AG177","v":0},null,null,{"$f":"AH177+AI177+AJ177","v":0},{"$f":"AK177-AD177","v":0},null,null,null,{"$f":"SUM(AN177:AO177)","v":0},{"$f":"AM177+AP177","v":0},null,null,{"$f":"AQ177+AR177+AS177","v":0},{"$f":"AT177-AM177","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I177:$AU177)<>0,OR($F177=\"\",$AW177=\"\",$AX177=\"\",$BB177=\"\",$BC177=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F178:BB178,\"<>0\")-COUNTBLANK(F178:BB178))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R178-S178","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH178+AI178+AJ178","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ178+AR178+AS178","v":0},0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN181:AO181)","v":0},0,null,null,0,{"$f":"AT181-AM181","v":0},null,null,null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD182+AG182","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M209:Q209)","v":0},null,0,null,null,null,{"$f":"SUM(V209:W209)","v":0},{"$f":"U209+X209","v":0},null,null,{"$f":"Y209+Z209+AA209","v":0},{"$f":"AB209-U209","v":0},null,null,null,{"$f":"SUM(AE209:AF209)","v":0},{"$f":"AD209+AG209","v":0},null,null,0,{"$f":"AK209-AD209","v":0},null,null,null,{"$f":"SUM(AN209:AO209)","v":0},{"$f":"AM209+AP209","v":0},null,null,0,{"$f":"AT209-AM209","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I209:$AU209)<>0,OR($F209=\"\",$AW209=\"\",$AX209=\"\",$BB209=\"\",$BC209=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F210:BB210,\"<>0\")-COUNTBLANK(F210:BB210))<>0,1,0)","v":0},null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R211-S211","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V218:W218)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,65,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M241:Q241)","v":0},null,0,null,null,null,{"$f":"SUM(V241:W241)","v":0},{"$f":"U241+X241","v":0},null,null,{"$f":"Y241+Z241+AA241","v":0},{"$f":"AB241-U241","v":0},null,null,null,{"$f":"SUM(AE241:AF241)","v":0},{"$f":"AD241+AG241","v":0},null,null,0,{"$f":"AK241-AD241","v":0},null,null,null,{"$f":"SUM(AN241:AO241)","v":0},{"$f":"AM241+AP241","v":0},null,null,0,{"$f":"AT241-AM241","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I241:$AU241)<>0,OR($F241=\"\",$AW241=\"\",$AX241=\"\",$BB241=\"\",$BC241=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,66,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH242+AI242+AJ242","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ242+AR242+AS242","v":0},0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,68,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,69,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R248-S248","v":0},null,null,null,{"$f":"SUM(V248:W248)","v":0},{"$f":"U248+X248","v":0},null,null,{"$f":"Y248+Z248+AA248","v":0},{"$f":"AB248-U248","v":0},null,null,null,{"$f":"SUM(AE248:AF248)","v":0},{"$f":"AD248+AG248","v":0},null,null,{"$f":"AH248+AI248+AJ248","v":0},{"$f":"AK248-AD248","v":0},null,null,null,{"$f":"SUM(AN248:AO248)","v":0},{"$f":"AM248+AP248","v":0},null,null,{"$f":"AQ248+AR248+AS248","v":0},{"$f":"AT248-AM248","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ248,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,{"$f":"IF(AND(SUM($I248:$AU248)<>0,OR($F248=\"\",$AW248=\"\",$AX248=\"\",$AY248=\"\",$AZ248=\"\",$BB248=\"\",$BC248=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F249:BB249,\"<>0\")-COUNTBLANK(F249:BB249))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R249-S249","v":0},null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ249,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ250,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD251+AG251","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ251,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ252,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ253,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ254,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ255,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ256,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V257:W257)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ257,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,{"$f":"U258+X258","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ258,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ259,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ260,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE261:AF261)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ261,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I177:I261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V177:V261)","v":0},0,{"$f":"SUM(V262:W262)","v":0},{"$f":"U262+X262","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE262:AF262)","v":0},{"$f":"AD262+AG262","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN262:AO262)","v":0},{"$f":"AM262+AP262","v":0},0,0,0,0]
[1]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA269:BA281)<>13,1,0)","v":0}]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},null,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},null,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},null,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0},null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$F269=0,AW269=\"\",$AW269=0,$AY269=\"\",$AZ269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:AY270,\"<>0\")-COUNTBLANK(F270:AY270))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M270:Q270)","v":0},null,{"$f":"R270-S270","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,null,null,null,null,{"$f":"IF(AND(SUM($I270:$AU270)<>0,OR($F270=\"\",$F270=0,AW270=\"\",$AW270=0,$AY270=\"\",$AZ270=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M272:Q272)","v":0},null,{"$f":"R272-S272","v":0},null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE272:AF272)","v":0},0,null,null,{"$f":"AH272+AI272+AJ272","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ272+AR272+AS272","v":0},0,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M275:Q275)","v":0},null,{"$f":"R275-S275","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH275+AI275+AJ275","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ275+AR275+AS275","v":0},0,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F278:AY278,\"<>0\")-COUNTBLANK(F278:AY278))<>0,1,0)","v":0},null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M278:Q278)","v":0},null,{"$f":"R278-S278","v":0},null,null,null,{"$f":"SUM(V278:W278)","v":0},{"$f":"U278+X278","v":0},null,null,{"$f":"Y278+Z278+AA278","v":0},{"$f":"AB278-U278","v":0},null,null,null,{"$f":"SUM(AE278:AF278)","v":0},{"$f":"AD278+AG278","v":0},null,null,{"$f":"AH278+AI278+AJ278","v":0},{"$f":"AK278-AD278","v":0},null,null,null,{"$f":"SUM(AN278:AO278)","v":0},{"$f":"AM278+AP278","v":0},null,null,{"$f":"AQ278+AR278+AS278","v":0},{"$f":"AT278-AM278","v":0},null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,{"$f":"IF(AND(SUM($I279:$AU279)<>0,OR($F279=\"\",$F279=0,AW279=\"\",$AW279=0,$AY279=\"\",$AZ279=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F280:AY280,\"<>0\")-COUNTBLANK(F280:AY280))<>0,1,0)","v":0},null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M280:Q280)","v":0},null,{"$f":"R280-S280","v":0},null,null,null,{"$f":"SUM(V280:W280)","v":0},{"$f":"U280+X280","v":0},null,null,{"$f":"Y280+Z280+AA280","v":0},{"$f":"AB280-U280","v":0},null,null,null,{"$f":"SUM(AE280:AF280)","v":0},{"$f":"AD280+AG280","v":0},null,null,{"$f":"AH280+AI280+AJ280","v":0},{"$f":"AK280-AD280","v":0},null,null,null,{"$f":"SUM(AN280:AO280)","v":0},{"$f":"AM280+AP280","v":0},null,null,{"$f":"AQ280+AR280+AS280","v":0},{"$f":"AT280-AM280","v":0},null,null,null,null,null,{"$f":"IF(AND(SUM($I280:$AU280)<>0,OR($F280=\"\",$F280=0,AW280=\"\",$AW280=0,$AY280=\"\",$AZ280=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2017/18"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,null,null,null,{"$f":"SUM(J287:N287)","v":0}]
[{"$f":"IF(SUM(COUNTIF(F288:N288,\"<>0\")-COUNTBLANK(F288:N288))<>0,1,0)","v":0},null,null,null,2,null,null,null,0]
[0,null,null,null,3,null,null,null,0]
[0,null,null,null,4,null,null,null,0]
[0,null,null,null,5,null,null,null,0]
[0,null,null,null,6,null,null,null,0]
[0,null,null,null,7,null,null,null,0]
[0,null,null,null,8,null,null,null,0]
[0,null,null,null,9,null,null,null,0]
[0,null,null,null,10,null,null,null,0]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[30,{"$f":"A4505","v":30},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B4505","v":30},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A4505+3,0)<>\"\",OFFSET($F$43,A4505+3,0),\"\")","v":"Salaries and wages"}]
[1,null,null,null,null,"Subprogramme manager",null,null,null,"Post:"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2016 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reprioritisation \n(R thousand)/ Comment",null,null,"2016 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reprioritisation \n(R thousand)/ Comment"]
[1,null,null,null,1]
[{"$f":"IF(SUM(COUNTIF(F4516:AF4516,\"<>0\")-COUNTBLANK(F4516:AF4516))<>0,1,0)","v":0},null,null,null,2]
[0,null,null,null,3]
[0,null,null,null,4]
[0,null,null,null,5]
[0,null,null,null,6]
[0,null,null,null,7]
[0,null,null,null,8]
[0,null,null,null,9]
[null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G4525,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I4629:AU4629,\">0.5\")+COUNTIF(I4629:AU4629,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total Indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline \nreprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4531:Q4531)","v":0},null,{"$f":"R4531-S4531","v":0},null,null,null,{"$f":"SUM(V4531:W4531)","v":0},{"$f":"U4531+X4531","v":0},null,null,{"$f":"U4531+X4531+Z4531+AA4531","v":0},{"$f":"AB4531-U4531","v":0},null,null,null,{"$f":"SUM(AE4531:AF4531)","v":0},{"$f":"AD4531+AG4531","v":0},null,null,{"$f":"AD4531+AG4531+AI4531+AJ4531","v":0},{"$f":"AK4531-AD4531","v":0},null,null,null,{"$f":"SUM(AN4531:AO4531)","v":0},{"$f":"AM4531+AP4531","v":0},null,null,{"$f":"AM4531+AP4531+AR4531+AS4531","v":0},{"$f":"AT4531-AM4531","v":0}]
[{"$f":"IF(SUM(COUNTIF(F4532:AU4532,\"<>0\")-COUNTBLANK(F4532:AU4532))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4532:Q4532)","v":0},null,{"$f":"R4532-S4532","v":0},null,null,null,0,{"$f":"U4532+X4532","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN4532:AO4532)","v":0},{"$f":"AM4532+AP4532","v":0},null,null,{"$f":"AM4532+AP4532+AR4532+AS4532","v":0},0]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AM4533+AP4533+AR4533+AS4533","v":0},0]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD4535+AG4535","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4531:I4540)","v":0},0,0,0,0,{"$f":"SUM(N4531:N4540)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4531:Z4540)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4531:AG4540)","v":0},{"$f":"SUM(AH4531:AH4540)","v":0},{"$f":"SUM(AI4531:AI4540)","v":0},{"$f":"SUM(AJ4531:AJ4540)","v":0},{"$f":"SUM(AK4531:AK4540)","v":0},{"$f":"SUM(AL4531:AL4540)","v":0},0,0,0,{"$f":"SUM(AP4531:AP4540)","v":0},{"$f":"SUM(AQ4531:AQ4540)","v":0},{"$f":"SUM(AR4531:AR4540)","v":0},{"$f":"SUM(AS4531:AS4540)","v":0},{"$f":"SUM(AT4531:AT4540)","v":0},{"$f":"SUM(AU4531:AU4540)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U4542+X4542","v":0},null,null,null,null,null,null,null,null,{"$f":"AD4542+AG4542","v":0},null,null,null,null,null,null,null,null,{"$f":"AM4542+AP4542","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I4544,I4547,I4586)","v":0},0,0,0,0,{"$f":"SUM(N4544,N4547,N4586)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4543+X4543","v":0},{"$f":"SUM(Z4544,Z4547,Z4586)","v":0},{"$f":"SUM(AA4544,AA4547,AA4586)","v":0},{"$f":"U4543+X4543+Z4543+AA4543","v":0},0,0,0,0,{"$f":"SUM(AG4544,AG4547,AG4586)","v":0},{"$f":"AD4543+AG4543","v":0},{"$f":"SUM(AI4544,AI4547,AI4586)","v":0},{"$f":"SUM(AJ4544,AJ4547,AJ4586)","v":0},{"$f":"AD4543+AG4543+AI4543+AJ4543","v":0},{"$f":"SUM(AL4544,AL4547,AL4586)","v":0},0,0,0,{"$f":"SUM(AP4544,AP4547,AP4586)","v":0},{"$f":"AM4543+AP4543","v":0},{"$f":"SUM(AR4544,AR4547,AR4586)","v":0},{"$f":"SUM(AS4544,AS4547,AS4586)","v":0},{"$f":"AM4543+AP4543+AR4543+AS4543","v":0},{"$f":"SUM(AU4544,AU4547,AU4586)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4544,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4544:AU4544,\"<>0\")-COUNTBLANK(I4544:AU4544))<>0,1,0))","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I4545:I4546)","v":0},0,0,0,0,{"$f":"SUM(N4545:N4546)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4544+X4544","v":0},{"$f":"SUM(Z4545:Z4546)","v":0},{"$f":"SUM(AA4545:AA4546)","v":0},{"$f":"U4544+X4544+Z4544+AA4544","v":0},0,0,0,0,{"$f":"SUM(AG4545:AG4546)","v":0},{"$f":"AD4544+AG4544","v":0},{"$f":"SUM(AI4545:AI4546)","v":0},{"$f":"SUM(AJ4545:AJ4546)","v":0},{"$f":"AD4544+AG4544+AI4544+AJ4544","v":0},{"$f":"SUM(AL4545:AL4546)","v":0},0,0,0,{"$f":"SUM(AP4545:AP4546)","v":0},{"$f":"AM4544+AP4544","v":0},{"$f":"SUM(AR4545:AR4546)","v":0},{"$f":"SUM(AS4545:AS4546)","v":0},{"$f":"AM4544+AP4544+AR4544+AS4544","v":0},{"$f":"SUM(AU4545:AU4546)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4545:Q4545)","v":0},null,{"$f":"R4545-S4545","v":0},null,null,null,{"$f":"SUM(V4545:W4545)","v":0},{"$f":"U4545+X4545","v":0},null,null,{"$f":"U4545+X4545+Z4545+AA4545","v":0},{"$f":"AB4545-U4545","v":0},null,null,null,{"$f":"SUM(AE4545:AF4545)","v":0},{"$f":"AD4545+AG4545","v":0},null,null,{"$f":"AD4545+AG4545+AI4545+AJ4545","v":0},{"$f":"AK4545-AD4545","v":0},null,null,null,{"$f":"SUM(AN4545:AO4545)","v":0},{"$f":"AM4545+AP4545","v":0},null,null,{"$f":"AM4545+AP4545+AR4545+AS4545","v":0},{"$f":"AT4545-AM4545","v":0}]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4546:Q4546)","v":0},null,{"$f":"R4546-S4546","v":0},null,null,null,{"$f":"SUM(V4546:W4546)","v":0},{"$f":"U4546+X4546","v":0},null,null,{"$f":"U4546+X4546+Z4546+AA4546","v":0},{"$f":"AB4546-U4546","v":0},null,null,null,{"$f":"SUM(AE4546:AF4546)","v":0},{"$f":"AD4546+AG4546","v":0},null,null,{"$f":"AD4546+AG4546+AI4546+AJ4546","v":0},{"$f":"AK4546-AD4546","v":0},null,null,null,{"$f":"SUM(AN4546:AO4546)","v":0},{"$f":"AM4546+AP4546","v":0},null,null,{"$f":"AM4546+AP4546+AR4546+AS4546","v":0},{"$f":"AT4546-AM4546","v":0}]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I4548:I4585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4548:Z4585)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4548:AH4585)","v":0},0,0,{"$f":"SUM(AK4548:AK4585)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4548:AQ4585)","v":0},0,0,{"$f":"SUM(AT4548:AT4585)","v":0},0]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4548:Q4548)","v":0},null,{"$f":"R4548-S4548","v":0},null,null,null,{"$f":"SUM(V4548:W4548)","v":0},{"$f":"U4548+X4548","v":0},null,null,{"$f":"U4548+X4548+Z4548+AA4548","v":0},{"$f":"AB4548-U4548","v":0},null,null,null,{"$f":"SUM(AE4548:AF4548)","v":0},{"$f":"AD4548+AG4548","v":0},null,null,{"$f":"AD4548+AG4548+AI4548+AJ4548","v":0},{"$f":"AK4548-AD4548","v":0},null,null,null,{"$f":"SUM(AN4548:AO4548)","v":0},{"$f":"AM4548+AP4548","v":0},null,null,{"$f":"AM4548+AP4548+AR4548+AS4548","v":0},{"$f":"AT4548-AM4548","v":0}]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE4553:AF4553)","v":0},{"$f":"AD4553+AG4553","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V4554:W4554)","v":0},{"$f":"U4554+X4554","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AE4554:AF4554)","v":0},{"$f":"AD4554+AG4554","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AN4554:AO4554)","v":0},{"$f":"AM4554+AP4554","v":0},null,null,0,0]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4559:Q4559)","v":0},null,{"$f":"R4559-S4559","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4566:Q4566)","v":0},null,{"$f":"R4566-S4566","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I4587:I4588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4587:Z4588)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4587:AH4588)","v":0},0,0,{"$f":"SUM(AK4587:AK4588)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4587:AQ4588)","v":0},0,0,{"$f":"SUM(AT4587:AT4588)","v":0},{"$f":"SUM(AU4587:AU4588)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4587:Q4587)","v":0},null,{"$f":"R4587-S4587","v":0},null,null,null,{"$f":"SUM(V4587:W4587)","v":0},{"$f":"U4587+X4587","v":0},null,null,{"$f":"U4587+X4587+Z4587+AA4587","v":0},{"$f":"AB4587-U4587","v":0},null,null,null,{"$f":"SUM(AE4587:AF4587)","v":0},{"$f":"AD4587+AG4587","v":0},null,null,{"$f":"AD4587+AG4587+AI4587+AJ4587","v":0},{"$f":"AK4587-AD4587","v":0},null,null,null,{"$f":"SUM(AN4587:AO4587)","v":0},{"$f":"AM4587+AP4587","v":0},null,null,{"$f":"AM4587+AP4587+AR4587+AS4587","v":0},{"$f":"AT4587-AM4587","v":0}]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4588-S4588","v":0},null,null,null,{"$f":"SUM(V4588:W4588)","v":0},{"$f":"U4588+X4588","v":0},null,null,{"$f":"U4588+X4588+Z4588+AA4588","v":0},{"$f":"AB4588-U4588","v":0},null,null,null,{"$f":"SUM(AE4588:AF4588)","v":0},{"$f":"AD4588+AG4588","v":0},null,null,{"$f":"AD4588+AG4588+AI4588+AJ4588","v":0},{"$f":"AK4588-AD4588","v":0},null,null,null,{"$f":"SUM(AN4588:AO4588)","v":0},{"$f":"AM4588+AP4588","v":0},null,null,{"$f":"AM4588+AP4588+AR4588+AS4588","v":0},{"$f":"AT4588-AM4588","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I4590,I4597,I4600,I4601,I4602,I4609,I4610)","v":0},{"$f":"SUM(J4590,J4597,J4600,J4601,J4602,J4609,J4610)","v":0},0,0,0,{"$f":"SUM(N4590,N4597,N4600,N4601,N4602,N4609,N4610)","v":0},0,0,0,0,{"$f":"SUM(S4590,S4597,S4600,S4601,S4602,S4609,S4610)","v":0},0,0,0,0,{"$f":"SUM(X4590,X4597,X4600,X4601,X4602,X4609,X4610)","v":0},0,0,0,0,0,{"$f":"SUM(AD4590,AD4597,AD4600,AD4601,AD4602,AD4609,AD4610)","v":0},0,0,{"$f":"SUM(AG4590,AG4597,AG4600,AG4601,AG4602,AG4609,AG4610)","v":0},0,0,0,0,0,{"$f":"SUM(AM4590,AM4597,AM4600,AM4601,AM4602,AM4609,AM4610)","v":0},0,0,{"$f":"SUM(AP4590,AP4597,AP4600,AP4601,AP4602,AP4609,AP4610)","v":0},0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4590,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4590:AU4590,\"<>0\")-COUNTBLANK(I4590:AU4590))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I4591,I4594)","v":0},{"$f":"SUM(J4591,J4594)","v":0},0,0,0,{"$f":"SUM(N4591,N4594)","v":0},0,0,0,0,{"$f":"SUM(S4591,S4594)","v":0},0,0,0,0,{"$f":"SUM(X4591,X4594)","v":0},0,0,0,0,0,{"$f":"SUM(AD4591,AD4594)","v":0},0,0,{"$f":"SUM(AG4591,AG4594)","v":0},0,0,0,0,0,{"$f":"SUM(AM4591,AM4594)","v":0},0,0,{"$f":"SUM(AP4591,AP4594)","v":0},0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A4505,0)","v":"Salaries and wages"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I4592:I4593)","v":0},{"$f":"SUM(J4592:J4593)","v":0},0,0,0,{"$f":"SUM(N4592:N4593)","v":0},0,0,0,0,{"$f":"SUM(S4592:S4593)","v":0},0,0,0,0,{"$f":"SUM(X4592:X4593)","v":0},0,0,0,0,0,{"$f":"SUM(AD4592:AD4593)","v":0},0,0,{"$f":"SUM(AG4592:AG4593)","v":0},0,0,0,0,0,{"$f":"SUM(AM4592:AM4593)","v":0},0,0,{"$f":"SUM(AP4592:AP4593)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4590:$D4591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4590:$D4591)","v":0},{"$f":"SUM(V4592:W4592)","v":0},{"$f":"U4592+X4592","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4590:$D4591)","v":0},{"$f":"AB4592-U4592","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4590:$D4591)","v":0},{"$f":"SUM(AE4592:AF4592)","v":0},{"$f":"AD4592+AG4592","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4590:$D4591)","v":0},{"$f":"AK4592-AD4592","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4590:$D4591)","v":0},{"$f":"SUM(AN4592:AO4592)","v":0},{"$f":"AM4592+AP4592","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4590:$D4591)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4590:$D4591)","v":0},{"$f":"AT4592-AM4592","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4592:$D4593)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4592:$D4593)","v":0},{"$f":"SUM(V4593:W4593)","v":0},{"$f":"U4593+X4593","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4592:$D4593)","v":0},{"$f":"AB4593-U4593","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4592:$D4593)","v":0},{"$f":"SUM(AE4593:AF4593)","v":0},{"$f":"AD4593+AG4593","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4592:$D4593)","v":0},{"$f":"AK4593-AD4593","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4592:$D4593)","v":0},{"$f":"SUM(AN4593:AO4593)","v":0},{"$f":"AM4593+AP4593","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4592:$D4593)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4592:$D4593)","v":0},{"$f":"AT4593-AM4593","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I4595:I4596)","v":0},{"$f":"SUM(J4595:J4596)","v":0},0,0,0,{"$f":"SUM(N4595:N4596)","v":0},0,0,0,0,{"$f":"SUM(S4595:S4596)","v":0},0,0,0,0,{"$f":"SUM(X4595:X4596)","v":0},0,0,0,0,0,{"$f":"SUM(AD4595:AD4596)","v":0},0,0,{"$f":"SUM(AG4595:AG4596)","v":0},0,0,0,0,0,{"$f":"SUM(AM4595:AM4596)","v":0},0,0,{"$f":"SUM(AP4595:AP4596)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4594:$D4595)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4594:$D4595)","v":0},{"$f":"SUM(V4595:W4595)","v":0},{"$f":"U4595+X4595","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4594:$D4595)","v":0},{"$f":"AB4595-U4595","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4594:$D4595)","v":0},{"$f":"SUM(AE4595:AF4595)","v":0},{"$f":"AD4595+AG4595","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4594:$D4595)","v":0},{"$f":"AK4595-AD4595","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4594:$D4595)","v":0},{"$f":"SUM(AN4595:AO4595)","v":0},{"$f":"AM4595+AP4595","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4594:$D4595)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4594:$D4595)","v":0},{"$f":"AT4595-AM4595","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4596:$D4597)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4596:$D4597)","v":0},{"$f":"SUM(V4596:W4596)","v":0},{"$f":"U4596+X4596","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4596:$D4597)","v":0},{"$f":"AB4596-U4596","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4596:$D4597)","v":0},{"$f":"SUM(AE4596:AF4596)","v":0},{"$f":"AD4596+AG4596","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4596:$D4597)","v":0},{"$f":"AK4596-AD4596","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4596:$D4597)","v":0},{"$f":"SUM(AN4596:AO4596)","v":0},{"$f":"AM4596+AP4596","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4596:$D4597)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4596:$D4597)","v":0},{"$f":"AT4596-AM4596","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I4598:I4599)","v":0},{"$f":"SUM(J4598:J4599)","v":0},0,0,0,{"$f":"SUM(N4598:N4599)","v":0},0,0,0,0,{"$f":"SUM(S4598:S4599)","v":0},0,0,0,0,{"$f":"SUM(X4598:X4599)","v":0},0,{"$f":"SUM(Z4598:Z4599)","v":0},{"$f":"SUM(AA4598:AA4599)","v":0},{"$f":"SUM(AB4598:AB4599)","v":0},{"$f":"SUM(AC4598:AC4599)","v":0},{"$f":"SUM(AD4598:AD4599)","v":0},0,0,{"$f":"SUM(AG4598:AG4599)","v":0},0,{"$f":"SUM(AI4598:AI4599)","v":0},{"$f":"SUM(AJ4598:AJ4599)","v":0},{"$f":"SUM(AK4598:AK4599)","v":0},{"$f":"SUM(AL4598:AL4599)","v":0},{"$f":"SUM(AM4598:AM4599)","v":0},0,0,{"$f":"SUM(AP4598:AP4599)","v":0},0,{"$f":"SUM(AR4598:AR4599)","v":0},{"$f":"SUM(AS4598:AS4599)","v":0},{"$f":"SUM(AT4598:AT4599)","v":0},{"$f":"SUM(AU4598:AU4599)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4598:$D4599)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4598:$D4599)","v":0},{"$f":"SUM(V4598:W4598)","v":0},{"$f":"U4598+X4598","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4598:$D4599)","v":0},{"$f":"AB4598-U4598","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4598:$D4599)","v":0},{"$f":"SUM(AE4598:AF4598)","v":0},{"$f":"AD4598+AG4598","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4598:$D4599)","v":0},{"$f":"AK4598-AD4598","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4598:$D4599)","v":0},{"$f":"SUM(AN4598:AO4598)","v":0},{"$f":"AM4598+AP4598","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4598:$D4599)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4598:$D4599)","v":0},{"$f":"AT4598-AM4598","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4600:$D4601)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4600:$D4601)","v":0},{"$f":"SUM(V4599:W4599)","v":0},{"$f":"U4599+X4599","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4600:$D4601)","v":0},{"$f":"AB4599-U4599","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4600:$D4601)","v":0},{"$f":"SUM(AE4599:AF4599)","v":0},{"$f":"AD4599+AG4599","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4600:$D4601)","v":0},{"$f":"AK4599-AD4599","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4600:$D4601)","v":0},{"$f":"SUM(AN4599:AO4599)","v":0},{"$f":"AM4599+AP4599","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4600:$D4601)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4600:$D4601)","v":0},{"$f":"AT4599-AM4599","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4602:$D4603)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4602:$D4603)","v":0},{"$f":"SUM(V4600:W4600)","v":0},{"$f":"U4600+X4600","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4602:$D4603)","v":0},{"$f":"AB4600-U4600","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4602:$D4603)","v":0},{"$f":"SUM(AE4600:AF4600)","v":0},{"$f":"AD4600+AG4600","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4602:$D4603)","v":0},{"$f":"AK4600-AD4600","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4602:$D4603)","v":0},{"$f":"SUM(AN4600:AO4600)","v":0},{"$f":"AM4600+AP4600","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4602:$D4603)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4602:$D4603)","v":0},{"$f":"AT4600-AM4600","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4604:$D4605)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4604:$D4605)","v":0},{"$f":"SUM(V4601:W4601)","v":0},{"$f":"U4601+X4601","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4604:$D4605)","v":0},{"$f":"AB4601-U4601","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4604:$D4605)","v":0},{"$f":"SUM(AE4601:AF4601)","v":0},{"$f":"AD4601+AG4601","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4604:$D4605)","v":0},{"$f":"AK4601-AD4601","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4604:$D4605)","v":0},{"$f":"SUM(AN4601:AO4601)","v":0},{"$f":"AM4601+AP4601","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4604:$D4605)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4604:$D4605)","v":0},{"$f":"AT4601-AM4601","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I4603,I4606)","v":0},{"$f":"SUM(J4603,J4606)","v":0},0,0,0,{"$f":"SUM(N4603,N4606)","v":0},0,0,0,0,{"$f":"SUM(S4603,S4606)","v":0},0,0,0,0,{"$f":"SUM(X4603,X4606)","v":0},0,0,0,0,0,{"$f":"SUM(AD4603,AD4606)","v":0},0,0,{"$f":"SUM(AG4603,AG4606)","v":0},0,0,0,0,0,{"$f":"SUM(AM4603,AM4606)","v":0},0,0,{"$f":"SUM(AP4603,AP4606)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I4604:I4605)","v":0},{"$f":"SUM(J4604:J4605)","v":0},0,0,0,{"$f":"SUM(N4604:N4605)","v":0},0,0,0,0,{"$f":"SUM(S4604:S4605)","v":0},0,0,0,0,{"$f":"SUM(X4604:X4605)","v":0},0,0,0,0,0,{"$f":"SUM(AD4604:AD4605)","v":0},0,0,{"$f":"SUM(AG4604:AG4605)","v":0},0,0,0,0,0,{"$f":"SUM(AM4604:AM4605)","v":0},0,0,{"$f":"SUM(AP4604:AP4605)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4606:$D4607)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4606:$D4607)","v":0},{"$f":"SUM(V4604:W4604)","v":0},{"$f":"U4604+X4604","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4606:$D4607)","v":0},{"$f":"AB4604-U4604","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4606:$D4607)","v":0},{"$f":"SUM(AE4604:AF4604)","v":0},{"$f":"AD4604+AG4604","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4606:$D4607)","v":0},{"$f":"AK4604-AD4604","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4606:$D4607)","v":0},{"$f":"SUM(AN4604:AO4604)","v":0},{"$f":"AM4604+AP4604","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4606:$D4607)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4606:$D4607)","v":0},{"$f":"AT4604-AM4604","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4608:$D4609)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4608:$D4609)","v":0},{"$f":"SUM(V4605:W4605)","v":0},{"$f":"U4605+X4605","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4608:$D4609)","v":0},{"$f":"AB4605-U4605","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4608:$D4609)","v":0},{"$f":"SUM(AE4605:AF4605)","v":0},{"$f":"AD4605+AG4605","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4608:$D4609)","v":0},{"$f":"AK4605-AD4605","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4608:$D4609)","v":0},{"$f":"SUM(AN4605:AO4605)","v":0},{"$f":"AM4605+AP4605","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4608:$D4609)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4608:$D4609)","v":0},{"$f":"AT4605-AM4605","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I4607:I4608)","v":0},{"$f":"SUM(J4607:J4608)","v":0},0,0,0,{"$f":"SUM(N4607:N4608)","v":0},0,0,0,0,{"$f":"SUM(S4607:S4608)","v":0},0,0,0,0,{"$f":"SUM(X4607:X4608)","v":0},0,0,0,0,0,{"$f":"SUM(AD4607:AD4608)","v":0},0,0,{"$f":"SUM(AG4607:AG4608)","v":0},0,0,0,0,0,{"$f":"SUM(AM4607:AM4608)","v":0},0,0,{"$f":"SUM(AP4607:AP4608)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4610:$D4611)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4610:$D4611)","v":0},{"$f":"SUM(V4607:W4607)","v":0},{"$f":"U4607+X4607","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4610:$D4611)","v":0},{"$f":"AB4607-U4607","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4610:$D4611)","v":0},{"$f":"SUM(AE4607:AF4607)","v":0},{"$f":"AD4607+AG4607","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4610:$D4611)","v":0},{"$f":"AK4607-AD4607","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4610:$D4611)","v":0},{"$f":"SUM(AN4607:AO4607)","v":0},{"$f":"AM4607+AP4607","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4610:$D4611)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4610:$D4611)","v":0},{"$f":"AT4607-AM4607","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4612:$D4613)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4612:$D4613)","v":0},{"$f":"SUM(V4608:W4608)","v":0},{"$f":"U4608+X4608","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4612:$D4613)","v":0},{"$f":"AB4608-U4608","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4612:$D4613)","v":0},{"$f":"SUM(AE4608:AF4608)","v":0},{"$f":"AD4608+AG4608","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4612:$D4613)","v":0},{"$f":"AK4608-AD4608","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4612:$D4613)","v":0},{"$f":"SUM(AN4608:AO4608)","v":0},{"$f":"AM4608+AP4608","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4612:$D4613)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4612:$D4613)","v":0},{"$f":"AT4608-AM4608","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4614:$D4615)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4614:$D4615)","v":0},{"$f":"SUM(V4609:W4609)","v":0},{"$f":"U4609+X4609","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4614:$D4615)","v":0},{"$f":"AB4609-U4609","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4614:$D4615)","v":0},{"$f":"SUM(AE4609:AF4609)","v":0},{"$f":"AD4609+AG4609","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4614:$D4615)","v":0},{"$f":"AK4609-AD4609","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4614:$D4615)","v":0},{"$f":"SUM(AN4609:AO4609)","v":0},{"$f":"AM4609+AP4609","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4614:$D4615)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4614:$D4615)","v":0},{"$f":"AT4609-AM4609","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I4611:I4612)","v":0},{"$f":"SUM(J4611:J4612)","v":0},0,0,0,{"$f":"SUM(N4611:N4612)","v":0},0,0,0,0,{"$f":"SUM(S4611:S4612)","v":0},0,0,0,0,{"$f":"SUM(X4611:X4612)","v":0},0,0,0,0,0,{"$f":"SUM(AD4611:AD4612)","v":0},0,0,{"$f":"SUM(AG4611:AG4612)","v":0},0,0,0,0,0,{"$f":"SUM(AM4611:AM4612)","v":0},0,0,{"$f":"SUM(AP4611:AP4612)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4616:$D4617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4616:$D4617)","v":0},{"$f":"SUM(V4611:W4611)","v":0},{"$f":"U4611+X4611","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4616:$D4617)","v":0},{"$f":"AB4611-U4611","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4616:$D4617)","v":0},{"$f":"SUM(AE4611:AF4611)","v":0},{"$f":"AD4611+AG4611","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4616:$D4617)","v":0},{"$f":"AK4611-AD4611","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4616:$D4617)","v":0},{"$f":"SUM(AN4611:AO4611)","v":0},{"$f":"AM4611+AP4611","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4616:$D4617)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4616:$D4617)","v":0},{"$f":"AT4611-AM4611","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$172:$BA$261,I$172,$C4618:$D4619)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$172:$BA$261,S$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,T$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,U$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,V$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,W$172,$C4618:$D4619)","v":0},{"$f":"SUM(V4612:W4612)","v":0},{"$f":"U4612+X4612","v":0},{"$f":"DSUM($I$172:$BA$261,Z$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AA$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AB$172,$C4618:$D4619)","v":0},{"$f":"AB4612-U4612","v":0},{"$f":"DSUM($I$172:$BA$261,AD$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AE$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AF$172,$C4618:$D4619)","v":0},{"$f":"SUM(AE4612:AF4612)","v":0},{"$f":"AD4612+AG4612","v":0},{"$f":"DSUM($I$172:$BA$261,AI$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AJ$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AK$172,$C4618:$D4619)","v":0},{"$f":"AK4612-AD4612","v":0},{"$f":"DSUM($I$172:$BA$261,AM$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AN$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AO$172,$C4618:$D4619)","v":0},{"$f":"SUM(AN4612:AO4612)","v":0},{"$f":"AM4612+AP4612","v":0},{"$f":"DSUM($I$172:$BA$261,AR$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AS$172,$C4618:$D4619)","v":0},{"$f":"DSUM($I$172:$BA$261,AT$172,$C4618:$D4619)","v":0},{"$f":"AT4612-AM4612","v":0}]
[1,null,{"$f":"C4591","v":"Salaries and wages"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I4614,I4617,I4620:I4624)","v":0},0,0,0,0,{"$f":"SUM(N4614,N4617,N4620:N4624)","v":0},0,0,0,0,{"$f":"SUM(S4614,S4617,S4620:S4624)","v":0},0,0,0,0,0,{"$f":"SUM(Y4614,Y4617,Y4620:Y4624)","v":0},{"$f":"SUM(Z4614,Z4617,Z4620:Z4624)","v":0},{"$f":"SUM(AA4614,AA4617,AA4620:AA4624)","v":0},0,0,0,0,0,{"$f":"SUM(AG4614,AG4617,AG4620:AG4624)","v":0},{"$f":"SUM(AH4614,AH4617,AH4620:AH4624)","v":0},{"$f":"SUM(AI4614,AI4617,AI4620:AI4624)","v":0},{"$f":"SUM(AJ4614,AJ4617,AJ4620:AJ4624)","v":0},{"$f":"SUM(AK4614,AK4617,AK4620:AK4624)","v":0},{"$f":"SUM(AL4614,AL4617,AL4620:AL4624)","v":0},0,0,0,{"$f":"SUM(AP4614,AP4617,AP4620:AP4624)","v":0},{"$f":"SUM(AQ4614,AQ4617,AQ4620:AQ4624)","v":0},{"$f":"SUM(AR4614,AR4617,AR4620:AR4624)","v":0},{"$f":"SUM(AS4614,AS4617,AS4620:AS4624)","v":0},{"$f":"SUM(AT4614,AT4617,AT4620:AT4624)","v":0},{"$f":"SUM(AU4614,AU4617,AU4620:AU4624)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4614,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4614:AU4614,\"<>0\")-COUNTBLANK(I4614:AU4614))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I4615:I4616)","v":0},0,0,0,0,{"$f":"SUM(N4615:N4616)","v":0},0,0,0,0,{"$f":"SUM(S4615:S4616)","v":0},0,0,0,0,0,{"$f":"SUM(Y4615:Y4616)","v":0},{"$f":"SUM(Z4615:Z4616)","v":0},{"$f":"SUM(AA4615:AA4616)","v":0},0,0,0,0,0,{"$f":"SUM(AG4615:AG4616)","v":0},{"$f":"SUM(AH4615:AH4616)","v":0},{"$f":"SUM(AI4615:AI4616)","v":0},{"$f":"SUM(AJ4615:AJ4616)","v":0},{"$f":"SUM(AK4615:AK4616)","v":0},{"$f":"SUM(AL4615:AL4616)","v":0},0,0,0,{"$f":"SUM(AP4615:AP4616)","v":0},{"$f":"SUM(AQ4615:AQ4616)","v":0},{"$f":"SUM(AR4615:AR4616)","v":0},{"$f":"SUM(AS4615:AS4616)","v":0},{"$f":"SUM(AT4615:AT4616)","v":0},{"$f":"SUM(AU4615:AU4616)","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Non-profit institutions",null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4615-S4615","v":0},null,null,null,{"$f":"SUM(V4615:W4615)","v":0},{"$f":"U4615+X4615","v":0},null,null,{"$f":"U4615+X4615+Z4615+AA4615","v":0},{"$f":"AB4615-U4615","v":0},null,null,null,{"$f":"SUM(AE4615:AF4615)","v":0},{"$f":"AD4615+AG4615","v":0},null,null,{"$f":"AD4615+AG4615+AI4615+AJ4615","v":0},{"$f":"AK4615-AD4615","v":0},null,null,null,{"$f":"SUM(AN4615:AO4615)","v":0},{"$f":"AM4615+AP4615","v":0},null,null,{"$f":"AM4615+AP4615+AR4615+AS4615","v":0},{"$f":"AT4615-AM4615","v":0}]
[0,null,43,41,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4616-S4616","v":0},null,null,null,{"$f":"SUM(V4616:W4616)","v":0},{"$f":"U4616+X4616","v":0},null,null,{"$f":"U4616+X4616+Z4616+AA4616","v":0},{"$f":"AB4616-U4616","v":0},null,null,null,{"$f":"SUM(AE4616:AF4616)","v":0},{"$f":"AD4616+AG4616","v":0},null,null,{"$f":"AD4616+AG4616+AI4616+AJ4616","v":0},{"$f":"AK4616-AD4616","v":0},null,null,null,{"$f":"SUM(AN4616:AO4616)","v":0},{"$f":"AM4616+AP4616","v":0},null,null,{"$f":"AM4616+AP4616+AR4616+AS4616","v":0},{"$f":"AT4616-AM4616","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I4618:I4619)","v":0},0,0,0,0,{"$f":"SUM(N4618:N4619)","v":0},0,0,0,{"$f":"SUM(M4617:Q4617)","v":0},{"$f":"SUM(S4618:S4619)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z4618:Z4619)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4618:AG4619)","v":0},{"$f":"SUM(AH4618:AH4619)","v":0},{"$f":"SUM(AI4618:AI4619)","v":0},{"$f":"SUM(AJ4618:AJ4619)","v":0},{"$f":"SUM(AK4618:AK4619)","v":0},{"$f":"SUM(AL4618:AL4619)","v":0},0,0,0,{"$f":"SUM(AP4618:AP4619)","v":0},{"$f":"SUM(AQ4618:AQ4619)","v":0},{"$f":"SUM(AR4618:AR4619)","v":0},{"$f":"SUM(AS4618:AS4619)","v":0},{"$f":"SUM(AT4618:AT4619)","v":0},{"$f":"SUM(AU4618:AU4619)","v":0}]
[0,null,43,41,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4618:Q4618)","v":0},null,{"$f":"R4618-S4618","v":0},null,null,null,{"$f":"SUM(V4618:W4618)","v":0},{"$f":"U4618+X4618","v":0},null,null,{"$f":"U4618+X4618+Z4618+AA4618","v":0},{"$f":"AB4618-U4618","v":0},null,null,null,{"$f":"SUM(AE4618:AF4618)","v":0},{"$f":"AD4618+AG4618","v":0},null,null,{"$f":"AD4618+AG4618+AI4618+AJ4618","v":0},{"$f":"AK4618-AD4618","v":0},null,null,null,{"$f":"SUM(AN4618:AO4618)","v":0},{"$f":"AM4618+AP4618","v":0},null,null,{"$f":"AM4618+AP4618+AR4618+AS4618","v":0},{"$f":"AT4618-AM4618","v":0}]
[0,null,{"$f":"C4591","v":"Salaries and wages"},"Other transfers to households",null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,I$269:I$281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,S$269:S$281)","v":0},0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,U$269:U$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,V$269:V$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,W$269:W$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,Z$269:Z$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AD$269:AD$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AE$269:AE$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AF$269:AF$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AI$269:AI$281)","v":0},0,0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AM$269:AM$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AN$269:AN$281)","v":0},{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AO$269:AO$281)","v":0},0,0,{"$f":"+SUMIF($AW$269:$AW$281,$G4506,AR$269:AR$281)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4543,I4589,I4613,I4625)","v":0},{"$f":"SUM(J4543,J4589,J4613,J4625)","v":0},{"$f":"SUM(K4543,K4589,K4613,K4625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4543,Z4589,Z4613,Z4625)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4543,AH4589,AH4613,AH4625)","v":0},0,0,{"$f":"SUM(AK4543,AK4589,AK4613,AK4625)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4543,AQ4589,AQ4613,AQ4625)","v":0},0,0,{"$f":"SUM(AT4543,AT4589,AT4613,AT4625)","v":0},{"$f":"SUM(AU4543,AU4589,AU4613,AU4625)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I4627-I4541","v":0},{"$f":"J4627-J4541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z4627-Z4541","v":0},0,0,0,0,0,0,0,{"$f":"AH4627-AH4541","v":0},0,0,{"$f":"AK4627-AK4541","v":0},0,0,0,0,0,{"$f":"AQ4627-AQ4541","v":0},0,0,{"$f":"AT4627-AT4541","v":0},0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(L4515:L4524,\"=0\")+COUNTBLANK(L4515:L4524))=10))),1,0)","v":0},{"$f":"IF(AND(J4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(M4515:M4524,\"=0\")+COUNTBLANK(M4515:M4524))=10))),1,0)","v":0},{"$f":"IF(AND(K4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(N4515:N4524,\"=0\")+COUNTBLANK(N4515:N4524))=10))),1,0)","v":0},0,{"$f":"IF(AND(M4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(P4515:P4524,\"=0\")+COUNTBLANK(P4515:P4524))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(S4515:S4524,\"=0\")+COUNTBLANK(S4515:S4524))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(Y4515:Y4524,\"=0\")+COUNTBLANK(Y4515:Y4524))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ4541>0,(OR((COUNTIF($F4515:$F4524,\"=0\")+COUNTBLANK($F4515:$F4524))=10,(COUNTIF($G4515:$G4524,\"=0\")+COUNTBLANK($G4515:$G4524))=10,(COUNTIF($I4515:$I4524,\"=0\")+COUNTBLANK($I4515:$I4524))=10,(COUNTIF(AH4515:AH4524,\"=0\")+COUNTBLANK(AH4515:AH4524))=10))),1,0)","v":0}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I4614","v":0},{"$f":"+J4614","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M4634:Q4634)","v":0},{"$f":"+S4614","v":0},{"$f":"SUM(T4635:T4636)","v":0},{"$f":"+U4614","v":0},{"$f":"+V4614","v":0},{"$f":"+W4614","v":0},0,0,{"$f":"SUM(Z4635:Z4636)","v":0},0,0,0,{"$f":"+AD4614","v":0},{"$f":"+AE4614","v":0},{"$f":"+AF4614","v":0},{"$f":"SUM(AG4635:AG4636)","v":0},{"$f":"SUM(AH4635:AH4636)","v":0},0,{"$f":"SUM(AJ4635:AJ4636)","v":0},{"$f":"SUM(AK4635:AK4636)","v":0},{"$f":"SUM(AL4635:AL4636)","v":0},{"$f":"+AM4614","v":0},{"$f":"+AN4614","v":0},{"$f":"+AO4614","v":0},{"$f":"SUM(AP4635:AP4636)","v":0},{"$f":"SUM(AQ4635:AQ4636)","v":0},0,{"$f":"SUM(AS4635:AS4636)","v":0},{"$f":"SUM(AT4635:AT4636)","v":0},{"$f":"SUM(AU4635:AU4636)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4636:Q4636)","v":0},null,{"$f":"R4636-S4636","v":0},null,null,null,{"$f":"SUM(V4636:W4636)","v":0},{"$f":"U4636+X4636","v":0},null,null,{"$f":"U4636+X4636+Z4636+AA4636","v":0},{"$f":"AB4636-U4636","v":0},null,null,null,{"$f":"SUM(AE4636:AF4636)","v":0},{"$f":"AD4636+AG4636","v":0},null,null,{"$f":"AD4636+AG4636+AI4636+AJ4636","v":0},{"$f":"AK4636-AD4636","v":0},null,null,null,{"$f":"SUM(AN4636:AO4636)","v":0},{"$f":"AM4636+AP4636","v":0},null,null,{"$f":"AM4636+AP4636+AR4636+AS4636","v":0},{"$f":"AT4636-AM4636","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4637:Q4637)","v":0},null,{"$f":"R4637-S4637","v":0},null,null,null,{"$f":"SUM(V4637:W4637)","v":0},{"$f":"U4637+X4637","v":0},null,null,{"$f":"U4637+X4637+Z4637+AA4637","v":0},{"$f":"AB4637-U4637","v":0},null,null,null,{"$f":"SUM(AE4637:AF4637)","v":0},{"$f":"AD4637+AG4637","v":0},null,null,{"$f":"AD4637+AG4637+AI4637+AJ4637","v":0},{"$f":"AK4637-AD4637","v":0},null,null,null,{"$f":"SUM(AN4637:AO4637)","v":0},{"$f":"AM4637+AP4637","v":0},null,null,{"$f":"AM4637+AP4637+AR4637+AS4637","v":0},{"$f":"AT4637-AM4637","v":0}]

{"sheet":"Expend Trends","index":21,"n_rows":129,"n_cols":35,"rows_kept":129,"cut":false,"hidden":false,"merged":[[11,33,11,34],[10,5,10,6],[10,30,10,32],[11,8,11,12],[11,13,11,17],[11,18,11,22],[11,23,11,27],[11,28,11,29]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
[]
[null,null,null,null,null,"Expenditure trends"]
[null,null,null,null,null,null,null,null,"Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Revised estimate 2","Outcome/Annual Budget Average(%)","Outcome/Adjusted appropriation Average(%)","Medium -term expenditure estimate",null,null,"Average growth rate (%)","Expenditure/total: Average(%)"]
[1,null,null,null,null,{"$f":"+Summary!$F$29","v":"Rand thousand"},null,null,{"$f":"MyYearM3","v":"2013/14"},null,null,null,null,{"$f":"MyYearM2","v":"2014/15"},null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,{"$f":"I12&\" - \"&X12","v":"2013/14 - 2016/17"},null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},{"$f":"X12 &\" - \"&AG12","v":"2016/17 - 2019/20"}]
[1,null,null,null,null,"Programmes"]
[1,1,null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,4434602,4508999,{"$f":"+L14-J14","v":1986},4510985,{"$f":"Summary!I31","v":4510985},4866527,4499662,{"$f":"+Q14-O14","v":160925},4660587,{"$f":"+Summary!J31","v":4658985},4827173,4862401,{"$f":"+V14-T14","v":0},4862401,{"$f":"+Summary!L31","v":4862401},{"$f":"Summary!$M31","v":5151108},{"$f":"+Summary!R31","v":5347951},{"$f":"+AA14-Y14","v":-196843},5151108,{"$f":"+Summary!T31","v":5347951},{"$f":"IFERROR((M14+R14+W14+AB14)/(I14+N14+S14+X14),0)","v":1.0052341850710163},{"$f":"IFERROR((M14+R14+W14+AB14)/(J14+O14+T14+Y14),0)","v":1.0083931989639634},{"$f":"+Summary!AB31","v":5348398},{"$f":"+Summary!AK31","v":5560354},{"$f":"+Summary!AT31","v":5911428.557362468},{"$f":"IFERROR(((AG14/Y14)^(1/3)-1),0)","v":3.3955089436897401E-2},{"$f":"IFERROR((AB14+AE14+AF14+AG14)/($AB$37+$AE$37+$AF$37+$AG$37),0)","v":0.11038923959903472}]
[{"$f":"IF(LEN(F15)>2,1,0)","v":1},1,null,null,null,{"$f":"+Summary!F32","v":"Force Employment"},null,null,3283875,3555742,{"$f":"+L15-J15","v":-33944},3521798,{"$f":"Summary!I32","v":3346655},3436958,3486958,{"$f":"+Q15-O15","v":144483},3631441,{"$f":"+Summary!J32","v":3631441},3603153,3813309,{"$f":"+V15-T15","v":0},3813309,{"$f":"+Summary!L32","v":3813309},{"$f":"Summary!$M32","v":3899635},{"$f":"+Summary!R32","v":3672635},{"$f":"+AA15-Y15","v":227000},3899635,{"$f":"+Summary!T32","v":3672635},1.0169027985208547,0.99555333587910888,{"$f":"+Summary!AB32","v":3945550},{"$f":"+Summary!AK32","v":4039632},{"$f":"+Summary!AT32","v":4308284.8324387837},5.4651269489233822E-2,7.950538529072905E-2]
[{"$f":"IF(LEN(F16)>2,1,0)","v":1},1,null,null,null,{"$f":"+Summary!F33","v":"Landward Defence"},null,null,13853840,13604853,{"$f":"+L16-J16","v":-5730},13599123,{"$f":"Summary!I33","v":13599123},13854866,14241855,-179874,14061981,{"$f":"+Summary!J33","v":14049116},14805303,15202376,0,15202376,{"$f":"+Summary!L33","v":15202376},{"$f":"Summary!$M33","v":15651438},{"$f":"+Summary!R33","v":15627275},24163,15651438,{"$f":"+Summary!T33","v":15627275},1.0053716255288128,0.99661756449475669,{"$f":"+Summary!AB33","v":16838737},{"$f":"+Summary!AK33","v":17714538},{"$f":"+Summary!AT33","v":18943483.217780776},6.6249550173255178E-2,0.34421256681846885]
[1,1,null,null,null,{"$f":"+Summary!F34","v":"Air Defence"},null,null,6250213,5714433,317090,6031523,{"$f":"Summary!I34","v":6031523},7166896,7176612,-263089,6913523,{"$f":"+Summary!J34","v":6913523},7049155,7167594,0,7167594,{"$f":"+Summary!L34","v":7167594},{"$f":"Summary!$M34","v":6883527},{"$f":"+Summary!R34","v":6936583},-53056,6883527,{"$f":"+Summary!T34","v":6936583},0.98901022680575512,1.0020003910321611,{"$f":"+Summary!AB34","v":6596132},{"$f":"+Summary!AK34","v":7240303},{"$f":"+Summary!AT34","v":7712587.0600917311},3.5980300882311189E-2,0.14184796197032631]
[1,1,null,null,null,{"$f":"+Summary!F35","v":"Maritime Defence"},null,null,3171066,3107341,145221,3252562,{"$f":"Summary!I35","v":3226378},3678505,3678505,123864,3802369,{"$f":"+Summary!J35","v":3802369},3717249,3769147,0,3769147,{"$f":"+Summary!L35","v":3769147},{"$f":"Summary!$M35","v":4355880},{"$f":"+Summary!R35","v":4386815},-30935,4355880,{"$f":"+Summary!T35","v":4386815},1.0175577475925939,1.0162564664195926,{"$f":"+Summary!AB35","v":4557333},{"$f":"+Summary!AK35","v":4427523},{"$f":"+Summary!AT35","v":4721008.5318846442},2.4774920968849257E-2,9.0094969468477559E-2]
[1,1,null,null,null,{"$f":"+Summary!F36","v":"Military Health Support"},null,null,3642498,3762051,-19112,3742939,{"$f":"Summary!I36","v":3733603},3849063,3849063,204081,4053144,{"$f":"+Summary!J36","v":4053113},3932914,4069261,0,4069261,{"$f":"+Summary!L36","v":4069261},{"$f":"Summary!$M36","v":4416816},{"$f":"+Summary!R36","v":4440671},-23855,4416816,{"$f":"+Summary!T36","v":4440671},1.0287449425681279,1.0108927175072884,{"$f":"+Summary!AB36","v":4400384},{"$f":"+Summary!AK36","v":4578443},{"$f":"+Summary!AT36","v":4901284.1841597166},3.3444350144637758E-2,9.1230837787826549E-2]
[1,1,null,null,null,{"$f":"+Summary!F37","v":"Defence Intelligence"},null,null,762405,767940,6743,774683,{"$f":"Summary!I37","v":774683},792112,813718,6057,819775,{"$f":"+Summary!J37","v":819775},827451,831459,0,831459,{"$f":"+Summary!L37","v":831459},{"$f":"Summary!$M37","v":900248},{"$f":"+Summary!R37","v":900248},0,900248,{"$f":"+Summary!T37","v":900248},1.0133900389249215,1.0038631421530679,{"$f":"+Summary!AB37","v":917218},{"$f":"+Summary!AK37","v":944290},{"$f":"+Summary!AT37","v":1005471.3185208517},3.7534405426969952E-2,1.8759423094009551E-2]
[1,1,null,null,null,{"$f":"+Summary!F38","v":"General Support"},null,null,4844844,5636825,-412254,5224571,{"$f":"Summary!I38","v":5224571},5186307,5110506,-196447,4914059,{"$f":"+Summary!J38","v":4914059},5816992,5372614,0,5372614,{"$f":"+Summary!L38","v":5372614},{"$f":"Summary!$M38","v":5911093},{"$f":"+Summary!R38","v":5924287},-13194,5911093,{"$f":"+Summary!T38","v":5924287},0.98512332877863906,0.97238728933718355,{"$f":"+Summary!AB38","v":6140863},{"$f":"+Summary!AK38","v":6220602},{"$f":"+Summary!AT38","v":6607553.5851225266},3.7054391121046137E-2,0.12395961597112731]
[0,1,null,null,null,{"$f":"+Summary!F39","v":0},null,null,0,0,0,0,{"$f":"Summary!I39","v":0},0,0,0,0,{"$f":"+Summary!J39","v":0},0,0,0,0,{"$f":"+Summary!L39","v":0},{"$f":"Summary!$M39","v":0},{"$f":"+Summary!R39","v":0},0,0,{"$f":"+Summary!T39","v":0},0,0,{"$f":"+Summary!AB39","v":0},{"$f":"+Summary!AK39","v":0},{"$f":"+Summary!AT39","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F40","v":0},null,null,0,0,0,0,{"$f":"Summary!I40","v":0},0,0,0,0,{"$f":"+Summary!J40","v":0},0,0,0,0,{"$f":"+Summary!L40","v":0},{"$f":"Summary!$M40","v":0},{"$f":"+Summary!R40","v":0},0,0,{"$f":"+Summary!T40","v":0},0,0,{"$f":"+Summary!AB40","v":0},{"$f":"+Summary!AK40","v":0},{"$f":"+Summary!AT40","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F41","v":0},null,null,0,0,0,0,{"$f":"Summary!I41","v":0},0,0,0,0,{"$f":"+Summary!J41","v":0},0,0,0,0,{"$f":"+Summary!L41","v":0},{"$f":"Summary!$M41","v":0},{"$f":"+Summary!R41","v":0},0,0,{"$f":"+Summary!T41","v":0},0,0,{"$f":"+Summary!AB41","v":0},{"$f":"+Summary!AK41","v":0},{"$f":"+Summary!AT41","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F42","v":0},null,null,0,0,0,0,{"$f":"Summary!I42","v":0},0,0,0,0,{"$f":"+Summary!J42","v":0},0,0,0,0,{"$f":"+Summary!L42","v":0},{"$f":"Summary!$M42","v":0},{"$f":"+Summary!R42","v":0},0,0,{"$f":"+Summary!T42","v":0},0,0,{"$f":"+Summary!AB42","v":0},{"$f":"+Summary!AK42","v":0},{"$f":"+Summary!AT42","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F43","v":0},null,null,0,0,0,0,{"$f":"Summary!I43","v":0},0,0,0,0,{"$f":"+Summary!J43","v":0},0,0,0,0,{"$f":"+Summary!L43","v":0},{"$f":"Summary!$M43","v":0},{"$f":"+Summary!R43","v":0},0,0,{"$f":"+Summary!T43","v":0},0,0,{"$f":"+Summary!AB43","v":0},{"$f":"+Summary!AK43","v":0},{"$f":"+Summary!AT43","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F44","v":0},null,null,0,0,0,0,{"$f":"Summary!I44","v":0},0,0,0,0,{"$f":"+Summary!J44","v":0},0,0,0,0,{"$f":"+Summary!L44","v":0},{"$f":"Summary!$M44","v":0},{"$f":"+Summary!R44","v":0},0,0,{"$f":"+Summary!T44","v":0},0,0,{"$f":"+Summary!AB44","v":0},{"$f":"+Summary!AK44","v":0},{"$f":"+Summary!AT44","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F45","v":0},null,null,0,0,0,0,{"$f":"Summary!I45","v":0},0,0,0,0,{"$f":"+Summary!J45","v":0},0,0,0,0,{"$f":"+Summary!L45","v":0},{"$f":"Summary!$M45","v":0},{"$f":"+Summary!R45","v":0},0,0,{"$f":"+Summary!T45","v":0},0,0,{"$f":"+Summary!AB45","v":0},{"$f":"+Summary!AK45","v":0},{"$f":"+Summary!AT45","v":0},0,0]
[1,null,null,null,null,"Total for programmes",null,null,{"$f":"SUM(I14:I28)","v":40243343},40658184,{"$f":"SUM(K14:K28)","v":0},{"$f":"SUM(L14:L28)","v":40658184},40447521,42831234,42856879,0,{"$f":"SUM(Q14:Q28)","v":42856879},42842381,44579390,45088161,0,45088161,45088161,47169745,47236465,-66720,{"$f":"SUM(AA14:AA28)","v":47169745},47236465,1.0045235053697978,0.99871950979167168,{"$f":"SUM(AE14:AE28)","v":48744615},{"$f":"SUM(AF14:AF28)","v":50725685},{"$f":"SUM(AG14:AG28)","v":54111101.287361503},4.6332370269840384E-2,1]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I31:I35)","v":0},{"$f":"SUM(J31:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE31:AE35)","v":0},0,0,0,0]
[1,1,null,null,null,{"$f":"+Summary!F48","v":""},null,null,0,0,{"$f":"+L31-J31","v":0},0,{"$f":"Summary!I48","v":0},0,0,{"$f":"+Q31-O31","v":0},0,{"$f":"+Summary!J48","v":0},0,0,{"$f":"+V31-T31","v":0},0,{"$f":"+Summary!L48","v":0},{"$f":"Summary!$M48","v":0},{"$f":"+Summary!R48","v":0},{"$f":"+AA31-Y31","v":0},0,{"$f":"+Summary!T48","v":0},0,0,{"$f":"+Summary!AB48","v":0},{"$f":"+Summary!AK48","v":0},{"$f":"+Summary!AT48","v":0},0,0]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},1,null,null,null,{"$f":"+Summary!F49","v":""},null,null,0,0,{"$f":"+L32-J32","v":0},0,{"$f":"Summary!I49","v":0},0,0,0,0,{"$f":"+Summary!J49","v":0},0,0,{"$f":"+V32-T32","v":0},0,{"$f":"+Summary!L49","v":0},{"$f":"Summary!$M49","v":0},{"$f":"+Summary!R49","v":0},{"$f":"+AA32-Y32","v":0},0,{"$f":"+Summary!T49","v":0},0,0,{"$f":"+Summary!AB49","v":0},{"$f":"+Summary!AK49","v":0},{"$f":"+Summary!AT49","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F50","v":""},null,null,0,0,{"$f":"+L33-J33","v":0},0,{"$f":"Summary!I50","v":0},0,0,0,0,{"$f":"+Summary!J50","v":0},0,0,0,0,{"$f":"+Summary!L50","v":0},{"$f":"Summary!$M50","v":0},{"$f":"+Summary!R50","v":0},{"$f":"+AA33-Y33","v":0},0,{"$f":"+Summary!T50","v":0},0,0,{"$f":"+Summary!AB50","v":0},{"$f":"+Summary!AK50","v":0},{"$f":"+Summary!AT50","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F51","v":""},null,null,0,0,{"$f":"+L34-J34","v":0},0,{"$f":"Summary!I51","v":0},0,0,0,0,{"$f":"+Summary!J51","v":0},0,0,0,0,{"$f":"+Summary!L51","v":0},{"$f":"Summary!$M51","v":0},{"$f":"+Summary!R51","v":0},0,0,{"$f":"+Summary!T51","v":0},0,0,{"$f":"+Summary!AB51","v":0},{"$f":"+Summary!AK51","v":0},{"$f":"+Summary!AT51","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F52","v":""},null,null,0,0,{"$f":"+L35-J35","v":0},0,{"$f":"Summary!I52","v":0},0,0,0,0,{"$f":"+Summary!J52","v":0},0,0,0,0,{"$f":"+Summary!L52","v":0},{"$f":"Summary!$M52","v":0},{"$f":"+Summary!R52","v":0},0,0,{"$f":"+Summary!T52","v":0},0,0,{"$f":"+Summary!AB52","v":0},{"$f":"+Summary!AK52","v":0},{"$f":"+Summary!AT52","v":0},0,0]
[]
[1,null,null,null,null,"Departmental total",null,null,{"$f":"SUM(I29,I30)","v":40243343},40658184,{"$f":"SUM(K29,K30)","v":0},40658184,40447521,42831234,42856879,0,42856879,42842381,44579390,45088161,0,45088161,45088161,47169745,47236465,-66720,47169745,47236465,{"$f":"IFERROR((M37+R37+W37+AB37)/(I37+N37+S37+X37),0)","v":1.0045235053697978},{"$f":"IFERROR((M37+R37+W37+AB37)/(J37+O37+T37+Y37),0)","v":0.99871950979167168},{"$f":"SUM(AE29,AE30)","v":48744615},{"$f":"SUM(AF29,AF30)","v":50725685},{"$f":"SUM(AG29,AG30)","v":54111101.287361503},{"$f":"IFERROR(((AG37/Y37)^(1/3)-1),0)","v":4.6332370269840384E-2},{"$f":"SUM(AI29,AI30)","v":1}]
[1,null,null,null,null,"Change to 2016 Budget Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X37-AB37","v":-66720}]
[]
[]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((Y41/J41)^(1/3)-1),0)","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I43,I46,I85)","v":32207868},33588132,{"$f":"SUM(K43,K46,K85)","v":-657707},{"$f":"SUM(L43,L46,L85)","v":32930425},32747930,34471136,34471135,-114797,34356338,34343473,36161989,36607562,0,36607562,36607562,39101098,39407071,-305973,39101098,39407071,{"$f":"IFERROR((M42+R42+W42+AB42)/(I42+N42+S42+X42),0)","v":1.0082001398725344},{"$f":"IFERROR((M42+R42+W42+AB42)/(J42+O42+T42+Y42),0)","v":0.9932821697753722},{"$f":"SUM(AE43,AE46,AE85)","v":39477357},{"$f":"SUM(AF43,AF46,AF85)","v":40752331},{"$f":"SUM(AG43,AG46,AG85)","v":43576795.3593615},{"$f":"IFERROR(((AG42/Y42)^(1/3)-1),0)","v":3.4094855474232411E-2},{"$f":"IFERROR((AB42+AE42+AF42+AG42)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0.81274419142473164}]
[{"$f":"IF(SUM(COUNTIF(I43:AI43,\"<>0\")-COUNTBLANK(I43:AI43))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I44:I45)","v":20863845},{"$f":"SUM(J44:J45)","v":21373045},{"$f":"+L43-J43","v":-40344},{"$f":"SUM(L44:L45)","v":21332701},21332701,21980247,22476233,{"$f":"+Q43-O43","v":529576},{"$f":"SUM(Q44:Q45)","v":23005809},23005809,24594969,24890389,{"$f":"+V43-T43","v":0},{"$f":"SUM(V44:V45)","v":24890389},24890389,26884559,27094559,{"$f":"+AA43-Y43","v":-210000},{"$f":"SUM(AA44:AA45)","v":26884559},27094559,1.0212018792323705,1.0051049820134197,{"$f":"SUM(AE44:AE45)","v":26447971},27116696,29177564.799361497,2.4996349154110087E-2,0.5469473051874274]
[{"$f":"IF(SUM(COUNTIF(I44:AI44,\"<>0\")-COUNTBLANK(I44:AI44))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,18973209,19482409,-396859,19085550,{"$f":"Summary!I61","v":19085550},19733678,20229663,347881,20577544,{"$f":"+Summary!J61","v":20577544},22320424,22615844,0,22615844,{"$f":"+Summary!L61","v":22615844},{"$f":"Summary!$M61","v":24376500},{"$f":"+Summary!R61","v":24586500},-210000,24376500,{"$f":"+Summary!T61","v":24586500},1.0171143065266723,0.99943648013466491,{"$f":"+Summary!AB61","v":23957751},{"$f":"+Summary!AK61","v":24654644},{"$f":"+Summary!AT61","v":26528396.85613576},2.5663180741603897E-2,0.49660567408594214]
[{"$f":"IF(SUM(COUNTIF(I45:AI45,\"<>0\")-COUNTBLANK(I45:AI45))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,1890636,1890636,356515,2247151,{"$f":"Summary!I62","v":2247151},2246569,2246570,181695,2428265,{"$f":"+Summary!J62","v":2428265},2274545,2274545,0,2274545,{"$f":"+Summary!L62","v":2274545},{"$f":"Summary!$M62","v":2508059},{"$f":"+Summary!R62","v":2508059},0,2508059,{"$f":"+Summary!T62","v":2508059},1.060338848062778,1.0603387291881778,{"$f":"+Summary!AB62","v":2490220},{"$f":"+Summary!AK62","v":2462052},{"$f":"+Summary!AT62","v":2649167.9432257372},1.841295243591401E-2,5.0341631101485221E-2]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I47:I84)","v":11344023},{"$f":"SUM(J47:J84)","v":12215087},-617363,{"$f":"SUM(L47:L84)","v":11597724},11415229,12490889,11994902,-644373,{"$f":"SUM(Q47:Q84)","v":11350529},11337664,11567020,11717173,0,{"$f":"SUM(V47:V84)","v":11717173},11717173,12216539,12312512,-95973,{"$f":"SUM(AA47:AA84)","v":12216539},12312512,0.982446034439031,0.96979465491412731,{"$f":"SUM(AE47:AE84)","v":13029386},13635635,14399230.559999999,5.3571966311710906E-2,0.26579688623730424]
[1,null,null,null,null,"Administrative fees",null,null,6881,6881,2660,9541,{"$f":"Summary!I64","v":9584},6256,6256,5998,12254,{"$f":"+Summary!J64","v":12254},6030,6030,0,6030,{"$f":"+Summary!L64","v":6030},{"$f":"Summary!$M64","v":18448},{"$f":"+Summary!R64","v":18448},0,18448,{"$f":"+Summary!T64","v":18448},1.2313172936328591,1.2313172936328591,{"$f":"+Summary!AB64","v":21247},{"$f":"+Summary!AK64","v":21613},{"$f":"+Summary!AT64","v":22823.327999999998},7.3519391968267511E-2,4.1894344141477817E-4]
[1,null,null,null,null,"Advertising",null,null,7923,7923,24187,32110,{"$f":"Summary!I65","v":32110},9359,9358,3105,12463,{"$f":"+Summary!J65","v":12463},7171,7171,0,7171,{"$f":"+Summary!L65","v":7171},{"$f":"Summary!$M65","v":6628},{"$f":"+Summary!R65","v":6628},0,6628,{"$f":"+Summary!T65","v":6628},1.8780605514623081,1.8781209781209782,{"$f":"+Summary!AB65","v":6949},{"$f":"+Summary!AK65","v":7221},{"$f":"+Summary!AT65","v":7625.3760000000002},4.7835049221265358E-2,1.4153808386414883E-4]
[1,null,null,null,null,"Minor Assets",null,null,243183,244024,-106607,137417,{"$f":"Summary!I66","v":137417},280433,280432,-152701,127731,{"$f":"+Summary!J66","v":127731},150881,150881,0,150881,{"$f":"+Summary!L66","v":150881},{"$f":"Summary!$M66","v":219862},{"$f":"+Summary!R66","v":219862},0,219862,{"$f":"+Summary!T66","v":219862},0.71100195782677877,0.71033479706746772,{"$f":"+Summary!AB66","v":229904},{"$f":"+Summary!AK66","v":187598},{"$f":"+Summary!AT66","v":198103.48799999998},-3.4140440291077323E-2,4.1603244942583096E-3]
[1,null,null,null,null,"Audit costs: External",null,null,62144,62144,-5718,56426,{"$f":"Summary!I67","v":70878},66499,66500,6679,73179,{"$f":"+Summary!J67","v":73179},69821,69821,0,69821,{"$f":"+Summary!L67","v":69821},{"$f":"Summary!$M67","v":73312},{"$f":"+Summary!R67","v":73312},0,73312,{"$f":"+Summary!T67","v":73312},1.0567158247968915,1.0567119366245119,{"$f":"+Summary!AB67","v":77981},{"$f":"+Summary!AK67","v":81632},{"$f":"+Summary!AT67","v":86203.391999999993},5.5479402489193808E-2,1.5891434258311526E-3]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"Summary!I68","v":0},0,0,0,0,{"$f":"+Summary!J68","v":0},0,0,0,0,{"$f":"+Summary!L68","v":0},{"$f":"Summary!$M68","v":0},{"$f":"+Summary!R68","v":0},0,0,{"$f":"+Summary!T68","v":0},0,0,{"$f":"+Summary!AB68","v":0},{"$f":"+Summary!AK68","v":0},{"$f":"+Summary!AT68","v":0},0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,19410,30527,-6438,24089,{"$f":"Summary!I69","v":24089},21121,21118,-244,20874,{"$f":"+Summary!J69","v":20874},17784,17784,0,17784,{"$f":"+Summary!L69","v":17784},{"$f":"Summary!$M69","v":25693},{"$f":"+Summary!R69","v":25693},0,25693,{"$f":"+Summary!T69","v":25693},1.0527568802971146,0.92975336935724651,{"$f":"+Summary!AB69","v":25645},{"$f":"+Summary!AK69","v":26137},{"$f":"+Summary!AT69","v":27600.671999999999},2.4161108059175707E-2,5.2323866368364524E-4]
[1,null,null,null,null,"Communication (G&S)",null,null,117971,117971,-26741,91230,{"$f":"Summary!I70","v":91230},124001,124002,-32522,91480,{"$f":"+Summary!J70","v":91480},107847,107847,0,107847,{"$f":"+Summary!L70","v":107847},{"$f":"Summary!$M70","v":99194},{"$f":"+Summary!R70","v":99194},0,99194,{"$f":"+Summary!T70","v":99194},0.86801718435769115,0.86801525119484024,{"$f":"+Summary!AB70","v":103807},{"$f":"+Summary!AK70","v":109275},{"$f":"+Summary!AT70","v":115394.4},5.1719137542291183E-2,2.1296431831818318E-3]
[1,null,null,null,null,"Computer services",null,null,888823,1129149,-109704,1019445,{"$f":"Summary!I71","v":1019445},1073017,1050718,-62285,988433,{"$f":"+Summary!J71","v":988433},1002801,996996,0,996996,{"$f":"+Summary!L71","v":996996},{"$f":"Summary!$M71","v":1190418},{"$f":"+Summary!R71","v":1190418},0,1190418,{"$f":"+Summary!T71","v":1190418},1.0096828949961962,0.96061874653817791,{"$f":"+Summary!AB71","v":1280961},{"$f":"+Summary!AK71","v":1303124},{"$f":"+Summary!AT71","v":1376098.9440000001},4.9502293900586469E-2,2.5648126031922458E-2]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,132684,160871,98057,258928,{"$f":"Summary!I72","v":203496},160325,169528,104824,274352,{"$f":"+Summary!J72","v":274352},170528,170528,0,170528,{"$f":"+Summary!L72","v":170528},{"$f":"Summary!$M72","v":146219},{"$f":"+Summary!R72","v":146219},0,146219,{"$f":"+Summary!T72","v":146219},{"$f":"IFERROR((M55+R55+W55+AB55)/(I55+N55+S55+X55),0)","v":1.3031360085017614},{"$f":"IFERROR((M55+R55+W55+AB55)/(J55+O55+T55+Y55),0)","v":1.227845030333186},{"$f":"+Summary!AB72","v":141674},{"$f":"+Summary!AK72","v":152245},{"$f":"+Summary!AT72","v":160770.72},{"$f":"IFERROR(((AG55/Y55)^(1/3)-1),0)","v":3.2129954732728061E-2},{"$f":"IFERROR((AB55+AE55+AF55+AG55)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":2.9923070646519375E-3}]
[1,null,null,null,null,"Infrastructure and planning services",null,null,46115,46115,-42751,3364,{"$f":"Summary!I73","v":3364},71682,71681,-52461,19220,{"$f":"+Summary!J73","v":19220},66026,66026,0,66026,{"$f":"+Summary!L73","v":66026},{"$f":"Summary!$M73","v":46424},{"$f":"+Summary!R73","v":46424},0,46424,{"$f":"+Summary!T73","v":46424},0.58647452518382437,0.58647707234870528,{"$f":"+Summary!AB73","v":45786},{"$f":"+Summary!AK73","v":44767},{"$f":"+Summary!AT73","v":47273.952000000005},6.0659502276978472E-3,9.1750278700972264E-4]
[1,null,null,null,null,"Laboratory services",null,null,12289,12289,17558,29847,{"$f":"Summary!I74","v":29847},20820,20820,6035,26855,{"$f":"+Summary!J74","v":26855},26541,26541,0,26541,{"$f":"+Summary!L74","v":26541},{"$f":"Summary!$M74","v":23353},{"$f":"+Summary!R74","v":23353},0,23353,{"$f":"+Summary!T74","v":23353},1.2842427382142814,1.2842427382142814,{"$f":"+Summary!AB74","v":19295},{"$f":"+Summary!AK74","v":20448},{"$f":"+Summary!AT74","v":21593.088},-2.5779288031683834E-2,4.2172088353340859E-4]
[1,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"Summary!I75","v":41418},0,0,30016,30016,{"$f":"+Summary!J75","v":30016},10191,10191,0,10191,{"$f":"+Summary!L75","v":10191},{"$f":"Summary!$M75","v":30742},{"$f":"+Summary!R75","v":30742},0,30742,{"$f":"+Summary!T75","v":30742},2.7451445044340752,2.7451445044340752,{"$f":"+Summary!AB75","v":31279},{"$f":"+Summary!AK75","v":31843},{"$f":"+Summary!AT75","v":33626.207999999999},3.0343238895335745E-2,6.3485490786744606E-4]
[1,null,null,null,null,"Science and technological services",null,null,9290,9290,17457,26747,{"$f":"Summary!I76","v":40937},9753,9753,46468,56221,{"$f":"+Summary!J76","v":56221},0,0,0,0,{"$f":"+Summary!L76","v":0},{"$f":"Summary!$M76","v":74104},{"$f":"+Summary!R76","v":74104},0,74104,{"$f":"+Summary!T76","v":74104},1.8386206748472844,1.8386206748472844,{"$f":"+Summary!AB76","v":82405},{"$f":"+Summary!AK76","v":89266},{"$f":"+Summary!AT76","v":94264.896000000008},8.3517958674003356E-2,1.6932751168335686E-3]
[1,null,null,null,null,"Contractors",null,null,2230291,2336963,244672,2581635,{"$f":"Summary!I77","v":2538811},2789103,2789097,-40703,2748394,{"$f":"+Summary!J77","v":2735529},2705827,2705827,0,2705827,{"$f":"+Summary!L77","v":2705827},{"$f":"Summary!$M77","v":2374238},{"$f":"+Summary!R77","v":2374238},0,2374238,{"$f":"+Summary!T77","v":2374238},1.0252435303712804,1.0145285306617351,{"$f":"+Summary!AB77","v":2514620},{"$f":"+Summary!AK77","v":2590592},{"$f":"+Summary!AT77","v":2735665.1519999998},4.8365922313169607E-2,5.0867561441881967E-2]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,617780,609603,10287,619890,{"$f":"Summary!I78","v":458229},340479,331303,159051,490354,{"$f":"+Summary!J78","v":490354},380292,380292,0,380292,{"$f":"+Summary!L78","v":380292},{"$f":"Summary!$M78","v":415805},{"$f":"+Summary!R78","v":415805},0,415805,{"$f":"+Summary!T78","v":415805},0.99448458579672538,1.0044196814858697,{"$f":"+Summary!AB78","v":419892},{"$f":"+Summary!AK78","v":398022},{"$f":"+Summary!AT78","v":420311.23200000002},3.5994843266022869E-3,8.2364695063195017E-3]
[1,null,null,null,null,"Entertainment",null,null,11986,11986,-2515,9471,{"$f":"Summary!I79","v":9471},6412,6410,-3493,2917,{"$f":"+Summary!J79","v":2917},3657,3657,0,3657,{"$f":"+Summary!L79","v":3657},{"$f":"Summary!$M79","v":4773},{"$f":"+Summary!R79","v":4773},0,4773,{"$f":"+Summary!T79","v":4773},0.77598031906962872,0.77603817192276148,{"$f":"+Summary!AB79","v":4544},{"$f":"+Summary!AK79","v":4684},{"$f":"+Summary!AT79","v":4946.3040000000001},1.1959480466123606E-2,9.4350688762359636E-5]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,39788,39808,10923,50731,{"$f":"Summary!I80","v":41410},128332,128332,-31567,96765,{"$f":"+Summary!J80","v":96765},122650,122650,0,122650,{"$f":"+Summary!L80","v":122650},{"$f":"Summary!$M80","v":92434},{"$f":"+Summary!R80","v":92434},0,92434,{"$f":"+Summary!T80","v":92434},0.92185624367177799,0.92180813310231091,{"$f":"+Summary!AB80","v":98612},{"$f":"+Summary!AK80","v":82453},{"$f":"+Summary!AT80","v":87070.368000000017},-1.9728873289661997E-2,1.795504427300513E-3]
[1,null,null,null,null,"Housing",null,null,0,0,0,0,{"$f":"Summary!I81","v":0},17,17,-17,0,{"$f":"+Summary!J81","v":0},1,1,0,1,{"$f":"+Summary!L81","v":1},{"$f":"Summary!$M81","v":0},{"$f":"+Summary!R81","v":0},0,0,{"$f":"+Summary!T81","v":0},5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"+Summary!AB81","v":0},{"$f":"+Summary!AK81","v":0},{"$f":"+Summary!AT81","v":0},0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"Summary!I82","v":0},215118,215124,-7037,208087,{"$f":"+Summary!J82","v":208087},189650,189650,0,189650,{"$f":"+Summary!L82","v":189650},{"$f":"Summary!$M82","v":154688},{"$f":"+Summary!R82","v":154688},0,154688,{"$f":"+Summary!T82","v":154688},0.98743243436481154,0.98742184455780735,{"$f":"+Summary!AB82","v":201185},{"$f":"+Summary!AK82","v":168668},{"$f":"+Summary!AT82","v":178113.40800000002},4.8125602722181471E-2,3.4989636180803385E-3]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"Summary!I83","v":0},7457,7452,-1743,5709,{"$f":"+Summary!J83","v":5709},7200,7200,0,7200,{"$f":"+Summary!L83","v":7200},{"$f":"Summary!$M83","v":3173},{"$f":"+Summary!R83","v":3173},0,3173,{"$f":"+Summary!T83","v":3173},0.90196298373527761,0.90221598877980369,{"$f":"+Summary!AB83","v":2410},{"$f":"+Summary!AK83","v":2501},{"$f":"+Summary!AT83","v":2641.056},-5.9333135702081874E-2,5.3406881560293639E-5]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,543666,743666,89920,833586,{"$f":"Summary!I84","v":833586},806608,804251,68129,872380,{"$f":"+Summary!J84","v":872380},732796,732796,0,732796,{"$f":"+Summary!L84","v":732796},{"$f":"Summary!$M84","v":896309},{"$f":"+Summary!R84","v":896309},0,896309,{"$f":"+Summary!T84","v":896309},1.1193846100143687,1.0497475308638089,{"$f":"+Summary!AB84","v":918240},{"$f":"+Summary!AK84","v":957286},{"$f":"+Summary!AT84","v":1010894.0160000001},4.0916651914712165E-2,1.8836615914378265E-2]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,649553,674083,-21368,652715,{"$f":"Summary!I85","v":652715},623491,623491,-167831,455660,{"$f":"+Summary!J85","v":455660},561111,561111,0,561111,{"$f":"+Summary!L85","v":561111},{"$f":"Summary!$M85","v":618716},{"$f":"+Summary!R85","v":618716},0,618716,{"$f":"+Summary!T85","v":618716},0.93286683237724288,0.92363004616531597,{"$f":"+Summary!AB85","v":751265},{"$f":"+Summary!AK85","v":851366},{"$f":"+Summary!AT85","v":899042.49599999993},0.13265146526130533,1.5538405788730272E-2]
[1,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"Summary!I86","v":0},105951,105952,-105952,0,{"$f":"+Summary!J86","v":0},0,0,0,0,{"$f":"+Summary!L86","v":0},{"$f":"Summary!$M86","v":0},{"$f":"+Summary!R86","v":0},0,0,{"$f":"+Summary!T86","v":0},0,0,{"$f":"+Summary!AB86","v":0},{"$f":"+Summary!AK86","v":0},{"$f":"+Summary!AT86","v":0},0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,156901,194211,-49702,144509,{"$f":"Summary!I87","v":144509},112252,112252,26196,138448,{"$f":"+Summary!J87","v":138448},106652,262610,0,262610,{"$f":"+Summary!L87","v":262610},{"$f":"Summary!$M87","v":89517},{"$f":"+Summary!R87","v":89517},0,89517,{"$f":"+Summary!T87","v":89517},1.3648269370457446,0.9643085986729224,{"$f":"+Summary!AB87","v":109289},{"$f":"+Summary!AK87","v":99278},{"$f":"+Summary!AT87","v":104837.568},5.4072475249853369E-2,2.0064029931651448E-3]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,84238,84817,1327,86144,{"$f":"Summary!I88","v":86144},96751,96752,-21356,75396,{"$f":"+Summary!J88","v":75396},74068,74068,0,74068,{"$f":"+Summary!L88","v":74068},{"$f":"Summary!$M88","v":111890},{"$f":"+Summary!R88","v":111890},0,111890,{"$f":"+Summary!T88","v":111890},0.94699779532194017,0.9455033235653435,{"$f":"+Summary!AB88","v":106696},{"$f":"+Summary!AK88","v":135396},{"$f":"+Summary!AT88","v":142978.17600000001},8.515762449114006E-2,2.474681088827385E-3]
[1,null,null,null,null,"Inventory: Medicine",null,null,197892,197892,-8591,189301,{"$f":"Summary!I89","v":189301},171290,171291,-3359,167932,{"$f":"+Summary!J89","v":167932},136182,136182,0,136182,{"$f":"+Summary!L89","v":136182},{"$f":"Summary!$M89","v":243403},{"$f":"+Summary!R89","v":243403},0,243403,{"$f":"+Summary!T89","v":243403},0.98404176466110282,0.98404045044660027,{"$f":"+Summary!AB89","v":239684},{"$f":"+Summary!AK89","v":312502},{"$f":"+Summary!AT89","v":330002.11200000002},0.1067858484646429,5.605034715334186E-3]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"Summary!I90","v":0},0,0,0,0,{"$f":"+Summary!J90","v":0},0,0,0,0,{"$f":"+Summary!L90","v":0},{"$f":"Summary!$M90","v":0},{"$f":"+Summary!R90","v":0},0,0,{"$f":"+Summary!T90","v":0},0,0,{"$f":"+Summary!AB90","v":0},{"$f":"+Summary!AK90","v":0},{"$f":"+Summary!AT90","v":0},0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,390521,420521,-287017,133504,{"$f":"Summary!I91","v":133504},222401,218402,-107428,110974,{"$f":"+Summary!J91","v":110974},91331,91331,0,91331,{"$f":"+Summary!L91","v":91331},{"$f":"Summary!$M91","v":165054},{"$f":"+Summary!R91","v":165054},0,165054,{"$f":"+Summary!T91","v":165054},{"$f":"IFERROR((M74+R74+W74+AB74)/(I74+N74+S74+X74),0)","v":0.57616354176372675},{"$f":"IFERROR((M74+R74+W74+AB74)/(J74+O74+T74+Y74),0)","v":0.55943094443476438},{"$f":"+Summary!AB91","v":229189},{"$f":"+Summary!AK91","v":251803},{"$f":"+Summary!AT91","v":265903.96799999999},{"$f":"IFERROR(((AG74/Y74)^(1/3)-1),0)","v":0.1722842266799689},{"$f":"IFERROR((AB74+AE74+AF74+AG74)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":4.541179452106317E-3}]
[1,null,null,null,null,"Consumable supplies",null,null,0,58,201856,201914,{"$f":"Summary!I92","v":201914},125267,125270,-2501,122769,{"$f":"+Summary!J92","v":122769},122864,122864,0,122864,{"$f":"+Summary!L92","v":122864},{"$f":"Summary!$M92","v":121075},{"$f":"+Summary!R92","v":121075},0,121075,{"$f":"+Summary!T92","v":121075},1.5401212331327228,1.5398668172352254,{"$f":"+Summary!AB92","v":125642},{"$f":"+Summary!AK92","v":129836},{"$f":"+Summary!AT92","v":137106.81599999999},4.232108361091913E-2,2.5578392276361279E-3]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,103800,104150,-17344,86806,{"$f":"Summary!I93","v":86806},92837,92835,-35031,57804,{"$f":"+Summary!J93","v":57804},72483,72483,0,72483,{"$f":"+Summary!L93","v":72483},{"$f":"Summary!$M93","v":62844},{"$f":"+Summary!R93","v":62844},0,62844,{"$f":"+Summary!T93","v":62844},0.84327517441650301,0.84239208936180454,{"$f":"+Summary!AB93","v":61488},{"$f":"+Summary!AK93","v":61294},{"$f":"+Summary!AT93","v":64726.463999999993},9.8867808042286676E-3,1.2466642965011721E-3]
[1,null,null,null,null,"Operating leases",null,null,329256,333056,10467,343523,{"$f":"Summary!I94","v":343523},359617,359616,55827,415443,{"$f":"+Summary!J94","v":415443},410414,407657,0,407657,{"$f":"+Summary!L94","v":407657},{"$f":"Summary!$M94","v":1324032},{"$f":"+Summary!R94","v":1420005},-95973,1324032,{"$f":"+Summary!T94","v":1420005},1.0673906324342772,1.0263036565788504,{"$f":"+Summary!AB94","v":1383520},{"$f":"+Summary!AK94","v":1461898},{"$f":"+Summary!AT94","v":1543764.2880000002},2.8246023976419066E-2,2.8927641725300029E-2]
[1,null,null,null,null,"Rental and hiring",null,null,28,28,17,45,{"$f":"Summary!I95","v":45},52,52,283,335,{"$f":"+Summary!J95","v":335},73,73,0,73,{"$f":"+Summary!L95","v":73},{"$f":"Summary!$M95","v":55},{"$f":"+Summary!R95","v":55},0,55,{"$f":"+Summary!T95","v":55},2.4423076923076925,2.4423076923076925,{"$f":"+Summary!AB95","v":55},{"$f":"+Summary!AK95","v":57},{"$f":"+Summary!AT95","v":60.192},3.0525386282079348E-2,1.1313336019360861E-6]
[1,null,null,null,null,"Property payments",null,null,2960087,2914887,-409759,2505128,{"$f":"Summary!I96","v":2506555},2970049,2493156,-341726,2151430,{"$f":"+Summary!J96","v":2151430},2755911,2755911,0,2755911,{"$f":"+Summary!L96","v":2755911},{"$f":"Summary!$M96","v":1919325},{"$f":"+Summary!R96","v":1919325},0,1919325,{"$f":"+Summary!T96","v":1919325},0.8800465462220467,0.92561368181917802,{"$f":"+Summary!AB96","v":2041533},{"$f":"+Summary!AK96","v":2216471},{"$f":"+Summary!AT96","v":2340593.3760000002},6.8380166485852767E-2,4.2416158151044339E-2]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"Summary!I97","v":0},0,0,0,0,{"$f":"+Summary!J97","v":0},0,0,0,0,{"$f":"+Summary!L97","v":0},{"$f":"Summary!$M97","v":0},{"$f":"+Summary!R97","v":0},0,0,{"$f":"+Summary!T97","v":0},0,0,{"$f":"+Summary!AB97","v":0},{"$f":"+Summary!AK97","v":0},{"$f":"+Summary!AT97","v":0},0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,642604,663385,210216,873601,{"$f":"Summary!I98","v":873601},729048,740584,143214,883798,{"$f":"+Summary!J98","v":883798},696699,699456,0,699456,{"$f":"+Summary!L98","v":699456},{"$f":"Summary!$M98","v":810335},{"$f":"+Summary!R98","v":808897},1438,810335,{"$f":"+Summary!T98","v":808897},1.1344592637057325,1.1213567730491341,{"$f":"+Summary!AB98","v":885468},{"$f":"+Summary!AK98","v":907591},{"$f":"+Summary!AT98","v":958416.09600000014},5.8165565369834082E-2,1.7729359253848782E-2]
[1,null,null,null,null,"Training and development",null,null,194231,194231,-34916,159315,{"$f":"Summary!I99","v":159315},175387,175391,81413,256804,{"$f":"+Summary!J99","v":256804},194618,194618,0,194618,{"$f":"+Summary!L99","v":194618},{"$f":"Summary!$M99","v":277217},{"$f":"+Summary!R99","v":277217},0,277217,{"$f":"+Summary!T99","v":277217},1.0552627419475598,1.0552577255878792,{"$f":"+Summary!AB99","v":273146},{"$f":"+Summary!AK99","v":301922},{"$f":"+Summary!AT99","v":318829.63200000004},4.7722505545519933E-2,5.8317253023901106E-3]
[1,null,null,null,null,"Operating payments",null,null,644684,864554,-442903,421651,{"$f":"Summary!I100","v":436864},551899,549899,-207865,342034,{"$f":"+Summary!J100","v":342034},551542,551542,0,551542,{"$f":"+Summary!L100","v":551542},{"$f":"Summary!$M100","v":559694},{"$f":"+Summary!R100","v":559694},0,559694,{"$f":"+Summary!T100","v":559694},0.81901310284732032,0.74836371382224809,{"$f":"+Summary!AB100","v":579329},{"$f":"+Summary!AK100","v":609034},{"$f":"+Summary!AT100","v":643139.90399999998},4.7413744164727545E-2,1.190729165789613E-2]
[1,null,null,null,null,"Venues and facilities",null,null,4,4,15107,15111,{"$f":"Summary!I101","v":15111},17805,17807,-3789,14018,{"$f":"+Summary!J101","v":14018},15378,15378,0,15378,{"$f":"+Summary!L101","v":15378},{"$f":"Summary!$M101","v":17565},{"$f":"+Summary!R101","v":19003},-1438,17565,{"$f":"+Summary!T101","v":19003},1.2513792559899117,1.2168531575720416,{"$f":"+Summary!AB101","v":16646},{"$f":"+Summary!AK101","v":17812},{"$f":"+Summary!AT101","v":18809.472000000002},-3.4062816467385071E-3,3.5988068858666265E-4]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I86:I87)","v":0},0,0,{"$f":"SUM(L86:L87)","v":0},0,0,0,0,{"$f":"SUM(Q86:Q87)","v":0},0,0,0,0,{"$f":"SUM(V86:V87)","v":0},0,0,0,0,{"$f":"SUM(AA86:AA87)","v":0},0,0,0,{"$f":"SUM(AE86:AE87)","v":0},0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"Summary!I103","v":0},0,0,0,0,{"$f":"+Summary!J103","v":0},0,0,0,0,{"$f":"+Summary!L103","v":0},{"$f":"Summary!$M103","v":0},{"$f":"+Summary!R103","v":0},0,0,{"$f":"+Summary!T103","v":0},0,0,{"$f":"+Summary!AB103","v":0},{"$f":"+Summary!AK103","v":0},{"$f":"+Summary!AT103","v":0},0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"Summary!I104","v":0},0,0,0,0,{"$f":"+Summary!J104","v":0},0,0,0,0,{"$f":"+Summary!L104","v":0},{"$f":"Summary!$M104","v":0},{"$f":"+Summary!R104","v":0},0,0,{"$f":"+Summary!T104","v":0},0,0,{"$f":"+Summary!AB104","v":0},{"$f":"+Summary!AK104","v":0},{"$f":"+Summary!AT104","v":0},0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I89,I96,I99:I101,I108,I109)","v":7355004},{"$f":"SUM(J89,J96,J99:J101,J108,J109)","v":6171171},{"$f":"SUM(K89,K96,K99:K101,K108,K109)","v":255112},{"$f":"SUM(L89,L96,L99:L101,L108,L109)","v":6426283},6422070,7838159,7863804,-461991,7401813,7400180,7830500,7893698,0,7893698,7893698,{"$f":"SUM(X89,X96,X99:X101,X108,X109)","v":7780835},7541582,239253,7780835,7541582,0.94978110014972483,0.99278170480710126,{"$f":"SUM(AE89,AE96,AE99:AE101,AE108,AE109)","v":8833065},{"$f":"SUM(AF89,AF96,AF99:AF101,AF108,AF109)","v":9493855},10027954.984000001,9.9638591136560928E-2,0.17875131156225788]
[{"$f":"IF(SUM(COUNTIF(I89:AI89,\"<>0\")-COUNTBLANK(I89:AI89))<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I90+I93","v":0},{"$f":"+J90+J93","v":0},{"$f":"+L89-J89","v":0},{"$f":"+L90+L93","v":0},0,94,94,{"$f":"+Q89-O89","v":-40},{"$f":"+Q90+Q93","v":54},54,33,33,{"$f":"+V89-T89","v":0},{"$f":"+V90+V93","v":33},33,87,87,{"$f":"+AA89-Y89","v":0},{"$f":"+AA90+AA93","v":87},87,0.81308411214953269,0.81308411214953269,{"$f":"+AE90+AE93","v":95},107,112.792,9.0401269120176764E-2,2.0007781549927109E-6]
[0,null,null,null,null,"Provinces",null,null,{"$f":"SUM(I91:I92)","v":0},0,0,{"$f":"SUM(L91:L92)","v":0},0,0,0,0,{"$f":"SUM(Q91:Q92)","v":0},0,0,0,0,{"$f":"SUM(V91:V92)","v":0},0,0,0,0,{"$f":"SUM(AA91:AA92)","v":0},0,0,0,{"$f":"SUM(AE91:AE92)","v":0},0,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,{"$f":"Summary!I108","v":0},0,0,0,0,{"$f":"+Summary!J108","v":0},0,0,0,0,{"$f":"+Summary!L108","v":0},{"$f":"Summary!$M108","v":0},{"$f":"+Summary!R108","v":0},0,0,{"$f":"+Summary!T108","v":0},0,0,{"$f":"+Summary!AB108","v":0},{"$f":"+Summary!AK108","v":0},{"$f":"+Summary!AT108","v":0},0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,null,0,0,0,0,{"$f":"Summary!I109","v":0},0,0,0,0,{"$f":"+Summary!J109","v":0},0,0,0,0,{"$f":"+Summary!L109","v":0},{"$f":"Summary!$M109","v":0},{"$f":"+Summary!R109","v":0},0,0,{"$f":"+Summary!T109","v":0},0,0,{"$f":"+Summary!AB109","v":0},{"$f":"+Summary!AK109","v":0},{"$f":"+Summary!AT109","v":0},0,0]
[1,null,null,null,null,"Municipalities",null,null,{"$f":"SUM(I94:I95)","v":0},0,0,{"$f":"SUM(L94:L95)","v":0},0,94,94,-40,{"$f":"SUM(Q94:Q95)","v":54},54,33,33,0,{"$f":"SUM(V94:V95)","v":33},33,{"$f":"SUM(X94:X95)","v":87},87,0,{"$f":"SUM(AA94:AA95)","v":87},87,0.81308411214953269,0.81308411214953269,{"$f":"SUM(AE94:AE95)","v":95},107,112.792,9.0401269120176764E-2,2.0007781549927109E-6]
[1,null,null,null,null,"Municipal bank accounts",null,null,0,0,0,0,{"$f":"Summary!I111","v":0},94,94,-40,54,{"$f":"+Summary!J111","v":54},33,33,0,33,{"$f":"+Summary!L111","v":33},{"$f":"Summary!$M111","v":87},{"$f":"+Summary!R111","v":87},0,87,{"$f":"+Summary!T111","v":87},0.81308411214953269,0.81308411214953269,{"$f":"+Summary!AB111","v":95},{"$f":"+Summary!AK111","v":107},{"$f":"+Summary!AT111","v":112.792},9.0401269120176764E-2,2.0007781549927109E-6]
[0,null,null,null,null,"Municipal agencies and funds",null,null,0,0,0,0,{"$f":"Summary!I112","v":0},0,0,0,0,{"$f":"+Summary!J112","v":0},0,0,0,0,{"$f":"+Summary!L112","v":0},{"$f":"Summary!$M112","v":0},{"$f":"+Summary!R112","v":0},0,0,{"$f":"+Summary!T112","v":0},0,0,{"$f":"+Summary!AB112","v":0},{"$f":"+Summary!AK112","v":0},{"$f":"+Summary!AT112","v":0},0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I97:I98)","v":6192554},{"$f":"SUM(J97:J98)","v":4695236},2532,{"$f":"SUM(L97:L98)","v":4697768},4697768,6624584,6650230,-504362,{"$f":"SUM(Q97:Q98)","v":6145868},6144266,6687832,6745225,0,{"$f":"SUM(V97:V98)","v":6745225},6745225,6622655,6383402,239253,{"$f":"SUM(AA97:AA98)","v":6622655},6383402,0.91744507968098898,0.97943000380034517,{"$f":"SUM(AE97:AE98)","v":7442654},8035574,8488011.7039999999,9.9641845777636018E-2,0.15113018709486237]
[0,null,null,null,null,"Social security funds",null,null,0,0,0,0,{"$f":"Summary!I114","v":0},0,0,0,0,{"$f":"+Summary!J114","v":0},0,0,0,0,{"$f":"+Summary!L114","v":0},{"$f":"Summary!$M114","v":0},{"$f":"+Summary!R114","v":0},0,0,{"$f":"+Summary!T114","v":0},{"$f":"IFERROR((M97+R97+W97+AB97)/(I97+N97+S97+X97),0)","v":0},0,{"$f":"+Summary!AB114","v":0},{"$f":"+Summary!AK114","v":0},{"$f":"+Summary!AT114","v":0},0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,6192554,4695236,2532,4697768,{"$f":"Summary!I115","v":4697768},6624584,6650230,-504362,6145868,{"$f":"+Summary!J115","v":6144266},6687832,6745225,0,6745225,{"$f":"+Summary!L115","v":6745225},{"$f":"Summary!$M115","v":6622655},{"$f":"+Summary!R115","v":6383402},239253,6622655,{"$f":"+Summary!T115","v":6383402},{"$f":"IFERROR((M98+R98+W98+AB98)/(I98+N98+S98+X98),0)","v":0.91744507968098898},{"$f":"IFERROR((M98+R98+W98+AB98)/(J98+O98+T98+Y98),0)","v":0.97943000380034517},{"$f":"+Summary!AB115","v":7442654},{"$f":"+Summary!AK115","v":8035574},{"$f":"+Summary!AT115","v":8488011.7039999999},{"$f":"IFERROR(((AG98/Y98)^(1/3)-1),0)","v":9.9641845777636018E-2},{"$f":"IFERROR((AB98+AE98+AF98+AG98)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0.15113018709486237}]
[{"$f":"IF(SUM(COUNTIF(I99:AI99,\"<>0\")-COUNTBLANK(I99:AI99))<>0,1,0)","v":0},null,null,null,null,"Higher education institutions",null,null,0,0,0,0,{"$f":"Summary!I116","v":0},0,0,0,0,{"$f":"+Summary!J116","v":0},0,0,0,0,{"$f":"+Summary!L116","v":0},{"$f":"Summary!$M116","v":0},{"$f":"+Summary!R116","v":0},0,0,{"$f":"+Summary!T116","v":0},{"$f":"IFERROR((M99+R99+W99+AB99)/(I99+N99+S99+X99),0)","v":0},0,{"$f":"+Summary!AB116","v":0},{"$f":"+Summary!AK116","v":0},{"$f":"+Summary!AT116","v":0},0,0]
[1,null,null,null,null,"Foreign governments and international organisations",null,null,0,299107,4240,303347,{"$f":"Summary!I117","v":303347},0,0,0,0,{"$f":"+Summary!J117","v":0},0,5805,0,5805,{"$f":"+Summary!L117","v":5805},{"$f":"Summary!$M117","v":0},{"$f":"+Summary!R117","v":0},0,0,{"$f":"+Summary!T117","v":0},0,1.0139056514666527,{"$f":"+Summary!AB117","v":0},{"$f":"+Summary!AK117","v":0},{"$f":"+Summary!AT117","v":0},0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I102+I105","v":1021264},{"$f":"+J102+J105","v":1032342},308867,{"$f":"+L102+L105","v":1341209},1336996,1096251,1096251,17894,{"$f":"+Q102+Q105","v":1114145},1114145,1025893,1025893,0,{"$f":"+V102+V105","v":1025893},1025893,1025387,1025387,0,{"$f":"+AA102+AA105","v":1025387},1025387,1.0800293610023999,1.0771669378471547,{"$f":"+AE102+AE105","v":1260906},1326787,1401088,0.10966665393401853,2.4968734568790542E-2]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"SUM(I103:I104)","v":1021264},1032342,308867,{"$f":"SUM(L103:L104)","v":1341209},1285196,1096251,1096251,16870,{"$f":"SUM(Q103:Q104)","v":1113121},1113121,1025893,1025893,0,{"$f":"SUM(V103:V104)","v":1025893},1025893,1025387,1025387,0,{"$f":"SUM(AA103:AA104)","v":1025387},1025387,1.0673580734960582,1.0645292333044569,{"$f":"SUM(AE103:AE104)","v":1260906},1326787,1401088,0.10966665393401853,2.4968734568790542E-2]
[1,null,null,null,null,"Subsidies on products and production (pc)",null,null,1021264,1032342,308867,1341209,{"$f":"Summary!I120","v":1131584},1096251,1096251,1,1096252,{"$f":"+Summary!J120","v":1096252},1025893,1025893,0,1025893,{"$f":"+Summary!L120","v":1025893},{"$f":"Summary!$M120","v":1025387},{"$f":"+Summary!R120","v":1025387},0,1025387,{"$f":"+Summary!T120","v":1025387},1.0264635224327414,1.0237430658778388,{"$f":"+Summary!AB120","v":1260906},{"$f":"+Summary!AK120","v":1326787},{"$f":"+Summary!AT120","v":1401088},0.10966665393401853,2.4968734568790542E-2]
[1,null,null,null,null,"Other transfers to public corporations",null,null,0,0,0,0,{"$f":"Summary!I121","v":153612},0,0,16869,16869,{"$f":"+Summary!J121","v":16869},0,0,0,0,{"$f":"+Summary!L121","v":0},{"$f":"Summary!$M121","v":0},{"$f":"+Summary!R121","v":0},0,0,{"$f":"+Summary!T121","v":0},0,0,{"$f":"+Summary!AB121","v":0},{"$f":"+Summary!AK121","v":0},{"$f":"+Summary!AT121","v":0},0,0]
[1,null,null,null,null,"Private enterprises",null,null,{"$f":"SUM(I106:I107)","v":0},0,0,{"$f":"SUM(L106:L107)","v":0},51800,0,0,1024,{"$f":"SUM(Q106:Q107)","v":1024},1024,0,0,0,{"$f":"SUM(V106:V107)","v":0},0,0,0,0,{"$f":"SUM(AA106:AA107)","v":0},0,0,0,{"$f":"SUM(AE106:AE107)","v":0},0,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,{"$f":"Summary!I123","v":0},0,0,0,0,{"$f":"+Summary!J123","v":0},0,0,0,0,{"$f":"+Summary!L123","v":0},{"$f":"Summary!$M123","v":0},{"$f":"+Summary!R123","v":0},0,0,{"$f":"+Summary!T123","v":0},{"$f":"IFERROR((M106+R106+W106+AB106)/(I106+N106+S106+X106),0)","v":0},{"$f":"IFERROR((M106+R106+W106+AB106)/(J106+O106+T106+Y106),0)","v":0},{"$f":"+Summary!AB123","v":0},{"$f":"+Summary!AK123","v":0},{"$f":"+Summary!AT123","v":0},{"$f":"IFERROR(((AG106/Y106)^(1/3)-1),0)","v":0},{"$f":"IFERROR((AB106+AE106+AF106+AG106)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0}]
[1,null,null,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,{"$f":"Summary!I124","v":51800},0,0,1024,1024,{"$f":"+Summary!J124","v":1024},0,0,0,0,{"$f":"+Summary!L124","v":0},{"$f":"Summary!$M124","v":0},{"$f":"+Summary!R124","v":0},0,0,{"$f":"+Summary!T124","v":0},0,0,{"$f":"+Summary!AB124","v":0},{"$f":"+Summary!AK124","v":0},{"$f":"+Summary!AT124","v":0},0,0]
[1,null,null,null,null,"Non-profit institutions",null,null,6923,6923,778,7701,{"$f":"Summary!I125","v":7701},7650,7650,{"$f":"+Q108-O108","v":290},7940,{"$f":"+Summary!J125","v":7909},7992,7992,{"$f":"+V108-T108","v":0},7992,{"$f":"+Summary!L125","v":7992},{"$f":"Summary!$M125","v":9460},{"$f":"+Summary!R125","v":9460},{"$f":"+AA108-Y108","v":0},9460,{"$f":"+Summary!T125","v":9460},1.0323809523809524,1.0323809523809524,{"$f":"+Summary!AB125","v":9327},{"$f":"+Summary!AK125","v":9767},{"$f":"+Summary!AT125","v":10314.096},2.9232151331862521E-2,1.9354899401421519E-4]
[1,null,null,null,null,"Households",null,null,{"$f":"SUM(I110:I111)","v":134263},137563,-61305,{"$f":"SUM(L110:L111)","v":76258},76258,109580,109579,{"$f":"+Q109-O109","v":24227},{"$f":"SUM(Q110:Q111)","v":133806},133806,108750,108750,{"$f":"+V109-T109","v":0},{"$f":"SUM(V110:V111)","v":108750},108750,123246,123246,{"$f":"+AA109-Y109","v":0},{"$f":"SUM(AA110:AA111)","v":123246},123246,0.92901170353838169,0.92261519645697065,{"$f":"SUM(AE110:AE111)","v":120083},121620,128428.39199999999,1.3824395398059908E-2,2.456840126435756E-3]
[1,null,null,null,null,"Social benefits",null,null,134263,137563,-61305,76258,{"$f":"Summary!I127","v":71417},109580,109579,-22047,87532,{"$f":"+Summary!J127","v":87532},108750,108750,0,108750,{"$f":"+Summary!L127","v":108750},{"$f":"Summary!$M127","v":123246},{"$f":"+Summary!R127","v":123246},0,123246,{"$f":"+Summary!T127","v":123246},0.82159091625528802,0.81593403153162558,{"$f":"+Summary!AB127","v":120083},{"$f":"+Summary!AK127","v":121620},{"$f":"+Summary!AT127","v":128428.39199999999},1.3824395398059908E-2,2.456840126435756E-3]
[1,null,null,null,null,"Other transfers to households",null,null,0,0,0,0,{"$f":"Summary!I128","v":4841},0,0,46274,46274,{"$f":"+Summary!J128","v":46274},0,0,0,0,{"$f":"+Summary!L128","v":0},{"$f":"Summary!$M128","v":0},{"$f":"+Summary!R128","v":0},0,0,{"$f":"+Summary!T128","v":0},0,0,{"$f":"+Summary!AB128","v":0},{"$f":"+Summary!AK128","v":0},{"$f":"+Summary!AT128","v":0},0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUM(I113,I116,I119:I123)","v":680471},745269,{"$f":"SUM(K113,K116,K119:K123)","v":529525},{"$f":"SUM(L113,L116,L119:L123)","v":1274794},1265510,521939,521940,559285,1081225,1081225,586901,586901,0,586901,586901,287812,287812,0,287812,287812,1.5509182653121649,1.5039987450523409,{"$f":"SUM(AE113,AE116,AE119:AE123)","v":434193},479499,506350.94400000002,0.20720467568746792,8.5044970130104623E-3]
[{"$f":"IF(SUM(COUNTIF(I113:AI113,\"<>0\")-COUNTBLANK(I113:AI113))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I114:I115)","v":115562},115562,{"$f":"+L113-J113","v":101428},{"$f":"SUM(L114:L115)","v":216990},216975,123707,123707,{"$f":"+Q113-O113","v":-58830},{"$f":"SUM(Q114:Q115)","v":64877},64877,122599,122599,{"$f":"+V113-T113","v":0},{"$f":"SUM(V114:V115)","v":122599},122599,121935,121935,{"$f":"+AA113-Y113","v":0},{"$f":"SUM(AA114:AA115)","v":121935},121935,1.0880172301535955,1.0880172301535955,{"$f":"SUM(AE114:AE115)","v":127186},133567,141046.75200000001,4.9731514861121484E-2,2.6080087478399889E-3]
[1,null,null,null,null,"Buildings",null,null,115562,115562,101428,216990,{"$f":"Summary!I131","v":216975},123707,123672,-58795,64877,{"$f":"+Summary!J131","v":64877},122599,122599,0,122599,{"$f":"+Summary!L131","v":122599},{"$f":"Summary!$M131","v":121935},{"$f":"+Summary!R131","v":121935},0,121935,{"$f":"+Summary!T131","v":121935},1.0880172301535955,1.0880959468174827,{"$f":"+Summary!AB131","v":127186},{"$f":"+Summary!AK131","v":133567},{"$f":"+Summary!AT131","v":141046.75200000001},4.9731514861121484E-2,2.6080087478399889E-3]
[1,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"Summary!I132","v":0},0,35,-35,0,{"$f":"+Summary!J132","v":0},0,0,0,0,{"$f":"+Summary!L132","v":0},{"$f":"Summary!$M132","v":0},{"$f":"+Summary!R132","v":0},0,0,{"$f":"+Summary!T132","v":0},0,0,{"$f":"+Summary!AB132","v":0},{"$f":"+Summary!AK132","v":0},{"$f":"+Summary!AT132","v":0},0,0]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"SUM(I117:I118)","v":510869},575667,457473,{"$f":"SUM(L117:L118)","v":1033140},1045591,347060,347061,663456,{"$f":"SUM(Q117:Q118)","v":1010517},1010517,451167,451167,0,{"$f":"SUM(V117:V118)","v":451167},451167,164538,164538,0,{"$f":"SUM(AA117:AA118)","v":164538},164538,1.8130777384343737,1.736710665982854,{"$f":"SUM(AE117:AE118)","v":305615},344491,363782.49600000004,0.30274233967384512,5.8681357280916616E-3]
[1,null,null,null,null,"Transport equipment",null,null,389479,389799,131970,521769,{"$f":"Summary!I134","v":502321},195138,195136,284694,479830,{"$f":"+Summary!J134","v":479830},251643,251643,0,251643,{"$f":"+Summary!L134","v":251643},{"$f":"Summary!$M134","v":47495},{"$f":"+Summary!R134","v":47495},0,47495,{"$f":"+Summary!T134","v":47495},1.4498237633733331,1.4493022635008648,{"$f":"+Summary!AB134","v":173133},{"$f":"+Summary!AK134","v":203765},{"$f":"+Summary!AT134","v":215175.84000000003},0.65468452390487086,3.1848204137614193E-3]
[1,null,null,null,null,"Other machinery and equipment",null,null,121390,185868,325503,511371,{"$f":"Summary!I135","v":543270},151922,151925,378762,530687,{"$f":"+Summary!J135","v":530687},199524,199524,0,199524,{"$f":"+Summary!L135","v":199524},{"$f":"Summary!$M135","v":117043},{"$f":"+Summary!R135","v":117043},0,117043,{"$f":"+Summary!T135","v":117043},2.3573037860306942,2.1250137538969374,{"$f":"+Summary!AB135","v":132482},{"$f":"+Summary!AK135","v":140726},{"$f":"+Summary!AT135","v":148606.65599999999},8.2839955243956265E-2,2.6833153143302423E-3]
[0,null,null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"Summary!I136","v":0},0,0,0,0,{"$f":"+Summary!J136","v":0},0,0,0,0,{"$f":"+Summary!L136","v":0},{"$f":"Summary!$M136","v":0},{"$f":"+Summary!R136","v":0},0,0,{"$f":"+Summary!T136","v":0},0,0,{"$f":"+Summary!AB136","v":0},{"$f":"+Summary!AK136","v":0},{"$f":"+Summary!AT136","v":0},0,0]
[1,null,null,null,null,"Specialised military assets",null,null,40478,40478,-18514,21964,{"$f":"Summary!I137","v":244},45292,45293,-40907,4386,{"$f":"+Summary!J137","v":4386},12143,12143,0,12143,{"$f":"+Summary!L137","v":12143},{"$f":"Summary!$M137","v":993},{"$f":"+Summary!R137","v":993},0,993,{"$f":"+Summary!T137","v":993},0.17962509857844822,0.17962328247747886,{"$f":"+Summary!AB137","v":993},{"$f":"+Summary!AK137","v":993},{"$f":"+Summary!AT137","v":1048.6079999999999},1.8328673931897743E-2,2.0056024269457533E-5]
[1,null,null,null,null,"Biological assets",null,null,163,163,1082,1245,{"$f":"Summary!I138","v":1245},0,0,0,0,{"$f":"+Summary!J138","v":0},0,0,0,0,{"$f":"+Summary!L138","v":0},{"$f":"Summary!$M138","v":0},{"$f":"+Summary!R138","v":0},0,0,{"$f":"+Summary!T138","v":0},7.6380368098159508,7.6380368098159508,{"$f":"+Summary!AB138","v":0},{"$f":"+Summary!AK138","v":0},{"$f":"+Summary!AT138","v":0},0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"Summary!I139","v":0},0,0,0,0,{"$f":"+Summary!J139","v":0},0,0,0,0,{"$f":"+Summary!L139","v":0},{"$f":"Summary!$M139","v":0},{"$f":"+Summary!R139","v":0},0,0,{"$f":"+Summary!T139","v":0},0,0,{"$f":"+Summary!AB139","v":0},{"$f":"+Summary!AK139","v":0},{"$f":"+Summary!AT139","v":0},0,0]
[1,null,null,null,null,"Software and other intangible assets",null,null,13399,13399,-11944,1455,{"$f":"Summary!I140","v":1455},5880,5879,-4434,1445,{"$f":"+Summary!J140","v":1445},992,992,0,992,{"$f":"+Summary!L140","v":992},{"$f":"Summary!$M140","v":346},{"$f":"+Summary!R140","v":346},0,346,{"$f":"+Summary!T140","v":346},0.20555851966823496,0.20556849049282111,{"$f":"+Summary!AB140","v":399},{"$f":"+Summary!AK140","v":448},{"$f":"+Summary!AT140","v":473.08800000000002},0.10991216424284556,8.2965128093528378E-6]
[1,null,null,null,null,"Payments for financial assets",null,null,0,153612,-126930,26682,{"$f":"Summary!I141","v":12011},0,0,17503,17503,{"$f":"+Summary!J141","v":17503},0,0,0,0,{"$f":"+Summary!L141","v":0},{"$f":"Summary!$M141","v":0},{"$f":"+Summary!R141","v":0},0,0,{"$f":"+Summary!T141","v":0},0,0.19213342707600969,{"$f":"+Summary!AB141","v":0},{"$f":"+Summary!AK141","v":0},{"$f":"+Summary!AT141","v":0},0,0]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"SUM(I42,I88,I112,I124)","v":40243343},40658184,{"$f":"SUM(K42,K88,K112,K124)","v":0},{"$f":"SUM(L42,L88,L112,L124)","v":40658184},40447521,42831234,42856879,0,42856879,42842381,44579390,45088161,0,45088161,45088161,47169745,47236465,-66720,47169745,47236465,{"$f":"IFERROR((M126+R126+W126+AB126)/(I126+N126+S126+X126),0)","v":1.0045235053697978},{"$f":"IFERROR((M126+R126+W126+AB126)/(J126+O126+T126+Y126),0)","v":0.99871950979167168},{"$f":"SUM(AE42,AE88,AE112,AE124)","v":48744615},{"$f":"SUM(AF42,AF88,AF112,AF124)","v":50725685},{"$f":"SUM(AG42,AG88,AG112,AG124)","v":54111101.287361495},{"$f":"IFERROR(((AG126/Y126)^(1/3)-1),0)","v":4.6332370269840384E-2},{"$f":"SUM(AI42,AI88,AI112,AI124)","v":1}]
[]
[]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I126-I37","v":0},{"$f":"J126-J37","v":0},{"$f":"K126-K37","v":0},{"$f":"L126-L37","v":0},0,0,0,0,0,0,0,{"$f":"T126-T37","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]

{"sheet":"Prov_Cond_Grants","index":22,"n_rows":380,"n_cols":47,"rows_kept":380,"cut":false,"hidden":false,"merged":[[360,38,362,38],[360,39,360,41],[360,42,362,42],[360,43,362,43],[360,44,362,44],[360,45,362,45],[360,46,362,46],[360,47,362,47],[361,21,361,22],[361,23,362,23],[361,30,361,31],[361,32,362,32],[361,39,361,40],[361,41,362,41],[360,27,362,27],[360,28,362,28],[360,29,362,29],[360,30,360,32],[360,33,362,33],[360,34,362,34],[360,35,362,35],[360,36,362,36],[360,37,362,37],[360,13,360,16],[360,17,362,17],[360,18,362,18],[360,19,362,19],[360,20,362,20],[360,21,360,23],[360,24,362,24],[360,25,362,25],[360,26,362,26],[338,38,340,38],[338,39,338,41],[338,42,340,42],[338,43,340,43],[338,44,340,44],[338,45,340,45],[338,46,340,46],[338,47,340,47],[339,21,339,22],[339,23,340,23],[339,30,339,31],[339,32,340,32],[339,39,339,40],[339,41,340,41],[338,27,340,27],[338,28,340,28],[338,29,340,29],[338,30,338,32],[338,33,340,33],[338,34,340,34],[338,35,340,35],[338,36,340,36],[338,37,340,37],[338,13,338,16],[338,17,340,17],[338,18,340,18],[338,19,340,19],[338,20,340,20],[338,21,338,23],[338,24,340,24],[338,25,340,25],[338,26,340,26],[316,38,318,38],[316,39,316,41],[316,42,318,42],[316,43,318,43],[316,44,318,44],[316,45,318,45],[316,46,318,46],[316,47,318,47],[317,21,317,22],[317,23,318,23],[317,30,317,31],[317,32,318,32],[317,39,317,40],[317,41,318,41],[316,27,318,27],[316,28,318,28],[316,29,318,29],[316,30,316,32],[316,33,318,33],[316,34,318,34],[316,35,318,35],[316,36,318,36],[316,37,318,37],[316,13,316,16],[316,17,318,17],[316,18,318,18],[316,19,318,19],[316,20,318,20],[316,21,316,23],[316,24,318,24],[316,25,318,25],[316,26,318,26],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,37,296,37],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[272,38,274,38],[272,39,272,41],[272,42,274,42],[272,43,274,43],[272,44,274,44],[272,45,274,45],[272,46,274,46],[272,47,274,47],[273,21,273,22],[273,23,274,23],[273,30,273,31],[273,32,274,32],[273,39,273,40],[273,41,274,41],[272,27,274,27],[272,28,274,28],[272,29,274,29],[272,30,272,32],[272,33,274,33],[272,34,274,34],[272,35,274,35],[272,36,274,36],[272,37,274,37],[272,13,272,16],[272,17,274,17],[272,18,274,18],[272,19,274,19],[272,20,274,20],[272,21,272,23],[272,24,274,24],[272,25,274,25],[272,26,274,26],[250,38,252,38],[250,39,250,41],[250,42,252,42],[250,43,252,43],[250,44,252,44],[250,45,252,45],[250,46,252,46],[250,47,252,47],[251,21,251,22],[251,23,252,23],[251,30,251,31],[251,32,252,32],[251,39,251,40],[251,41,252,41],[250,27,252,27],[250,28,252,28],[250,29,252,29],[250,30,250,32],[250,33,252,33],[250,34,252,34],[250,35,252,35],[250,36,252,36],[250,37,252,37],[250,13,250,16],[250,17,252,17],[250,18,252,18],[250,19,252,19],[250,20,252,20],[250,21,250,23],[250,24,252,24],[250,25,252,25],[250,26,252,26],[228,38,230,38],[228,39,228,41],[228,42,230,42],[228,43,230,43],[228,44,230,44],[228,45,230,45],[228,46,230,46],[228,47,230,47],[229,21,229,22],[229,23,230,23],[229,30,229,31],[229,32,230,32],[229,39,229,40],[229,41,230,41],[228,27,230,27],[228,28,230,28],[228,29,230,29],[228,30,228,32],[228,33,230,33],[228,34,230,34],[228,35,230,35],[228,36,230,36],[228,37,230,37],[228,13,228,16],[228,17,230,17],[228,18,230,18],[228,19,230,19],[228,20,230,20],[228,21,228,23],[228,24,230,24],[228,25,230,25],[228,26,230,26],[206,38,208,38],[206,39,206,41],[206,42,208,42],[206,43,208,43],[206,44,208,44],[206,45,208,45],[206,46,208,46],[206,47,208,47],[207,21,207,22],[207,23,208,23],[207,30,207,31],[207,32,208,32],[207,39,207,40],[207,41,208,41],[206,27,208,27],[206,28,208,28],[206,29,208,29],[206,30,206,32],[206,33,208,33],[206,34,208,34],[206,35,208,35],[206,36,208,36],[206,37,208,37],[206,13,206,16],[206,17,208,17],[206,18,208,18],[206,19,208,19],[206,20,208,20],[206,21,206,23],[206,24,208,24],[206,25,208,25],[206,26,208,26],[184,42,186,42],[184,43,186,43],[184,44,186,44],[184,45,186,45],[184,46,186,46],[184,47,186,47],[185,21,185,22],[185,23,186,23],[185,30,185,31],[185,32,186,32],[185,39,185,40],[185,41,186,41],[184,21,184,23],[184,24,186,24],[184,25,186,25],[184,26,186,26],[184,27,186,27],[184,28,186,28],[184,29,186,29],[184,30,184,32],[184,33,186,33],[184,34,186,34],[184,35,186,35],[184,36,186,36],[184,37,186,37],[184,13,184,16],[184,17,186,17],[184,18,186,18],[184,19,186,19],[184,20,186,20],[162,39,162,41],[162,13,162,16],[162,17,164,17],[162,18,164,18],[162,19,164,19],[162,20,164,20],[162,37,164,37],[162,38,164,38],[184,38,186,38],[184,39,184,41],[162,42,164,42],[162,43,164,43],[162,44,164,44],[162,45,164,45],[162,46,164,46],[162,47,164,47],[163,21,163,22],[163,23,164,23],[163,30,163,31],[163,32,164,32],[163,39,163,40],[163,41,164,41],[162,21,162,23],[162,24,164,24],[162,25,164,25],[162,26,164,26],[162,27,164,27],[162,28,164,28],[162,29,164,29],[162,30,162,32],[162,33,164,33],[162,34,164,34],[162,35,164,35],[162,36,164,36],[10,27,12,27],[10,39,10,41],[10,28,12,28],[10,29,12,29],[10,30,10,32],[10,33,12,33],[10,34,12,34],[10,47,12,47],[11,21,11,22],[11,23,12,23],[11,30,11,31],[11,32,12,32],[11,39,11,40],[11,41,12,41],[10,42,12,42],[10,43,12,43],[10,44,12,44],[10,45,12,45],[10,46,12,46],[10,35,12,35],[10,36,12,36],[10,37,12,37],[10,38,12,38],[10,13,10,16],[10,17,12,17],[10,18,12,18],[10,19,12,19],[10,20,12,20],[10,21,10,23],[10,24,12,24],[10,25,12,25],[10,26,12,26],[52,47,54,47],[53,21,53,22],[53,23,54,23],[53,30,53,31],[53,32,54,32],[53,39,53,40],[53,41,54,41],[52,46,54,46],[52,39,52,41],[52,42,54,42],[52,43,54,43],[52,44,54,44],[52,45,54,45],[52,17,54,17],[52,18,54,18],[52,19,54,19],[52,13,52,16],[52,20,54,20],[52,21,52,23],[52,29,54,29],[52,30,52,32],[52,38,54,38],[52,34,54,34],[52,35,54,35],[52,36,54,36],[52,37,54,37],[52,27,54,27],[52,28,54,28],[52,33,54,33],[52,24,54,24],[52,25,54,25],[52,26,54,26],[140,24,142,24],[140,25,142,25],[118,13,118,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[118,20,120,20],[118,21,118,23],[118,24,120,24],[118,25,120,25],[74,20,76,20],[74,21,74,23],[75,21,75,22],[75,23,76,23],[140,13,140,16],[140,17,142,17],[140,18,142,18],[140,19,142,19],[140,20,142,20],[140,21,140,23],[74,13,74,16],[74,44,76,44],[74,45,76,45],[74,46,76,46],[74,47,76,47],[74,36,76,36],[74,37,76,37],[74,38,76,38],[74,39,74,41],[74,42,76,42],[75,39,75,40],[75,41,76,41],[96,25,98,25],[96,26,98,26],[96,27,98,27],[96,13,96,16],[96,17,98,17],[96,18,98,18],[96,19,98,19],[96,20,98,20],[74,43,76,43],[74,29,76,29],[74,30,74,32],[74,33,76,33],[74,34,76,34],[74,35,76,35],[75,30,75,31],[75,32,76,32],[74,24,76,24],[74,25,76,25],[74,26,76,26],[74,27,76,27],[74,28,76,28],[74,17,76,17],[74,18,76,18],[74,19,76,19],[96,47,98,47],[97,21,97,22],[97,23,98,23],[97,30,97,31],[97,32,98,32],[97,39,97,40],[97,41,98,41],[96,42,98,42],[96,43,98,43],[96,44,98,44],[96,45,98,45],[96,46,98,46],[96,35,98,35],[96,36,98,36],[96,37,98,37],[96,38,98,38],[96,39,96,41],[96,28,98,28],[96,29,98,29],[96,30,96,32],[96,33,98,33],[96,34,98,34],[96,21,96,23],[96,24,98,24],[118,45,120,45],[118,46,120,46],[118,47,120,47],[119,21,119,22],[119,23,120,23],[119,30,119,31],[119,32,120,32],[119,39,119,40],[119,41,120,41],[118,38,120,38],[118,39,118,41],[118,42,120,42],[118,43,120,43],[118,44,120,44],[118,33,120,33],[118,34,120,34],[118,35,120,35],[118,36,120,36],[118,37,120,37],[118,26,120,26],[118,27,120,27],[118,28,120,28],[118,29,120,29],[118,30,118,32],[140,45,142,45],[140,46,142,46],[140,47,142,47],[141,21,141,22],[141,23,142,23],[141,30,141,31],[141,32,142,32],[141,39,141,40],[141,41,142,41],[140,38,142,38],[140,39,140,41],[140,42,142,42],[140,43,142,43],[140,44,142,44],[140,33,142,33],[140,34,142,34],[140,35,142,35],[140,36,142,36],[140,37,142,37],[140,26,142,26],[140,27,142,27],[140,28,142,28],[140,29,142,29],[140,30,140,32]]}
["Provincial conditional grants (Direct)",null,null,null,null,"F",null,null,"I","J","K","L","M","N","O","P","Q",null,"S",null,"U","V","W",null,null,"Z","AA",null,null,"AD","AE","AF",null,null,"AI","AJ",null,null,"AM","AN","AO",null,null,"AR","AS"]
[]
[]
[]
[]
[1,null,null,null,null,"Vote no.",null,null,{"$f":"MyVoteNo","v":19}]
[1,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[1]
[1,null,null,null,null,"Detail of conditional grants per province"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"PROVINCE",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,1,"Eastern Cape",null,null,{"$f":"+SUMIF($F$56:$F$380,$F14,I$56:I$380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M14:Q14)","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,S$56:S$380)","v":0},{"$f":"R14-S14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,U$56:U$380)","v":0},0,0,{"$f":"SUM(V14:W14)","v":0},{"$f":"U14+X14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,Z$56:Z$380)","v":0},0,{"$f":"Y14+Z14+AA14","v":0},{"$f":"AB14-U14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AD$56:AD$380)","v":0},0,0,{"$f":"SUM(AE14:AF14)","v":0},{"$f":"AD14+AG14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AI$56:AI$380)","v":0},0,{"$f":"AH14+AI14+AJ14","v":0},{"$f":"AK14-AD14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AM$56:AM$380)","v":0},0,0,{"$f":"SUM(AN14:AO14)","v":0},{"$f":"AM14+AP14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AR$56:AR$380)","v":0},0,{"$f":"AQ14+AR14+AS14","v":0},{"$f":"AT14-AM14","v":0}]
[1,null,null,null,2,"Free State",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M15:Q15)","v":0},0,0,0,0,0,{"$f":"SUM(V15:W15)","v":0},{"$f":"U15+X15","v":0},0,0,{"$f":"Y15+Z15+AA15","v":0},{"$f":"AB15-U15","v":0},0,0,0,{"$f":"SUM(AE15:AF15)","v":0},{"$f":"AD15+AG15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15+AR15+AS15","v":0},{"$f":"AT15-AM15","v":0}]
[1,null,null,null,3,"Gauteng",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,4,"Kwazulu-Natal",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M17:Q17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE17:AF17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,5,"Limpopo",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,6,"Mpumalanga",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,7,"North West",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,8,"Northern Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT21-AM21","v":0}]
[1,null,null,null,9,"Western Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,10,"Unallocated",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M23:Q23)","v":0},0,{"$f":"R23-S23","v":0},0,0,0,{"$f":"SUM(V23:W23)","v":0},{"$f":"U23+X23","v":0},0,0,{"$f":"Y23+Z23+AA23","v":0},{"$f":"AB23-U23","v":0},0,0,0,{"$f":"SUM(AE23:AF23)","v":0},{"$f":"AD23+AG23","v":0},0,0,{"$f":"AH23+AI23+AJ23","v":0},{"$f":"AK23-AD23","v":0},0,0,0,{"$f":"SUM(AN23:AO23)","v":0},{"$f":"AM23+AP23","v":0},0,0,{"$f":"AQ23+AR23+AS23","v":0},{"$f":"AT23-AM23","v":0}]
[1,null,null,null,5]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I14:I23)","v":0},{"$f":"SUM(J14:J23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU14:AU23)","v":0}]
[1]
[1]
[1]
[1,null,null,null,null,"Detail of Provincial conditional grants"]
[1]
[1,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!I248:I261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!J248:J261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!K248:K261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!L248:L261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!M248:M261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!N248:N261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!O248:O261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!P248:P261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Q248:Q261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(M31:Q31)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!S248:S261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"R31-S31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!U248:U261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!V248:V261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!W248:W261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(V31:W31)","v":0},{"$f":"U31+X31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Z248:Z261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AA248:AA261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"Y31+Z31+AA31","v":0},{"$f":"AB31-U31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AD248:AD261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AE248:AE261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AF248:AF261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AI248:AI261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AJ248:AJ261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"AH31+AI31+AJ31","v":0},{"$f":"AK31-AD31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AM248:AM261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AN248:AN261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AO248:AO261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AR248:AR261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AS248:AS261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"AQ31+AR31+AS31","v":0},{"$f":"AT31-AM31","v":0}]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX((INDIRECT($E32&\"!I248:I261\")),MATCH($F32,(INDIRECT($E32&\"!$F248:$F$261\")),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN32:AO32)","v":0},0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M33:Q33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R35-S35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F36)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M40:Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F41)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!J248:J261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!K248:K261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!L248:L261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!M248:M261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!N248:N261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!O248:O261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!P248:P261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!Q248:Q261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!S248:S261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!U248:U261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!V248:V261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!W248:W261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!Z248:Z261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AA248:AA261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AD248:AD261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AE248:AE261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AF248:AF261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AI248:AI261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AJ248:AJ261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AM248:AM261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AN248:AN261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AO248:AO261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AR248:AR261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AS248:AS261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0]
[1]
[1,null,null,null,null,null,null,null,{"$f":"+SUM(I31:I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU31:AU45)","v":0}]
[1]
[]
[1]
[{"$f":"IF((LEN($F51)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F51,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,null,{"$f":"+$F$31","v":0}]
[{"$f":"A51","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B51&\"!$E$47:$E$71\"),MATCH(F52,INDIRECT(B51 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A51","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A55","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M57:Q57)","v":0},null,{"$f":"R57-S57","v":0},0,null,null,{"$f":"SUM(V57:W57)","v":0},{"$f":"U57+X57","v":0},null,null,{"$f":"Y57+Z57+AA57","v":0},{"$f":"AB57-U57","v":0},0,null,null,{"$f":"SUM(AE57:AF57)","v":0},{"$f":"AD57+AG57","v":0},null,null,{"$f":"AH57+AI57+AJ57","v":0},{"$f":"AK57-AD57","v":0},0,null,null,{"$f":"SUM(AN57:AO57)","v":0},{"$f":"AM57+AP57","v":0},null,null,{"$f":"AQ57+AR57+AS57","v":0},{"$f":"AT57-AM57","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M58:Q58)","v":0},null,{"$f":"R58-S58","v":0},0,null,null,{"$f":"SUM(V58:W58)","v":0},{"$f":"U58+X58","v":0},null,null,{"$f":"Y58+Z58+AA58","v":0},{"$f":"AB58-U58","v":0},0,null,null,{"$f":"SUM(AE58:AF58)","v":0},{"$f":"AD58+AG58","v":0},null,null,{"$f":"AH58+AI58+AJ58","v":0},{"$f":"AK58-AD58","v":0},0,null,null,{"$f":"SUM(AN58:AO58)","v":0},{"$f":"AM58+AP58","v":0},null,null,{"$f":"AQ58+AR58+AS58","v":0},{"$f":"AT58-AM58","v":0}]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AQ59+AR59+AS59","v":0},{"$f":"AT59-AM59","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M66:Q66)","v":0},null,{"$f":"R66-S66","v":0},0,null,null,{"$f":"SUM(V66:W66)","v":0},{"$f":"U66+X66","v":0},null,null,{"$f":"Y66+Z66+AA66","v":0},{"$f":"AB66-U66","v":0},0,null,null,{"$f":"SUM(AE66:AF66)","v":0},{"$f":"AD66+AG66","v":0},null,null,{"$f":"AH66+AI66+AJ66","v":0},{"$f":"AK66-AD66","v":0},0,null,null,{"$f":"SUM(AN66:AO66)","v":0},{"$f":"AM66+AP66","v":0},null,null,{"$f":"AQ66+AR66+AS66","v":0},{"$f":"AT66-AM66","v":0}]
[{"$f":"A65","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F51,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R57:R66)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(T57:T66)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(X57:X66)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AB57:AB66)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AG57:AG66)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AK57:AK66)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AP57:AP66)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AT57:AT66)","v":0},{"$f":"SUM(AU57:AU66)","v":0}]
[0,null,null,null,null,null,null,null,{"$f":"+I68-SUM(I57:I66)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S68-SUM(S57:S66)","v":0},null,{"$f":"+U68-SUM(U57:U66)","v":0},{"$f":"+V68-SUM(V57:V66)","v":0},{"$f":"+W68-SUM(W57:W66)","v":0},null,null,{"$f":"(Z68+AA68)-SUM(Z57:AA66)","v":0},null,null,null,{"$f":"+AD68-SUM(AD57:AD66)","v":0},{"$f":"+AE68-SUM(AE57:AE66)","v":0},{"$f":"+AF68-SUM(AF57:AF66)","v":0},null,null,{"$f":"(AI68+AJ68)-SUM(AI57:AJ66)","v":0},null,null,null,{"$f":"+AM68-SUM(AM57:AM66)","v":0},{"$f":"+AN68-SUM(AN57:AN66)","v":0},{"$f":"+AO68-SUM(AO57:AO66)","v":0},null,null,{"$f":"(AR68+AS68)-SUM(AR57:AS66)","v":0}]
[0]
[0]
[{"$f":"A69","v":0}]
[{"$f":"IF((LEN($F73)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F73,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,null,{"$f":"+$F$32","v":0}]
[{"$f":"+A73","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B73&\"!$E$47:$E$71\"),MATCH(F74,INDIRECT(B73 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M79:Q79)","v":0},null,{"$f":"R79-S79","v":0},0,null,null,{"$f":"SUM(V79:W79)","v":0},{"$f":"U79+X79","v":0},null,null,{"$f":"Y79+Z79+AA79","v":0},{"$f":"AB79-U79","v":0},0,null,null,{"$f":"SUM(AE79:AF79)","v":0},{"$f":"AD79+AG79","v":0},null,null,{"$f":"AH79+AI79+AJ79","v":0},{"$f":"AK79-AD79","v":0},0,null,null,{"$f":"SUM(AN79:AO79)","v":0},{"$f":"AM79+AP79","v":0},null,null,{"$f":"AQ79+AR79+AS79","v":0},{"$f":"AT79-AM79","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M80:Q80)","v":0},null,{"$f":"R80-S80","v":0},0,null,null,{"$f":"SUM(V80:W80)","v":0},0,null,null,{"$f":"Y80+Z80+AA80","v":0},0,0,null,null,{"$f":"SUM(AE80:AF80)","v":0},0,null,null,{"$f":"AH80+AI80+AJ80","v":0},0,0,null,null,{"$f":"SUM(AN80:AO80)","v":0},0,null,null,{"$f":"AQ80+AR80+AS80","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M88:Q88)","v":0},null,{"$f":"R88-S88","v":0},0,null,null,{"$f":"SUM(V88:W88)","v":0},{"$f":"U88+X88","v":0},null,null,{"$f":"Y88+Z88+AA88","v":0},{"$f":"AB88-U88","v":0},0,null,null,{"$f":"SUM(AE88:AF88)","v":0},{"$f":"AD88+AG88","v":0},null,null,{"$f":"AH88+AI88+AJ88","v":0},{"$f":"AK88-AD88","v":0},0,null,null,{"$f":"SUM(AN88:AO88)","v":0},{"$f":"AM88+AP88","v":0},null,null,{"$f":"AQ88+AR88+AS88","v":0},{"$f":"AT88-AM88","v":0}]
[{"$f":"A87","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F73,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R79:R88)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(T79:T88)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(X79:X88)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AB79:AB88)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AG79:AG88)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AK79:AK88)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AP79:AP88)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AT79:AT88)","v":0},{"$f":"SUM(AU79:AU88)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I90-SUM(I79:I88)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S90-SUM(S79:S88)","v":0},null,{"$f":"+U90-SUM(U79:U88)","v":0},{"$f":"+V90-SUM(V79:V88)","v":0},{"$f":"+W90-SUM(W79:W88)","v":0},null,null,{"$f":"(Z90+AA90)-SUM(Z79:AA88)","v":0},null,null,null,{"$f":"+AD90-SUM(AD79:AD88)","v":0},{"$f":"+AE90-SUM(AE79:AE88)","v":0},{"$f":"+AF90-SUM(AF79:AF88)","v":0},null,null,{"$f":"(AI90+AJ90)-SUM(AI79:AJ88)","v":0},null,null,null,{"$f":"+AM90-SUM(AM79:AM88)","v":0},{"$f":"+AN90-SUM(AN79:AN88)","v":0},{"$f":"+AO90-SUM(AO79:AO88)","v":0},null,null,{"$f":"(AR90+AS90)-SUM(AR79:AS88)","v":0}]
[0]
[0]
[{"$f":"A91","v":0}]
[{"$f":"IF((LEN($F95)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F95,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F95,CG_Names,0)),\"\")","v":""},{"$f":"+$F$33","v":0}]
[{"$f":"+A95","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B95&\"!$E$47:$E$71\"),MATCH(F96,INDIRECT(B95 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M101:Q101)","v":0},null,{"$f":"R101-S101","v":0},0,null,null,{"$f":"SUM(V101:W101)","v":0},{"$f":"U101+X101","v":0},null,null,{"$f":"Y101+Z101+AA101","v":0},{"$f":"AB101-U101","v":0},0,null,null,{"$f":"SUM(AE101:AF101)","v":0},{"$f":"AD101+AG101","v":0},null,null,{"$f":"AH101+AI101+AJ101","v":0},{"$f":"AK101-AD101","v":0},0,null,null,{"$f":"SUM(AN101:AO101)","v":0},{"$f":"AM101+AP101","v":0},null,null,{"$f":"AQ101+AR101+AS101","v":0},{"$f":"AT101-AM101","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M102:Q102)","v":0},null,{"$f":"R102-S102","v":0},0,null,null,{"$f":"SUM(V102:W102)","v":0},0,null,null,{"$f":"Y102+Z102+AA102","v":0},0,0,null,null,{"$f":"SUM(AE102:AF102)","v":0},0,null,null,{"$f":"AH102+AI102+AJ102","v":0},0,0,null,null,{"$f":"SUM(AN102:AO102)","v":0},0,null,null,{"$f":"AQ102+AR102+AS102","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"A101","v":0},null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"A108","v":0},null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M110:Q110)","v":0},null,{"$f":"R110-S110","v":0},0,null,null,{"$f":"SUM(V110:W110)","v":0},{"$f":"U110+X110","v":0},null,null,{"$f":"Y110+Z110+AA110","v":0},{"$f":"AB110-U110","v":0},0,null,null,{"$f":"SUM(AE110:AF110)","v":0},{"$f":"AD110+AG110","v":0},null,null,{"$f":"AH110+AI110+AJ110","v":0},{"$f":"AK110-AD110","v":0},0,null,null,{"$f":"SUM(AN110:AO110)","v":0},{"$f":"AM110+AP110","v":0},null,null,{"$f":"AQ110+AR110+AS110","v":0},{"$f":"AT110-AM110","v":0}]
[{"$f":"A109","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F95,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R101:R110)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(T101:T110)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(X101:X110)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AB101:AB110)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AG101:AG110)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AK101:AK110)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AP101:AP110)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AT101:AT110)","v":0},{"$f":"SUM(AU101:AU110)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I112-SUM(I101:I110)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S112-SUM(S101:S110)","v":0},null,{"$f":"+U112-SUM(U101:U110)","v":0},{"$f":"+V112-SUM(V101:V110)","v":0},{"$f":"+W112-SUM(W101:W110)","v":0},null,null,{"$f":"(Z112+AA112)-SUM(Z101:AA110)","v":0},null,null,null,{"$f":"+AD112-SUM(AD101:AD110)","v":0},{"$f":"+AE112-SUM(AE101:AE110)","v":0},{"$f":"+AF112-SUM(AF101:AF110)","v":0},null,null,{"$f":"(AI112+AJ112)-SUM(AI101:AJ110)","v":0},null,null,null,{"$f":"+AM112-SUM(AM101:AM110)","v":0},{"$f":"+AN112-SUM(AN101:AN110)","v":0},{"$f":"+AO112-SUM(AO101:AO110)","v":0},null,null,{"$f":"(AR112+AS112)-SUM(AR101:AS110)","v":0}]
[]
[]
[{"$f":"A113","v":0}]
[{"$f":"IF((LEN($F117)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F117,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F117,CG_Names,0)),\"\")","v":""},{"$f":"+$F$34","v":0}]
[{"$f":"A117","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B117&\"!$E$47:$E$71\"),MATCH(F118,INDIRECT(B117 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M123:Q123)","v":0},null,{"$f":"R123-S123","v":0},0,null,null,{"$f":"SUM(V123:W123)","v":0},{"$f":"U123+X123","v":0},null,null,{"$f":"Y123+Z123+AA123","v":0},{"$f":"AB123-U123","v":0},0,null,null,{"$f":"SUM(AE123:AF123)","v":0},{"$f":"AD123+AG123","v":0},null,null,{"$f":"AH123+AI123+AJ123","v":0},{"$f":"AK123-AD123","v":0},0,null,null,{"$f":"SUM(AN123:AO123)","v":0},{"$f":"AM123+AP123","v":0},null,null,{"$f":"AQ123+AR123+AS123","v":0},{"$f":"AT123-AM123","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M124:Q124)","v":0},null,{"$f":"R124-S124","v":0},0,null,null,{"$f":"SUM(V124:W124)","v":0},0,null,null,{"$f":"Y124+Z124+AA124","v":0},0,0,null,null,{"$f":"SUM(AE124:AF124)","v":0},0,null,null,{"$f":"AH124+AI124+AJ124","v":0},0,0,null,null,{"$f":"SUM(AN124:AO124)","v":0},0,null,null,{"$f":"AQ124+AR124+AS124","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M132:Q132)","v":0},null,{"$f":"R132-S132","v":0},0,null,null,{"$f":"SUM(V132:W132)","v":0},{"$f":"U132+X132","v":0},null,null,{"$f":"Y132+Z132+AA132","v":0},{"$f":"AB132-U132","v":0},0,null,null,{"$f":"SUM(AE132:AF132)","v":0},{"$f":"AD132+AG132","v":0},null,null,{"$f":"AH132+AI132+AJ132","v":0},{"$f":"AK132-AD132","v":0},0,null,null,{"$f":"SUM(AN132:AO132)","v":0},{"$f":"AM132+AP132","v":0},null,null,{"$f":"AQ132+AR132+AS132","v":0},{"$f":"AT132-AM132","v":0}]
[{"$f":"A131","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F117,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R123:R132)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(T123:T132)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(X123:X132)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AB123:AB132)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AG123:AG132)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AK123:AK132)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AP123:AP132)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AT123:AT132)","v":0},{"$f":"SUM(AU123:AU132)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I134-SUM(I123:I132)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S134-SUM(S123:S132)","v":0},null,{"$f":"+U134-SUM(U123:U132)","v":0},{"$f":"+V134-SUM(V123:V132)","v":0},{"$f":"+W134-SUM(W123:W132)","v":0},null,null,{"$f":"(Z134+AA134)-SUM(Z123:AA132)","v":0},null,null,null,{"$f":"+AD134-SUM(AD123:AD132)","v":0},{"$f":"+AE134-SUM(AE123:AE132)","v":0},{"$f":"+AF134-SUM(AF123:AF132)","v":0},null,null,{"$f":"(AI134+AJ134)-SUM(AI123:AJ132)","v":0},null,null,null,{"$f":"+AM134-SUM(AM123:AM132)","v":0},{"$f":"+AN134-SUM(AN123:AN132)","v":0},{"$f":"+AO134-SUM(AO123:AO132)","v":0},null,null,{"$f":"(AR134+AS134)-SUM(AR123:AS132)","v":0}]
[0]
[0]
[{"$f":"A135","v":0}]
[{"$f":"IF((LEN($F139)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F139,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F139,CG_Names,0)),\"\")","v":""},{"$f":"+$F$35","v":0}]
[{"$f":"A139","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B139&\"!$E$47:$E$71\"),MATCH(F140,INDIRECT(B139 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M145:Q145)","v":0},null,{"$f":"R145-S145","v":0},0,null,null,{"$f":"SUM(V145:W145)","v":0},{"$f":"U145+X145","v":0},null,null,{"$f":"Y145+Z145+AA145","v":0},{"$f":"AB145-U145","v":0},0,null,null,{"$f":"SUM(AE145:AF145)","v":0},{"$f":"AD145+AG145","v":0},null,null,{"$f":"AH145+AI145+AJ145","v":0},{"$f":"AK145-AD145","v":0},0,null,null,{"$f":"SUM(AN145:AO145)","v":0},{"$f":"AM145+AP145","v":0},null,null,{"$f":"AQ145+AR145+AS145","v":0},{"$f":"AT145-AM145","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M146:Q146)","v":0},null,{"$f":"R146-S146","v":0},0,null,null,{"$f":"SUM(V146:W146)","v":0},0,null,null,{"$f":"Y146+Z146+AA146","v":0},0,0,null,null,{"$f":"SUM(AE146:AF146)","v":0},0,null,null,{"$f":"AH146+AI146+AJ146","v":0},0,0,null,null,{"$f":"SUM(AN146:AO146)","v":0},0,null,null,{"$f":"AQ146+AR146+AS146","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M154:Q154)","v":0},null,{"$f":"R154-S154","v":0},0,null,null,{"$f":"SUM(V154:W154)","v":0},{"$f":"U154+X154","v":0},null,null,{"$f":"Y154+Z154+AA154","v":0},{"$f":"AB154-U154","v":0},0,null,null,{"$f":"SUM(AE154:AF154)","v":0},{"$f":"AD154+AG154","v":0},null,null,{"$f":"AH154+AI154+AJ154","v":0},{"$f":"AK154-AD154","v":0},0,null,null,{"$f":"SUM(AN154:AO154)","v":0},{"$f":"AM154+AP154","v":0},null,null,{"$f":"AQ154+AR154+AS154","v":0},{"$f":"AT154-AM154","v":0}]
[{"$f":"A153","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F139,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R145:R154)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(T145:T154)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(X145:X154)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AB145:AB154)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AG145:AG154)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AK145:AK154)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AP145:AP154)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AT145:AT154)","v":0},{"$f":"SUM(AU145:AU154)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I156-SUM(I145:I154)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S145:S154)","v":0},null,{"$f":"+U156-SUM(U145:U154)","v":0},{"$f":"+V156-SUM(V145:V154)","v":0},{"$f":"+W156-SUM(W145:W154)","v":0},null,null,{"$f":"(Z156+AA156)-SUM(Z145:AA154)","v":0},null,null,null,{"$f":"+AD156-SUM(AD145:AD154)","v":0},{"$f":"+AE156-SUM(AE145:AE154)","v":0},{"$f":"+AF156-SUM(AF145:AF154)","v":0},null,null,{"$f":"(AI156+AJ156)-SUM(AI145:AJ154)","v":0},null,null,null,{"$f":"+AM156-SUM(AM145:AM154)","v":0},{"$f":"+AN156-SUM(AN145:AN154)","v":0},{"$f":"+AO156-SUM(AO145:AO154)","v":0},null,null,{"$f":"(AR156+AS156)-SUM(AR145:AS154)","v":0}]
[{"$f":"A156","v":0}]
[{"$f":"A157","v":0}]
[{"$f":"A159","v":0}]
[{"$f":"IF((LEN($F161)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F161,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F161,CG_Names,0)),\"\")","v":""},{"$f":"+$F$36","v":0}]
[{"$f":"A161","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B161&\"!$E$47:$E$71\"),MATCH(F162,INDIRECT(B161 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A161","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A165","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M167:Q167)","v":0},null,{"$f":"R167-S167","v":0},0,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"U167+X167","v":0},null,null,{"$f":"Y167+Z167+AA167","v":0},{"$f":"AB167-U167","v":0},0,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"AD167+AG167","v":0},null,null,{"$f":"AH167+AI167+AJ167","v":0},{"$f":"AK167-AD167","v":0},0,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"AM167+AP167","v":0},null,null,{"$f":"AQ167+AR167+AS167","v":0},{"$f":"AT167-AM167","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M168:Q168)","v":0},null,{"$f":"R168-S168","v":0},0,null,null,{"$f":"SUM(V168:W168)","v":0},0,null,null,{"$f":"Y168+Z168+AA168","v":0},0,0,null,null,{"$f":"SUM(AE168:AF168)","v":0},0,null,null,{"$f":"AH168+AI168+AJ168","v":0},0,0,null,null,{"$f":"SUM(AN168:AO168)","v":0},0,null,null,{"$f":"AQ168+AR168+AS168","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M176:Q176)","v":0},null,{"$f":"R176-S176","v":0},0,null,null,{"$f":"SUM(V176:W176)","v":0},{"$f":"U176+X176","v":0},null,null,{"$f":"Y176+Z176+AA176","v":0},{"$f":"AB176-U176","v":0},0,null,null,{"$f":"SUM(AE176:AF176)","v":0},{"$f":"AD176+AG176","v":0},null,null,{"$f":"AH176+AI176+AJ176","v":0},{"$f":"AK176-AD176","v":0},0,null,null,{"$f":"SUM(AN176:AO176)","v":0},{"$f":"AM176+AP176","v":0},null,null,{"$f":"AQ176+AR176+AS176","v":0},{"$f":"AT176-AM176","v":0}]
[{"$f":"A175","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F161,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R167:R176)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(T167:T176)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(X167:X176)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AB167:AB176)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AG167:AG176)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AK167:AK176)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AP167:AP176)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AT167:AT176)","v":0},{"$f":"SUM(AU167:AU176)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I178-SUM(I167:I176)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S178-SUM(S167:S176)","v":0},null,{"$f":"+U178-SUM(U167:U176)","v":0},{"$f":"+V178-SUM(V167:V176)","v":0},{"$f":"+W178-SUM(W167:W176)","v":0},null,null,{"$f":"(Z178+AA178)-SUM(Z167:AA176)","v":0},null,null,null,{"$f":"+AD178-SUM(AD167:AD176)","v":0},{"$f":"+AE178-SUM(AE167:AE176)","v":0},{"$f":"+AF178-SUM(AF167:AF176)","v":0},null,null,{"$f":"(AI178+AJ178)-SUM(AI167:AJ176)","v":0},null,null,null,{"$f":"+AM178-SUM(AM167:AM176)","v":0},{"$f":"+AN178-SUM(AN167:AN176)","v":0},{"$f":"+AO178-SUM(AO167:AO176)","v":0},null,null,{"$f":"(AR178+AS178)-SUM(AR167:AS176)","v":0}]
[0]
[0]
[{"$f":"A179","v":0}]
[{"$f":"IF((LEN($F183)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F183,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F183,CG_Names,0)),\"\")","v":""},{"$f":"+$F$37","v":0}]
[{"$f":"A183","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B183&\"!$E$47:$E$71\"),MATCH(F184,INDIRECT(B183 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A183","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A187","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M189:Q189)","v":0},null,{"$f":"R189-S189","v":0},0,null,null,{"$f":"SUM(V189:W189)","v":0},{"$f":"U189+X189","v":0},null,null,{"$f":"Y189+Z189+AA189","v":0},{"$f":"AB189-U189","v":0},0,null,null,{"$f":"SUM(AE189:AF189)","v":0},{"$f":"AD189+AG189","v":0},null,null,{"$f":"AH189+AI189+AJ189","v":0},{"$f":"AK189-AD189","v":0},0,null,null,{"$f":"SUM(AN189:AO189)","v":0},{"$f":"AM189+AP189","v":0},null,null,{"$f":"AQ189+AR189+AS189","v":0},{"$f":"AT189-AM189","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M190:Q190)","v":0},null,{"$f":"R190-S190","v":0},0,null,null,{"$f":"SUM(V190:W190)","v":0},0,null,null,{"$f":"Y190+Z190+AA190","v":0},0,0,null,null,{"$f":"SUM(AE190:AF190)","v":0},0,null,null,{"$f":"AH190+AI190+AJ190","v":0},0,0,null,null,{"$f":"SUM(AN190:AO190)","v":0},0,null,null,{"$f":"AQ190+AR190+AS190","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M198:Q198)","v":0},null,{"$f":"R198-S198","v":0},0,null,null,{"$f":"SUM(V198:W198)","v":0},{"$f":"U198+X198","v":0},null,null,{"$f":"Y198+Z198+AA198","v":0},{"$f":"AB198-U198","v":0},0,null,null,{"$f":"SUM(AE198:AF198)","v":0},{"$f":"AD198+AG198","v":0},null,null,{"$f":"AH198+AI198+AJ198","v":0},{"$f":"AK198-AD198","v":0},0,null,null,{"$f":"SUM(AN198:AO198)","v":0},{"$f":"AM198+AP198","v":0},null,null,{"$f":"AQ198+AR198+AS198","v":0},{"$f":"AT198-AM198","v":0}]
[{"$f":"A197","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F183,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R189:R198)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(T189:T198)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(X189:X198)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AB189:AB198)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AG189:AG198)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AK189:AK198)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AP189:AP198)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AT189:AT198)","v":0},{"$f":"SUM(AU189:AU198)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I200-SUM(I189:I198)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S200-SUM(S189:S198)","v":0},null,{"$f":"+U200-SUM(U189:U198)","v":0},{"$f":"+V200-SUM(V189:V198)","v":0},{"$f":"+W200-SUM(W189:W198)","v":0},null,null,{"$f":"(Z200+AA200)-SUM(Z189:AA198)","v":0},null,null,null,{"$f":"+AD200-SUM(AD189:AD198)","v":0},{"$f":"+AE200-SUM(AE189:AE198)","v":0},{"$f":"+AF200-SUM(AF189:AF198)","v":0},null,null,{"$f":"(AI200+AJ200)-SUM(AI189:AJ198)","v":0},null,null,null,{"$f":"+AM200-SUM(AM189:AM198)","v":0},{"$f":"+AN200-SUM(AN189:AN198)","v":0},{"$f":"+AO200-SUM(AO189:AO198)","v":0},null,null,{"$f":"(AR200+AS200)-SUM(AR189:AS198)","v":0}]
[0]
[0]
[{"$f":"A201","v":0}]
[{"$f":"IF((LEN($F205)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F205,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F205,CG_Names,0)),\"\")","v":""},{"$f":"+$F$38","v":0}]
[{"$f":"A205","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B205&\"!$E$47:$E$71\"),MATCH(F206,INDIRECT(B205 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A205","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A209","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M211:Q211)","v":0},null,{"$f":"R211-S211","v":0},0,null,null,{"$f":"SUM(V211:W211)","v":0},{"$f":"U211+X211","v":0},null,null,{"$f":"Y211+Z211+AA211","v":0},{"$f":"AB211-U211","v":0},0,null,null,{"$f":"SUM(AE211:AF211)","v":0},{"$f":"AD211+AG211","v":0},null,null,{"$f":"AH211+AI211+AJ211","v":0},{"$f":"AK211-AD211","v":0},0,null,null,{"$f":"SUM(AN211:AO211)","v":0},{"$f":"AM211+AP211","v":0},null,null,{"$f":"AQ211+AR211+AS211","v":0},{"$f":"AT211-AM211","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M212:Q212)","v":0},null,{"$f":"R212-S212","v":0},0,null,null,{"$f":"SUM(V212:W212)","v":0},0,null,null,{"$f":"Y212+Z212+AA212","v":0},0,0,null,null,{"$f":"SUM(AE212:AF212)","v":0},0,null,null,{"$f":"AH212+AI212+AJ212","v":0},0,0,null,null,{"$f":"SUM(AN212:AO212)","v":0},0,null,null,{"$f":"AQ212+AR212+AS212","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M220:Q220)","v":0},null,{"$f":"R220-S220","v":0},0,null,null,{"$f":"SUM(V220:W220)","v":0},{"$f":"U220+X220","v":0},null,null,{"$f":"Y220+Z220+AA220","v":0},{"$f":"AB220-U220","v":0},0,null,null,{"$f":"SUM(AE220:AF220)","v":0},{"$f":"AD220+AG220","v":0},null,null,{"$f":"AH220+AI220+AJ220","v":0},{"$f":"AK220-AD220","v":0},0,null,null,{"$f":"SUM(AN220:AO220)","v":0},{"$f":"AM220+AP220","v":0},null,null,{"$f":"AQ220+AR220+AS220","v":0},{"$f":"AT220-AM220","v":0}]
[{"$f":"A219","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F205,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R211:R220)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(T211:T220)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(X211:X220)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AB211:AB220)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AG211:AG220)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AK211:AK220)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AP211:AP220)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AT211:AT220)","v":0},{"$f":"SUM(AU211:AU220)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I222-SUM(I211:I220)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S222-SUM(S211:S220)","v":0},null,{"$f":"+U222-SUM(U211:U220)","v":0},{"$f":"+V222-SUM(V211:V220)","v":0},{"$f":"+W222-SUM(W211:W220)","v":0},null,null,{"$f":"(Z222+AA222)-SUM(Z211:AA220)","v":0},null,null,null,{"$f":"+AD222-SUM(AD211:AD220)","v":0},{"$f":"+AE222-SUM(AE211:AE220)","v":0},{"$f":"+AF222-SUM(AF211:AF220)","v":0},null,null,{"$f":"(AI222+AJ222)-SUM(AI211:AJ220)","v":0},null,null,null,{"$f":"+AM222-SUM(AM211:AM220)","v":0},{"$f":"+AN222-SUM(AN211:AN220)","v":0},{"$f":"+AO222-SUM(AO211:AO220)","v":0},null,null,{"$f":"(AR222+AS222)-SUM(AR211:AS220)","v":0}]
[0]
[0]
[{"$f":"A223","v":0}]
[{"$f":"IF((LEN($F227)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F227,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F227,CG_Names,0)),\"\")","v":""},{"$f":"+$F$39","v":0}]
[{"$f":"A227","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B227&\"!$E$47:$E$71\"),MATCH(F228,INDIRECT(B227 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A227","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A231","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M233:Q233)","v":0},null,{"$f":"R233-S233","v":0},0,null,null,{"$f":"SUM(V233:W233)","v":0},{"$f":"U233+X233","v":0},null,null,{"$f":"Y233+Z233+AA233","v":0},{"$f":"AB233-U233","v":0},0,null,null,{"$f":"SUM(AE233:AF233)","v":0},{"$f":"AD233+AG233","v":0},null,null,{"$f":"AH233+AI233+AJ233","v":0},{"$f":"AK233-AD233","v":0},0,null,null,{"$f":"SUM(AN233:AO233)","v":0},{"$f":"AM233+AP233","v":0},null,null,{"$f":"AQ233+AR233+AS233","v":0},{"$f":"AT233-AM233","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M234:Q234)","v":0},null,{"$f":"R234-S234","v":0},0,null,null,{"$f":"SUM(V234:W234)","v":0},0,null,null,{"$f":"Y234+Z234+AA234","v":0},0,0,null,null,{"$f":"SUM(AE234:AF234)","v":0},0,null,null,{"$f":"AH234+AI234+AJ234","v":0},0,0,null,null,{"$f":"SUM(AN234:AO234)","v":0},0,null,null,{"$f":"AQ234+AR234+AS234","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M242:Q242)","v":0},null,{"$f":"R242-S242","v":0},0,null,null,{"$f":"SUM(V242:W242)","v":0},{"$f":"U242+X242","v":0},null,null,{"$f":"Y242+Z242+AA242","v":0},{"$f":"AB242-U242","v":0},0,null,null,{"$f":"SUM(AE242:AF242)","v":0},{"$f":"AD242+AG242","v":0},null,null,{"$f":"AH242+AI242+AJ242","v":0},{"$f":"AK242-AD242","v":0},0,null,null,{"$f":"SUM(AN242:AO242)","v":0},{"$f":"AM242+AP242","v":0},null,null,{"$f":"AQ242+AR242+AS242","v":0},{"$f":"AT242-AM242","v":0}]
[{"$f":"A241","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F227,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R233:R242)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(T233:T242)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(X233:X242)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AB233:AB242)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AG233:AG242)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AK233:AK242)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AP233:AP242)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AT233:AT242)","v":0},{"$f":"SUM(AU233:AU242)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I244-SUM(I233:I242)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S244-SUM(S233:S242)","v":0},null,{"$f":"+U244-SUM(U233:U242)","v":0},{"$f":"+V244-SUM(V233:V242)","v":0},{"$f":"+W244-SUM(W233:W242)","v":0},null,null,{"$f":"(Z244+AA244)-SUM(Z233:AA242)","v":0},null,null,null,{"$f":"+AD244-SUM(AD233:AD242)","v":0},{"$f":"+AE244-SUM(AE233:AE242)","v":0},{"$f":"+AF244-SUM(AF233:AF242)","v":0},null,null,{"$f":"(AI244+AJ244)-SUM(AI233:AJ242)","v":0},null,null,null,{"$f":"+AM244-SUM(AM233:AM242)","v":0},{"$f":"+AN244-SUM(AN233:AN242)","v":0},{"$f":"+AO244-SUM(AO233:AO242)","v":0},null,null,{"$f":"(AR244+AS244)-SUM(AR233:AS242)","v":0}]
[0]
[0]
[{"$f":"A245","v":0}]
[{"$f":"IF((LEN($F249)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F249,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F249,CG_Names,0)),\"\")","v":""},{"$f":"+$F$40","v":0}]
[{"$f":"A249","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B249&\"!$E$47:$E$71\"),MATCH(F250,INDIRECT(B249 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A249","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A253","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M255:Q255)","v":0},null,{"$f":"R255-S255","v":0},0,null,null,{"$f":"SUM(V255:W255)","v":0},{"$f":"U255+X255","v":0},null,null,{"$f":"Y255+Z255+AA255","v":0},{"$f":"AB255-U255","v":0},0,null,null,{"$f":"SUM(AE255:AF255)","v":0},{"$f":"AD255+AG255","v":0},null,null,{"$f":"AH255+AI255+AJ255","v":0},{"$f":"AK255-AD255","v":0},0,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M256:Q256)","v":0},null,{"$f":"R256-S256","v":0},0,null,null,{"$f":"SUM(V256:W256)","v":0},0,null,null,{"$f":"Y256+Z256+AA256","v":0},0,0,null,null,{"$f":"SUM(AE256:AF256)","v":0},0,null,null,{"$f":"AH256+AI256+AJ256","v":0},0,0,null,null,{"$f":"SUM(AN256:AO256)","v":0},0,null,null,{"$f":"AQ256+AR256+AS256","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M264:Q264)","v":0},null,{"$f":"R264-S264","v":0},0,null,null,{"$f":"SUM(V264:W264)","v":0},{"$f":"U264+X264","v":0},null,null,{"$f":"Y264+Z264+AA264","v":0},{"$f":"AB264-U264","v":0},0,null,null,{"$f":"SUM(AE264:AF264)","v":0},{"$f":"AD264+AG264","v":0},null,null,{"$f":"AH264+AI264+AJ264","v":0},{"$f":"AK264-AD264","v":0},0,null,null,{"$f":"SUM(AN264:AO264)","v":0},{"$f":"AM264+AP264","v":0},null,null,{"$f":"AQ264+AR264+AS264","v":0},{"$f":"AT264-AM264","v":0}]
[{"$f":"A263","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F249,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R255:R264)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(T255:T264)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(X255:X264)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AB255:AB264)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AG255:AG264)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AK255:AK264)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AP255:AP264)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AT255:AT264)","v":0},{"$f":"SUM(AU255:AU264)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I266-SUM(I255:I264)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S266-SUM(S255:S264)","v":0},null,{"$f":"+U266-SUM(U255:U264)","v":0},{"$f":"+V266-SUM(V255:V264)","v":0},{"$f":"+W266-SUM(W255:W264)","v":0},null,null,{"$f":"(Z266+AA266)-SUM(Z255:AA264)","v":0},null,null,null,{"$f":"+AD266-SUM(AD255:AD264)","v":0},{"$f":"+AE266-SUM(AE255:AE264)","v":0},{"$f":"+AF266-SUM(AF255:AF264)","v":0},null,null,{"$f":"(AI266+AJ266)-SUM(AI255:AJ264)","v":0},null,null,null,{"$f":"+AM266-SUM(AM255:AM264)","v":0},{"$f":"+AN266-SUM(AN255:AN264)","v":0},{"$f":"+AO266-SUM(AO255:AO264)","v":0},null,null,{"$f":"(AR266+AS266)-SUM(AR255:AS264)","v":0}]
[0]
[0]
[{"$f":"A267","v":0}]
[{"$f":"IF((LEN($F271)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F271,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F271,CG_Names,0)),\"\")","v":""},{"$f":"+$F$41","v":0}]
[{"$f":"A271","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B271&\"!$E$47:$E$71\"),MATCH(F272,INDIRECT(B271 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A271","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A275","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M277:Q277)","v":0},null,{"$f":"R277-S277","v":0},0,null,null,{"$f":"SUM(V277:W277)","v":0},{"$f":"U277+X277","v":0},null,null,{"$f":"Y277+Z277+AA277","v":0},{"$f":"AB277-U277","v":0},0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,{"$f":"AH277+AI277+AJ277","v":0},{"$f":"AK277-AD277","v":0},0,null,null,{"$f":"SUM(AN277:AO277)","v":0},{"$f":"AM277+AP277","v":0},null,null,{"$f":"AQ277+AR277+AS277","v":0},{"$f":"AT277-AM277","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M278:Q278)","v":0},null,{"$f":"R278-S278","v":0},0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,{"$f":"Y278+Z278+AA278","v":0},0,0,null,null,{"$f":"SUM(AE278:AF278)","v":0},0,null,null,{"$f":"AH278+AI278+AJ278","v":0},0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,{"$f":"AQ278+AR278+AS278","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M286:Q286)","v":0},null,{"$f":"R286-S286","v":0},0,null,null,{"$f":"SUM(V286:W286)","v":0},{"$f":"U286+X286","v":0},null,null,{"$f":"Y286+Z286+AA286","v":0},{"$f":"AB286-U286","v":0},0,null,null,{"$f":"SUM(AE286:AF286)","v":0},{"$f":"AD286+AG286","v":0},null,null,{"$f":"AH286+AI286+AJ286","v":0},{"$f":"AK286-AD286","v":0},0,null,null,{"$f":"SUM(AN286:AO286)","v":0},{"$f":"AM286+AP286","v":0},null,null,{"$f":"AQ286+AR286+AS286","v":0},{"$f":"AT286-AM286","v":0}]
[{"$f":"A285","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F271,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R277:R286)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(T277:T286)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(X277:X286)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AB277:AB286)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AG277:AG286)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AK277:AK286)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AP277:AP286)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AT277:AT286)","v":0},{"$f":"SUM(AU277:AU286)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I288-SUM(I277:I286)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S288-SUM(S277:S286)","v":0},null,{"$f":"+U288-SUM(U277:U286)","v":0},{"$f":"+V288-SUM(V277:V286)","v":0},{"$f":"+W288-SUM(W277:W286)","v":0},null,null,{"$f":"(Z288+AA288)-SUM(Z277:AA286)","v":0},null,null,null,{"$f":"+AD288-SUM(AD277:AD286)","v":0},{"$f":"+AE288-SUM(AE277:AE286)","v":0},{"$f":"+AF288-SUM(AF277:AF286)","v":0},null,null,{"$f":"(AI288+AJ288)-SUM(AI277:AJ286)","v":0},null,null,null,{"$f":"+AM288-SUM(AM277:AM286)","v":0},{"$f":"+AN288-SUM(AN277:AN286)","v":0},{"$f":"+AO288-SUM(AO277:AO286)","v":0},null,null,{"$f":"(AR288+AS288)-SUM(AR277:AS286)","v":0}]
[0]
[0]
[{"$f":"A289","v":0}]
[{"$f":"IF((LEN($F293)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F293,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F293,CG_Names,0)),\"\")","v":""},{"$f":"+$F$42","v":0}]
[{"$f":"A293","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B293&\"!$E$47:$E$71\"),MATCH(F294,INDIRECT(B293 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A293","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A297","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,{"$f":"SUM(V299:W299)","v":0},{"$f":"U299+X299","v":0},null,null,{"$f":"Y299+Z299+AA299","v":0},{"$f":"AB299-U299","v":0},0,null,null,{"$f":"SUM(AE299:AF299)","v":0},{"$f":"AD299+AG299","v":0},null,null,{"$f":"AH299+AI299+AJ299","v":0},{"$f":"AK299-AD299","v":0},0,null,null,{"$f":"SUM(AN299:AO299)","v":0},{"$f":"AM299+AP299","v":0},null,null,{"$f":"AQ299+AR299+AS299","v":0},{"$f":"AT299-AM299","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M300:Q300)","v":0},null,{"$f":"R300-S300","v":0},0,null,null,{"$f":"SUM(V300:W300)","v":0},0,null,null,{"$f":"Y300+Z300+AA300","v":0},0,0,null,null,{"$f":"SUM(AE300:AF300)","v":0},0,null,null,{"$f":"AH300+AI300+AJ300","v":0},0,0,null,null,{"$f":"SUM(AN300:AO300)","v":0},0,null,null,{"$f":"AQ300+AR300+AS300","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M308:Q308)","v":0},null,{"$f":"R308-S308","v":0},0,null,null,{"$f":"SUM(V308:W308)","v":0},{"$f":"U308+X308","v":0},null,null,{"$f":"Y308+Z308+AA308","v":0},{"$f":"AB308-U308","v":0},0,null,null,{"$f":"SUM(AE308:AF308)","v":0},{"$f":"AD308+AG308","v":0},null,null,{"$f":"AH308+AI308+AJ308","v":0},{"$f":"AK308-AD308","v":0},0,null,null,{"$f":"SUM(AN308:AO308)","v":0},{"$f":"AM308+AP308","v":0},null,null,{"$f":"AQ308+AR308+AS308","v":0},{"$f":"AT308-AM308","v":0}]
[{"$f":"A307","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F293,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R299:R308)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(T299:T308)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(X299:X308)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AB299:AB308)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AG299:AG308)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AK299:AK308)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AP299:AP308)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AT299:AT308)","v":0},{"$f":"SUM(AU299:AU308)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I310-SUM(I299:I308)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S310-SUM(S299:S308)","v":0},null,{"$f":"+U310-SUM(U299:U308)","v":0},{"$f":"+V310-SUM(V299:V308)","v":0},{"$f":"+W310-SUM(W299:W308)","v":0},null,null,{"$f":"(Z310+AA310)-SUM(Z299:AA308)","v":0},null,null,null,{"$f":"+AD310-SUM(AD299:AD308)","v":0},{"$f":"+AE310-SUM(AE299:AE308)","v":0},{"$f":"+AF310-SUM(AF299:AF308)","v":0},null,null,{"$f":"(AI310+AJ310)-SUM(AI299:AJ308)","v":0},null,null,null,{"$f":"+AM310-SUM(AM299:AM308)","v":0},{"$f":"+AN310-SUM(AN299:AN308)","v":0},{"$f":"+AO310-SUM(AO299:AO308)","v":0},null,null,{"$f":"(AR310+AS310)-SUM(AR299:AS308)","v":0}]
[0]
[0]
[{"$f":"A311","v":0}]
[{"$f":"IF((LEN($F315)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F315,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F315,CG_Names,0)),\"\")","v":""},{"$f":"+$F$43","v":0}]
[{"$f":"A315","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B315&\"!$E$47:$E$71\"),MATCH(F316,INDIRECT(B315 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A315","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A319","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M321:Q321)","v":0},null,{"$f":"R321-S321","v":0},0,null,null,{"$f":"SUM(V321:W321)","v":0},{"$f":"U321+X321","v":0},null,null,{"$f":"Y321+Z321+AA321","v":0},{"$f":"AB321-U321","v":0},0,null,null,{"$f":"SUM(AE321:AF321)","v":0},{"$f":"AD321+AG321","v":0},null,null,{"$f":"AH321+AI321+AJ321","v":0},{"$f":"AK321-AD321","v":0},0,null,null,{"$f":"SUM(AN321:AO321)","v":0},{"$f":"AM321+AP321","v":0},null,null,{"$f":"AQ321+AR321+AS321","v":0},{"$f":"AT321-AM321","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M322:Q322)","v":0},null,{"$f":"R322-S322","v":0},0,null,null,{"$f":"SUM(V322:W322)","v":0},0,null,null,{"$f":"Y322+Z322+AA322","v":0},0,0,null,null,{"$f":"SUM(AE322:AF322)","v":0},0,null,null,{"$f":"AH322+AI322+AJ322","v":0},0,0,null,null,{"$f":"SUM(AN322:AO322)","v":0},0,null,null,{"$f":"AQ322+AR322+AS322","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M330:Q330)","v":0},null,{"$f":"R330-S330","v":0},0,null,null,{"$f":"SUM(V330:W330)","v":0},{"$f":"U330+X330","v":0},null,null,{"$f":"Y330+Z330+AA330","v":0},{"$f":"AB330-U330","v":0},0,null,null,{"$f":"SUM(AE330:AF330)","v":0},{"$f":"AD330+AG330","v":0},null,null,{"$f":"AH330+AI330+AJ330","v":0},{"$f":"AK330-AD330","v":0},0,null,null,{"$f":"SUM(AN330:AO330)","v":0},{"$f":"AM330+AP330","v":0},null,null,{"$f":"AQ330+AR330+AS330","v":0},{"$f":"AT330-AM330","v":0}]
[{"$f":"A329","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F315,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R321:R330)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(T321:T330)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(X321:X330)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AB321:AB330)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AG321:AG330)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AK321:AK330)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AP321:AP330)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AT321:AT330)","v":0},{"$f":"SUM(AU321:AU330)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I332-SUM(I321:I330)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S332-SUM(S321:S330)","v":0},null,{"$f":"+U332-SUM(U321:U330)","v":0},{"$f":"+V332-SUM(V321:V330)","v":0},{"$f":"+W332-SUM(W321:W330)","v":0},null,null,{"$f":"(Z332+AA332)-SUM(Z321:AA330)","v":0},null,null,null,{"$f":"+AD332-SUM(AD321:AD330)","v":0},{"$f":"+AE332-SUM(AE321:AE330)","v":0},{"$f":"+AF332-SUM(AF321:AF330)","v":0},null,null,{"$f":"(AI332+AJ332)-SUM(AI321:AJ330)","v":0},null,null,null,{"$f":"+AM332-SUM(AM321:AM330)","v":0},{"$f":"+AN332-SUM(AN321:AN330)","v":0},{"$f":"+AO332-SUM(AO321:AO330)","v":0},null,null,{"$f":"(AR332+AS332)-SUM(AR321:AS330)","v":0}]
[0]
[0]
[{"$f":"A333","v":0}]
[{"$f":"IF((LEN($F337)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F337,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F337,CG_Names,0)),\"\")","v":""},{"$f":"+$F$44","v":0}]
[{"$f":"A337","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B337&\"!$E$47:$E$71\"),MATCH(F338,INDIRECT(B337 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A337","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A341","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"Y343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AH343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AQ343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M344:Q344)","v":0},null,{"$f":"R344-S344","v":0},0,null,null,{"$f":"SUM(V344:W344)","v":0},0,null,null,{"$f":"Y344+Z344+AA344","v":0},0,0,null,null,{"$f":"SUM(AE344:AF344)","v":0},0,null,null,{"$f":"AH344+AI344+AJ344","v":0},0,0,null,null,{"$f":"SUM(AN344:AO344)","v":0},0,null,null,{"$f":"AQ344+AR344+AS344","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M352:Q352)","v":0},null,{"$f":"R352-S352","v":0},0,null,null,{"$f":"SUM(V352:W352)","v":0},{"$f":"U352+X352","v":0},null,null,{"$f":"Y352+Z352+AA352","v":0},{"$f":"AB352-U352","v":0},0,null,null,{"$f":"SUM(AE352:AF352)","v":0},{"$f":"AD352+AG352","v":0},null,null,{"$f":"AH352+AI352+AJ352","v":0},{"$f":"AK352-AD352","v":0},0,null,null,{"$f":"SUM(AN352:AO352)","v":0},{"$f":"AM352+AP352","v":0},null,null,{"$f":"AQ352+AR352+AS352","v":0},{"$f":"AT352-AM352","v":0}]
[{"$f":"A351","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F337,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R343:R352)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(T343:T352)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(X343:X352)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AB343:AB352)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AG343:AG352)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AK343:AK352)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AP343:AP352)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AT343:AT352)","v":0},{"$f":"SUM(AU343:AU352)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I354-SUM(I343:I352)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S354-SUM(S343:S352)","v":0},null,{"$f":"+U354-SUM(U343:U352)","v":0},{"$f":"+V354-SUM(V343:V352)","v":0},{"$f":"+W354-SUM(W343:W352)","v":0},null,null,{"$f":"(Z354+AA354)-SUM(Z343:AA352)","v":0},null,null,null,{"$f":"+AD354-SUM(AD343:AD352)","v":0},{"$f":"+AE354-SUM(AE343:AE352)","v":0},{"$f":"+AF354-SUM(AF343:AF352)","v":0},null,null,{"$f":"(AI354+AJ354)-SUM(AI343:AJ352)","v":0},null,null,null,{"$f":"+AM354-SUM(AM343:AM352)","v":0},{"$f":"+AN354-SUM(AN343:AN352)","v":0},{"$f":"+AO354-SUM(AO343:AO352)","v":0},null,null,{"$f":"(AR354+AS354)-SUM(AR343:AS352)","v":0}]
[0]
[0]
[{"$f":"A355","v":0}]
[{"$f":"IF((LEN($F359)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F359,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F359,CG_Names,0)),\"\")","v":""},{"$f":"+$F$45","v":0}]
[{"$f":"A359","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B359&\"!$E$47:$E$71\"),MATCH(F360,INDIRECT(B359 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"A359","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reprioritisation",null,null,"Reprioritised indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reprioritisation",null,null,"Reprioritised planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total indicative baseline reprioritisation",null,null,null,null,null,null,"Reprioritisation",null,"Total planning baseline \nreprioritisation"]
[{"$f":"A360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A363","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M365:Q365)","v":0},null,{"$f":"R365-S365","v":0},0,null,null,{"$f":"SUM(V365:W365)","v":0},{"$f":"U365+X365","v":0},null,null,{"$f":"Y365+Z365+AA365","v":0},{"$f":"AB365-U365","v":0},0,null,null,{"$f":"SUM(AE365:AF365)","v":0},{"$f":"AD365+AG365","v":0},null,null,{"$f":"AH365+AI365+AJ365","v":0},{"$f":"AK365-AD365","v":0},0,null,null,{"$f":"SUM(AN365:AO365)","v":0},{"$f":"AM365+AP365","v":0},null,null,{"$f":"AQ365+AR365+AS365","v":0},{"$f":"AT365-AM365","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M366:Q366)","v":0},null,{"$f":"R366-S366","v":0},0,null,null,{"$f":"SUM(V366:W366)","v":0},0,null,null,{"$f":"Y366+Z366+AA366","v":0},0,0,null,null,{"$f":"SUM(AE366:AF366)","v":0},0,null,null,{"$f":"AH366+AI366+AJ366","v":0},0,0,null,null,{"$f":"SUM(AN366:AO366)","v":0},0,null,null,{"$f":"AQ366+AR366+AS366","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M374:Q374)","v":0},null,{"$f":"R374-S374","v":0},0,null,null,{"$f":"SUM(V374:W374)","v":0},{"$f":"U374+X374","v":0},null,null,{"$f":"Y374+Z374+AA374","v":0},{"$f":"AB374-U374","v":0},0,null,null,{"$f":"SUM(AE374:AF374)","v":0},{"$f":"AD374+AG374","v":0},null,null,{"$f":"AH374+AI374+AJ374","v":0},{"$f":"AK374-AD374","v":0},0,null,null,{"$f":"SUM(AN374:AO374)","v":0},{"$f":"AM374+AP374","v":0},null,null,{"$f":"AQ374+AR374+AS374","v":0},{"$f":"AT374-AM374","v":0}]
[{"$f":"A373","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F359,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R365:R374)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(T365:T374)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(X365:X374)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AB365:AB374)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AG365:AG374)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AK365:AK374)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AP365:AP374)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AT365:AT374)","v":0},{"$f":"SUM(AU365:AU374)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I376-SUM(I365:I374)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S376-SUM(S365:S374)","v":0},null,{"$f":"+U376-SUM(U365:U374)","v":0},{"$f":"+V376-SUM(V365:V374)","v":0},{"$f":"+W376-SUM(W365:W374)","v":0},null,null,{"$f":"(Z376+AA376)-SUM(Z365:AA374)","v":0},null,null,null,{"$f":"+AD376-SUM(AD365:AD374)","v":0},{"$f":"+AE376-SUM(AE365:AE374)","v":0},{"$f":"+AF376-SUM(AF365:AF374)","v":0},null,null,{"$f":"(AI376+AJ376)-SUM(AI365:AJ374)","v":0},null,null,null,{"$f":"+AM376-SUM(AM365:AM374)","v":0},{"$f":"+AN376-SUM(AN365:AN374)","v":0},{"$f":"+AO376-SUM(AO365:AO374)","v":0},null,null,{"$f":"(AR376+AS376)-SUM(AR365:AS374)","v":0}]
[0]
[0]
[{"$f":"A377","v":0}]

{"sheet":"Bids - Summary","index":23,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":true,"merged":[[9,5,9,13],[11,12,11,13]]}
[]
[]
[]
[]
[]
[1,null,null,null,null,"Vote no.",null,null,{"$f":"MyVoteNo","v":19}]
[1,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[1]
[1]
[1,null,null,null,null,"Policy programmes / projects and cost pressures (which cannot be accommodated in the existing baseline after proposed reprioritisation has been factored in)\nper Programme and Economic classification"]
[1]
[1,null,null,null,null,"Name of programme / project","Brief description of \nprogramme / project requiring funding","Brief description of how the programme / project links to the MTSF","Type of project","Outcome to which new policy requirement is aligned","Programme","Economic classification","Bid proposal amount\nR thousand"]
[1,null,null,null,null,null,null,null,null,null,null,null,"2017/18","2018/19"]
[null,null,null,null,1,"Technical Support and Development Finance","Project Preparation Facility (PPF) ","The 2015 Meduim Term Budget Policy Statement (MTBPS) re-iterated that a Project Preparation Facility was being established to support eligible municipalities (including metros) to build a robust pipeline of well-designed, catalytic projects for implementation over the medium term.","Expansion of existing project","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE","Technical Support and Development Finance","Current Transfers and subsidies - Provinces and municipalities",75000000,150000000]
[null,null,null,null,2,"International Financial Relations","Brazil Russia India China South Africa (BRICS) Development Bank","To mobilize resources for infrastructure and sustainable development projects in BRICS and other emerging markets and developing countries to complement the existing efforts of multilateral and regional financial institutions for global growth and development.","New project","OUTCOME 11: CREATE A BETTER SOUTH AFRICA, A BETTER AFRICA AND A BETTER WORLD","International Financial Relations","Current Transfers and subsidies - Foreign governments and international organisations",3900000000,3900000000]
[null,null,null,null,3]
[null,null,null,null,4]
[null,null,null,null,5]
[null,null,null,null,6]
[null,null,null,null,7]
[null,null,null,null,8]
[null,null,null,null,9]
[null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M14:M23)","v":3975000000},{"$f":"+SUM(N14:N23)","v":4050000000}]

{"sheet":"Bids......","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Grants Admin","index":25,"n_rows":500,"n_cols":44,"rows_kept":500,"cut":false,"hidden":false,"merged":[[489,5,489,8],[490,5,490,8],[465,5,465,8],[481,6,481,8],[482,6,482,8],[485,5,485,8],[487,5,487,8],[488,5,488,8],[456,6,456,8],[457,6,457,8],[460,5,460,8],[462,5,462,8],[463,5,463,8],[464,5,464,8],[432,6,432,8],[435,5,435,8],[437,5,437,8],[438,5,438,8],[439,5,439,8],[440,5,440,8],[410,5,410,8],[412,5,412,8],[413,5,413,8],[414,5,414,8],[415,5,415,8],[431,6,431,8],[407,6,407,8],[356,6,356,8],[357,6,357,8],[360,5,360,8],[362,5,362,8],[363,5,363,8],[364,5,364,8],[382,6,382,8],[385,5,385,8],[387,5,387,8],[388,5,388,8],[389,5,389,8],[390,5,390,8],[406,6,406,8],[381,6,381,8],[365,5,365,8],[338,5,338,8],[339,5,339,8],[340,5,340,8],[315,5,315,8],[331,6,331,8],[88,5,88,8],[89,5,89,8],[90,5,90,8],[106,6,106,8],[132,6,132,8],[135,5,135,8],[312,5,312,8],[313,5,313,8],[314,5,314,8],[281,6,281,8],[282,6,282,8],[285,5,285,8],[287,5,287,8],[310,5,310,8],[288,5,288,8],[289,5,289,8],[131,6,131,8],[232,6,232,8],[235,5,235,8],[332,6,332,8],[335,5,335,8],[337,5,337,8],[165,5,165,8],[181,6,181,8],[182,6,182,8],[185,5,185,8],[187,5,187,8],[188,5,188,8],[290,5,290,8],[306,6,306,8],[307,6,307,8],[237,5,237,8],[238,5,238,8],[239,5,239,8],[240,5,240,8],[256,6,256,8],[215,5,215,8],[231,6,231,8],[265,5,265,8],[207,6,207,8],[210,5,210,8],[264,5,264,8],[257,6,257,8],[3,5,3,8],[6,6,6,8],[7,6,7,8],[10,5,10,8],[12,5,12,8],[115,5,115,8],[110,5,110,8],[112,5,112,8],[113,5,113,8],[114,5,114,8],[65,5,65,8],[81,6,81,8],[82,6,82,8],[85,5,85,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[56,6,56,8],[57,6,57,8],[39,5,39,8],[40,5,40,8],[60,5,60,8],[62,5,62,8],[63,5,63,8],[31,6,31,8],[38,5,38,8],[107,6,107,8],[137,5,137,8],[138,5,138,8],[139,5,139,8],[189,5,189,8],[190,5,190,8],[87,5,87,8],[64,5,64,8],[32,6,32,8],[35,5,35,8],[37,5,37,8],[163,5,163,8],[140,5,140,8],[260,5,260,8],[156,6,156,8],[157,6,157,8],[160,5,160,8],[162,5,162,8],[262,5,262,8],[263,5,263,8],[164,5,164,8],[212,5,212,8],[213,5,213,8],[214,5,214,8],[206,6,206,8]]}
[]
[null,null,null,null,null,{"$f":"MyDeptName","v":"Defence And Military Veterans"},{"$f":"MyVoteNo","v":19}]
[]
[null,null,null,null,null,"CONDITIONAL GRANTS AND ALLOCATIONS-IN-KIND TO PROVINCES AND MUNICIPALITIES (Direct conditional grants and indirect grants): \nADMINISTRATION AND GRANT MANAGEMENT COSTS (Current/ Capital Payments)"]
[]
[]
[null,null,{"$f":"MATCH($G7,'Function shifts'!$Z$10:$AO$10,0)","v":9},1,null,"Programme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
[null,null,null,null,null,"Subprogramme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Administration","National Health Insurance, Health Planning and Systems Enablement","HIV and AIDS, Tuberculosis, and Maternal and Child Health","Primary Health Care Services","Hospitals, Tertiary Health Services and Human Resource Development","Health Regulation and Compliance Management",0,0,0,0,0,0,0,0,0,"Direct_charges"]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministry","Programme Management","Programme Management","Programme Management","Programme Management","Programme Management",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Grants administered with these funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","Technical Policy and Planning","HIV and AIDS","District Health Services","Health Facilities Infrastructure Management","Food Control",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Services","Health Information Management, Monitoring and Evaluation","Tuberculosis","Communicable Diseases","Tertiary Health Care Planning and Policy","Pharmaceutical Trade and Product Regulation",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Forensic Chemistry Laboratories",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Violence, Trauma and EMS",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Economic classification",{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G22:G23)","v":0},{"$f":"SUM(H22:H23)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G22:G24)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MATCH($G32,'Function shifts'!$Z$10:$AO$10,0)","v":9},2,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G47:G48)","v":0},{"$f":"SUM(H47:H48)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G47:G49)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G57,'Function shifts'!$Z$10:$AO$10,0)","v":9},3,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G72:G73)","v":0},{"$f":"SUM(H72:H73)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G72:G74)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G82,'Function shifts'!$Z$10:$AO$10,0)","v":9},4,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G97:G98)","v":0},{"$f":"SUM(H97:H98)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G97:G99)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G107,'Function shifts'!$Z$10:$AO$10,0)","v":9},5,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G122:G123)","v":0},{"$f":"SUM(H122:H123)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G122:G124)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G132,'Function shifts'!$Z$10:$AO$10,0)","v":9},6,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G147:G148)","v":0},{"$f":"SUM(H147:H148)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G147:G149)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G157,'Function shifts'!$Z$10:$AO$10,0)","v":9},7,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G172:G173)","v":0},{"$f":"SUM(H172:H173)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G172:G174)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G182,'Function shifts'!$Z$10:$AO$10,0)","v":9},8,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G197:G198)","v":0},{"$f":"SUM(H197:H198)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G197:G199)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G207,'Function shifts'!$Z$10:$AO$10,0)","v":9},9,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G222:G223)","v":0},{"$f":"SUM(H222:H223)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G222:G224)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G232,'Function shifts'!$Z$10:$AO$10,0)","v":9},10,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G247:G248)","v":0},{"$f":"SUM(H247:H248)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G247:G249)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G257,'Function shifts'!$Z$10:$AO$10,0)","v":9},11,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G272:G273)","v":0},{"$f":"SUM(H272:H273)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G272:G274)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G282,'Function shifts'!$Z$10:$AO$10,0)","v":9},12,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G297:G299)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G307,'Function shifts'!$Z$10:$AO$10,0)","v":9},13,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G322:G323)","v":0},{"$f":"SUM(H322:H323)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G322:G324)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G332,'Function shifts'!$Z$10:$AO$10,0)","v":9},14,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G347:G348)","v":0},{"$f":"SUM(H347:H348)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G347:G349)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G357,'Function shifts'!$Z$10:$AO$10,0)","v":9},15,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G372:G373)","v":0},{"$f":"SUM(H372:H373)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G372:G374)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G382,'Function shifts'!$Z$10:$AO$10,0)","v":9},16,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G397:G398)","v":0},{"$f":"SUM(H397:H398)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G397:G399)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G407,'Function shifts'!$Z$10:$AO$10,0)","v":9},17,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G422:G423)","v":0},{"$f":"SUM(H422:H423)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G422:G424)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G432,'Function shifts'!$Z$10:$AO$10,0)","v":9},18,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G447:G448)","v":0},{"$f":"SUM(H447:H448)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G447:G449)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G457,'Function shifts'!$Z$10:$AO$10,0)","v":9},19,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G472:G473)","v":0},{"$f":"SUM(H472:H473)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G472:G474)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G482,'Function shifts'!$Z$10:$AO$10,0)","v":9},20,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2017/18"},{"$f":"+$H$20","v":"2018/19"},{"$f":"+$I$20","v":"2019/20"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G497:G498)","v":0},{"$f":"SUM(H497:H498)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G497:G499)","v":0},0,0]

{"sheet":"Budget Tracking","index":26,"n_rows":2176,"n_cols":96,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[1028,5,1028,6],[1170,5,1170,6],[1312,5,1312,6],[7,5,7,6],[176,5,176,6],[460,5,460,6],[34,5,34,6]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
[]
[null,null,null,null,null,"Summary",null,null,{"$f":"+MyYear0","v":"2016/17"},{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"}]
[null,null,null,null,null,"",null,null,"Main/Adjusted Appropriation","Budget","MTEF","MTEF"]
[]
[null,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[1,null,null,null,1,"ENE 2016 Structure",null,null,{"$f":"$I$142","v":0},{"$f":"$J$142","v":0},{"$f":"$K$142","v":0},{"$f":"$L$142","v":0}]
[1,null,null,null,2,"ENE 2016 according to ENE 2017 Approved structure",null,null,{"$f":"$I$284","v":0},{"$f":"$J$284","v":0},{"$f":"$K$284","v":0},{"$f":"$L$284","v":0}]
[1,null,null,null,3,"Indicative baseline",null,null,{"$f":"$I$426","v":47236465},{"$f":"$J$426","v":48744615},{"$f":"$K$426","v":50725685},{"$f":"$L$426","v":54111101.287361495}]
[1,null,null,null,4,"Function shifts",null,null,{"$f":"$I$568","v":0},{"$f":"$J$568","v":0},{"$f":"$K$568","v":0},{"$f":"$L$568","v":0}]
[1,null,null,null,5,"Non-recurring",null,null,{"$f":"$I$710","v":0},{"$f":"$J$710","v":0},{"$f":"$K$710","v":0},{"$f":"$L$710","v":0}]
[1,null,null,null,6,"Reprioritisation",null,null,{"$f":"$I$852","v":0},{"$f":"$J$852","v":0},{"$f":"$K$852","v":0},{"$f":"$L$852","v":0}]
[1,null,null,null,7,"Budget reductions",null,null,{"$f":"$I$994","v":0},{"$f":"$J$994","v":0},{"$f":"$K$994","v":0},{"$f":"$L$994","v":0}]
[1,null,null,null,8,"Budget increases",null,null,{"$f":"$I$1136","v":0},{"$f":"$J$1136","v":0},{"$f":"$K$1136","v":0},{"$f":"$L$1136","v":0}]
[1,null,null,null,9,"ENE 2017 Revised baseline",null,null,{"$f":"$I$1278","v":47236465},{"$f":"$J$1278","v":48744615},{"$f":"$K$1278","v":50725685},{"$f":"$L$1278","v":54111101.287361495}]
[1,null,null,null,10,{"$f":"Q19","v":0},null,null,{"$f":"$I$1420","v":0},{"$f":"$J$1420","v":0},{"$f":"$K$1420","v":0},{"$f":"$L$1420","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,1,{"$f":"INDEX($F$12:$F$21,E34,1)","v":"ENE 2016 Structure"},null,null,{"$f":"+$I$7","v":"2016/17"},{"$f":"$J$7","v":"2017/18"},{"$f":"+$K$7","v":"2018/19"},{"$f":"+$L$7","v":"2019/20"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(N39)>2,1,0)","v":0},null,null,null,null,{"$f":"+$BL$185","v":"Administration"},null,null,{"$f":"+$BM$185","v":0},{"$f":"+$BN$185","v":0},{"$f":"+$BO$185","v":0}]
[0,null,null,null,null,{"$f":"+$BL$186","v":"Force Employment"},null,null,{"$f":"+$BM$186","v":0},{"$f":"+$BN$186","v":0},{"$f":"+$BO$186","v":0}]
[0,null,null,null,null,{"$f":"+$BL$187","v":"Landward Defence"},null,null,{"$f":"+$BM$187","v":0},{"$f":"+$BN$187","v":0},{"$f":"+$BO$187","v":0}]
[0,null,null,null,null,{"$f":"+$BL$188","v":"Air Defence"},null,null,{"$f":"+$BM$188","v":0},{"$f":"+$BN$188","v":0},{"$f":"+$BO$188","v":0}]
[0,null,null,null,null,{"$f":"+$BL$189","v":"Maritime Defence"},null,null,{"$f":"+$BM$189","v":0},{"$f":"+$BN$189","v":0},{"$f":"+$BO$189","v":0}]
[0,null,null,null,null,{"$f":"+$BL$190","v":"Military Health Support"},null,null,{"$f":"+$BM$190","v":0},{"$f":"+$BN$190","v":0},{"$f":"+$BO$190","v":0}]
[0,null,null,null,null,{"$f":"+$BL$191","v":"Defence Intelligence"},null,null,{"$f":"+$BM$191","v":0},{"$f":"+$BN$191","v":0},{"$f":"+$BO$191","v":0}]
[0,null,null,null,null,{"$f":"+$BL$192","v":"General Support"},null,null,{"$f":"+$BM$192","v":0},{"$f":"+$BN$192","v":0},{"$f":"+$BO$192","v":0}]
[0,null,null,null,null,{"$f":"+$BL$193","v":""},null,null,{"$f":"+$BM$193","v":""},{"$f":"+$BN$193","v":""},{"$f":"+$BO$193","v":""}]
[0,null,null,null,null,{"$f":"+$BL$194","v":""},null,null,{"$f":"+$BM$194","v":""},{"$f":"+$BN$194","v":""},{"$f":"+$BO$194","v":""}]
[0,null,null,null,null,{"$f":"+$BL$195","v":""},null,null,{"$f":"+$BM$195","v":""},{"$f":"+$BN$195","v":""},{"$f":"+$BO$195","v":""}]
[0,null,null,null,null,{"$f":"+$BL$196","v":""},null,null,{"$f":"+$BM$196","v":""},{"$f":"+$BN$196","v":""},{"$f":"+$BO$196","v":""}]
[0,null,null,null,null,{"$f":"+$BL$197","v":""},null,null,{"$f":"+$BM$197","v":""},{"$f":"+$BN$197","v":""},{"$f":"+$BO$197","v":""}]
[0,null,null,null,null,{"$f":"+$BL$198","v":""},null,null,{"$f":"+$BM$198","v":""},{"$f":"+$BN$198","v":""},{"$f":"+$BO$198","v":""}]
[0,null,null,null,null,{"$f":"+$BL$199","v":""},null,null,{"$f":"+$BM$199","v":""},{"$f":"+$BN$199","v":""},{"$f":"+$BO$199","v":""}]
[0]
[1]
[{"$f":"IF(LEN(N56)>2,1,0)","v":0},null,null,null,null,"Total",null,null,{"$f":"+SUM(I39:I53)","v":0},{"$f":"+SUM(J39:J53)","v":0},0]
[{"$f":"IF(LEN(N57)>2,1,0)","v":0},null,null,null,null,"Economic classification"]
[{"$f":"IF(LEN(N58)>2,1,0)","v":0},null,null,null,null,"Current payments",null,null,{"$f":"+I59+I62+I101","v":0},{"$f":"+J59+J62+J101","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q59:T59,\"<>0\")-COUNTBLANK(Q59:T59))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I60:I61)","v":0},{"$f":"+SUM(J60:J61)","v":0},0]
[0,{"$f":"+$G$4&F60","v":"Defence And Military VeteransSalaries and wages"},null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0}]
[0,{"$f":"+$G$4&F61","v":"Defence And Military VeteransSocial contributions"},null,null,null,"Social contributions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I63:I100)","v":0},{"$f":"+SUM(J63:J100)","v":0},0]
[0,{"$f":"+$G$4&F63","v":"Defence And Military VeteransAdministrative fees"},null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransAdvertising",null,null,null,"Advertising",null,null,0,0,0]
[0,"Defence And Military VeteransMinor Assets",null,null,null,"Minor Assets",null,null,0,0,0]
[0,"Defence And Military VeteransAudit costs: External",null,null,null,"Audit costs: External",null,null,0,0,0]
[0,"Defence And Military VeteransBursaries: Employees",null,null,null,"Bursaries: Employees",null,null,0,0,0]
[0,"Defence And Military VeteransCatering: Departmental activities",null,null,null,"Catering: Departmental activities",null,null,0,0,0]
[0,"Defence And Military VeteransCommunication (G&S)",null,null,null,"Communication (G&S)",null,null,0,0,0]
[0,"Defence And Military VeteransComputer services",null,null,null,"Computer services",null,null,0,0,0]
[0,"Defence And Military VeteransConsultants: Business and advisory services",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0]
[0,"Defence And Military VeteransInfrastructure and planning services",null,null,null,"Infrastructure and planning services",null,null,0,0,0]
[0,"Defence And Military VeteransLaboratory services",null,null,null,"Laboratory services",null,null,0,0,0]
[0,"Defence And Military VeteransLegal services (G&S)",null,null,null,"Legal services (G&S)",null,null,0,0,0]
[0,"Defence And Military VeteransScience and technological services",null,null,null,"Science and technological services",null,null,0,0,0]
[0,"Defence And Military VeteransContractors",null,null,null,"Contractors",null,null,0,0,0]
[0,"Defence And Military VeteransAgency and support/outsourced services",null,null,null,"Agency and support/outsourced services",null,null,0,0,0]
[0,"Defence And Military VeteransEntertainment",null,null,null,"Entertainment",null,null,0,0,0]
[0,"Defence And Military VeteransFleet services (including government motor transport)",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0]
[0,"Defence And Military VeteransHousing",null,null,null,"Housing",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Clothing material and accessories",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Farming supplies",null,null,null,"Inventory: Farming supplies",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Food and food supplies",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Fuel, oil and gas",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Learner and teacher support material",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Materials and supplies",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Medical supplies",null,null,null,"Inventory: Medical supplies",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Medicine",null,null,null,"Inventory: Medicine",null,null,0,0,0]
[0,"Defence And Military VeteransMedsas inventory interface",null,null,null,"Medsas inventory interface",null,null,0,0,0]
[0,"Defence And Military VeteransInventory: Other supplies",null,null,null,"Inventory: Other supplies",null,null,0,0,0]
[0,"Defence And Military VeteransConsumable supplies",null,null,null,"Consumable supplies",null,null,0,0,0]
[0,"Defence And Military VeteransConsumables: Stationery, printing and office supplies",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0]
[0,"Defence And Military VeteransOperating leases",null,null,null,"Operating leases",null,null,0,0,0]
[0,"Defence And Military VeteransRental and hiring",null,null,null,"Rental and hiring",null,null,0,0,0]
[0,"Defence And Military VeteransProperty payments",null,null,null,"Property payments",null,null,0,0,0]
[0,"Defence And Military VeteransTransport provided: Departmental activity",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0]
[0,"Defence And Military VeteransTravel and subsistence",null,null,null,"Travel and subsistence",null,null,0,0,0]
[0,"Defence And Military VeteransTraining and development",null,null,null,"Training and development",null,null,0,0,0]
[0,"Defence And Military VeteransOperating payments",null,null,null,"Operating payments",null,null,0,0,0]
[0,"Defence And Military VeteransVenues and facilities",null,null,null,"Venues and facilities",null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I102:I103)","v":0},{"$f":"+SUM(J102:J103)","v":0},{"$f":"+SUM(K102:K103)","v":0}]
[0,{"$f":"+$G$4&F102","v":"Defence And Military VeteransInterest (Incl. interest on unitary payments (PPP))"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransRent on land",null,null,null,"Rent on land",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0}]
[{"$f":"IF(LEN(N104)>2,1,0)","v":0},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I105+I112+I115+I116+I117+I124+I125","v":0},{"$f":"+J105+J112+J115+J116+J117+J124+J125","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q105:T105,\"<>0\")-COUNTBLANK(Q105:T105))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I106+I109","v":0},{"$f":"+J106+J109","v":0},0]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I107:I108)","v":0},{"$f":"+SUM(J107:J108)","v":0},{"$f":"+SUM(K107:K108)","v":0}]
[0,{"$f":"+$G$4&F107","v":"Defence And Military VeteransProvincial Revenue Funds"},null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransProvincial agencies and funds",null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I110:I111)","v":0},{"$f":"+SUM(J110:J111)","v":0},{"$f":"+SUM(K110:K111)","v":0}]
[0,{"$f":"+$G$4&F110","v":"Defence And Military VeteransMunicipal bank accounts"},null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransMunicipal agencies and funds",null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I113:I114)","v":0},{"$f":"+SUM(J113:J114)","v":0},{"$f":"+SUM(K113:K114)","v":0}]
[0,{"$f":"+$G$4&F113","v":"Defence And Military VeteransSocial security funds"},null,null,null,"Social security funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransDepartmental agencies (non-business entities)",null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransHigher education institutions",null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransForeign governments and international organisations",null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I118+I121","v":0},{"$f":"+J118+J121","v":0},0]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I119:I120)","v":0},{"$f":"+SUM(J119:J120)","v":0},{"$f":"+SUM(K119:K120)","v":0}]
[0,{"$f":"+$G$4&F119","v":"Defence And Military VeteransSubsidies on products and production (pc)"},null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0}]
[0,{"$f":"+$G$4&F120","v":"Defence And Military VeteransOther transfers to public corporations"},null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I122:I123)","v":0},{"$f":"+SUM(J122:J123)","v":0},{"$f":"+SUM(K122:K123)","v":0}]
[0,{"$f":"+$G$4&F122","v":"Defence And Military VeteransSubsidies on products and production (pe)"},null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransOther transfers to private enterprises",null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransNon-profit institutions",null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Households",null,null,{"$f":"+SUM(I126:I127)","v":0},{"$f":"+SUM(J126:J127)","v":0},{"$f":"+SUM(K126:K127)","v":0}]
[0,{"$f":"+$G$4&F126","v":"Defence And Military VeteransSocial benefits"},null,null,null,"Social benefits",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransOther transfers to households",null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0}]
[{"$f":"IF(LEN(N128)>2,1,0)","v":0},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I129+I132+SUM(I135:I139)","v":0},{"$f":"+J129+J132+SUM(J135:J139)","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q129:T129,\"<>0\")-COUNTBLANK(Q129:T129))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I130:I131)","v":0},{"$f":"+SUM(J130:J131)","v":0},{"$f":"+SUM(K130:K131)","v":0}]
[0,{"$f":"+$G$4&F130","v":"Defence And Military VeteransBuildings"},null,null,null,"Buildings",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransOther fixed structures",null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I133:I134)","v":0},{"$f":"+SUM(J133:J134)","v":0},{"$f":"+SUM(K133:K134)","v":0}]
[0,{"$f":"+$G$4&F133","v":"Defence And Military VeteransTransport equipment"},null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Defence And Military VeteransOther machinery and equipment",null,null,null,"Other machinery and equipment",null,null,0,0,0]
[0,"Defence And Military VeteransHeritage assets",null,null,null,"Heritage assets",null,null,0,0,0]
[0,"Defence And Military VeteransSpecialised military assets",null,null,null,"Specialised military assets",null,null,0,0,0]
[0,"Defence And Military VeteransBiological assets",null,null,null,"Biological assets",null,null,0,0,0]
[0,"Defence And Military VeteransLand and sub-soil assets",null,null,null,"Land and sub-soil assets",null,null,0,0,0]
[0,"Defence And Military VeteransSoftware and other intangible assets",null,null,null,"Software and other intangible assets",null,null,0,0,0]
[{"$f":"IF(LEN(N140)>2,1,0)","v":0},"Defence And Military VeteransPayments for financial assets",null,null,null,"Payments for financial assets",null,null,0,0,0]
[1]
[{"$f":"IF(LEN(N142)>2,1,0)","v":0},null,null,null,null,"Total",null,null,{"$f":"+I58+I104+I128+I140","v":0},{"$f":"+J58+J104+J128+J140","v":0},{"$f":"+K58+K104+K128+K140","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"+I56-I142","v":0},{"$f":"+J56-J142","v":0},0]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I284","v":0},{"$f":"+J142-J284","v":0},0]
[1]
[1]
[{"$f":"IF(LEN(F147)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(LEN(F159)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,{"$f":"INDEX($F$12:$F$21,E176,1)","v":"ENE 2016 according to ENE 2017 Approved structure"},null,null,{"$f":"+$I$7","v":"2016/17"},{"$f":"$J$7","v":"2017/18"},{"$f":"+$K$7","v":"2018/19"},{"$f":"+$L$7","v":"2019/20"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(F181)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyVoteNo","v":19},{"$f":"DeptName","v":"Defence And Military Veterans"},{"$f":"+COUNTIF(BB185:BB413,BB182)","v":8},{"$f":"MATCH($BB$182,BB185:BB413,0)","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($BB$182,BU186:BU1771,0)","v":744}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Landward Defence"}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Air Defence"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vote No.","Department","Programme No.","Programme","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Revised baseline"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Maritime Defence"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",1,"Administration",null,null,null,null,null,null,1,{"$f":"OFFSET($BB$184,$BD$182,2)","v":"Administration"},{"$f":"OFFSET($BB$184,$BD$182,3)","v":0},{"$f":"OFFSET($BB$184,$BD$182,4)","v":0},{"$f":"OFFSET($BB$184,$BD$182,5)","v":0},null,null,null,null,"Vote No.","Department","Econ5","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Revised baseline",null,null,null,"Department","Programme","2017/18 Revised baseline","2018/19 Calculated baseline","2018/19 Non-recurring","2018/19 Planning baseline",null,null,null,"Department","Econ5","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Calculated baseline","2018/19 Non-recurring","2018/19 Planning baseline"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Military Health Support"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",2,"Executive Support",null,null,null,null,null,null,2,{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,2))","v":"Force Employment"},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,3))","v":0},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,4))","v":0},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,5))","v":0},null,null,null,{"$f":"BU186&BV186","v":"The PresidencyAdministrative fees"},1,"The Presidency","Administrative fees",null,null,null,null,null,{"$f":"+CC186&CD186","v":"Environmental AffairsEnvironmental Programmes"},"Environmental Affairs","Environmental Programmes",null,null,null,null,null,null,{"$f":"CL186&CM186","v":"Agriculture, Forestry and FisheriesAdministrative fees"},"Agriculture, Forestry and Fisheries","Administrative fees"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":"Defence Intelligence"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",3,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,3,{"$f":"IF(BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK186,2))","v":"Landward Defence"},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,3))","v":0},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,4))","v":0},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,5))","v":0},null,null,null,{"$f":"BU187&BV187","v":"The PresidencyAdvertising"},1,"The Presidency","Advertising",null,null,null,null,null,{"$f":"+CC187&CD187","v":"Environmental AffairsOceans and Coasts"},"Environmental Affairs","Oceans and Coasts",null,null,null,null,null,null,{"$f":"CL187&CM187","v":"Agriculture, Forestry and FisheriesAdvertising"},"Agriculture, Forestry and Fisheries","Advertising"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":"General Support"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",1,"Administration",null,null,null,null,null,null,4,{"$f":"IF(BK188>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK187,2))","v":"Air Defence"},0,0,0,null,null,null,"The PresidencyAgency and support/outsourced services",1,"The Presidency","Agency and support/outsourced services",null,null,null,null,null,"HealthHealth Regulation and Compliance Management","Health","Health Regulation and Compliance Management",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesBursaries: Employees","Agriculture, Forestry and Fisheries","Bursaries: Employees"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",2,"Legislation and Oversight",null,null,null,null,null,null,5,{"$f":"IF(BK189>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK188,2))","v":"Maritime Defence"},0,0,0,null,null,null,"The PresidencyMinor Assets",1,"The Presidency","Minor Assets",null,null,null,null,null,"International Relations and CooperationAdministration","International Relations and Cooperation","Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesCommunication (G&S)","Agriculture, Forestry and Fisheries","Communication (G&S)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",3,"Public and International Participation",null,null,null,null,null,null,6,{"$f":"IF(BK190>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK189,2))","v":"Military Health Support"},0,0,0,null,null,null,"The PresidencyAudit costs: External",1,"The Presidency","Audit costs: External",null,null,null,null,null,"Mineral ResourcesMineral Policy and Promotion","Mineral Resources","Mineral Policy and Promotion",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesComputer services","Agriculture, Forestry and Fisheries","Computer services"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Members' Facilities",null,null,null,null,null,null,7,{"$f":"IF(BK191>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK190,2))","v":"Defence Intelligence"},0,0,0,null,null,null,"The PresidencyBursaries: Employees",1,"The Presidency","Bursaries: Employees",null,null,null,null,null,"National TreasuryRevenue Administration","National Treasury","Revenue Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumable supplies","Agriculture, Forestry and Fisheries","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",null,null,null,null,null,null,8,{"$f":"IF(BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK191,2))","v":"General Support"},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,3))","v":0},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,4))","v":0},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,5))","v":0},null,null,null,"The PresidencyCatering: Departmental activities",1,"The Presidency","Catering: Departmental activities",null,null,null,null,null,"Rural Development and Land ReformRural Development","Rural Development and Land Reform","Rural Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesContractors","Agriculture, Forestry and Fisheries","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,9,"","","","",null,null,null,"The PresidencyCommunication (G&S)",1,"The Presidency","Communication (G&S)",null,null,null,null,null,"Science and TechnologyResearch, Development and Support","Science and Technology","Research, Development and Support",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesEntertainment","Agriculture, Forestry and Fisheries","Entertainment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",1,"Administration",null,null,null,null,null,null,10,"","","","",null,null,null,"The PresidencyComputer services",1,"The Presidency","Computer services",null,null,null,null,null,"Science and TechnologySocio-Economic Innovation Partnerships","Science and Technology","Socio-Economic Innovation Partnerships",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesFleet services (including government motor transport)","Agriculture, Forestry and Fisheries","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",null,null,null,null,null,null,11,"","","","",null,null,null,"The PresidencyConsultants: Business and advisory services",1,"The Presidency","Consultants: Business and advisory services",null,null,null,null,null,"Statistics South AfricaSurvey Operations","Statistics South Africa","Survey Operations",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Farming supplies","Agriculture, Forestry and Fisheries","Inventory: Farming supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",null,null,null,null,null,null,12,"","","","",null,null,null,"The PresidencyLegal services (G&S)",1,"The Presidency","Legal services (G&S)",null,null,null,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",null,null,null,null,null,null,13,"","","","",null,null,null,"The PresidencyConsumable supplies",1,"The Presidency","Consumable supplies",null,null,null,null,null,"Trade and IndustryIndustrial Development","Trade and Industry","Industrial Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Fuel, oil and gas","Agriculture, Forestry and Fisheries","Inventory: Fuel, oil and gas"]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I181:I196)","v":0},{"$f":"+SUM(J181:J196)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",null,null,null,null,null,null,14,"","","","",null,null,null,"The PresidencyConsumables: Stationery, printing and office supplies",1,"The Presidency","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,"Grand Total",null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Medicine","Agriculture, Forestry and Fisheries","Inventory: Medicine"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Policy, Research and Knowledge Management",null,null,null,null,null,null,15,"","","","",null,null,null,"The PresidencyContractors",1,"The Presidency","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating leases","Agriculture, Forestry and Fisheries","Operating leases"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I201+I204+I243","v":0},{"$f":"+J201+J204+J243","v":0},{"$f":"+K201+K204+K243","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Governance and Intergovernmental Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyDepartmental agencies (non-business entities)",1,"The Presidency","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating payments","Agriculture, Forestry and Fisheries","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I201:L201,\"<>0\")-COUNTBLANK(I201:L201))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I202:I203)","v":0},{"$f":"+SUM(J202:J203)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",null,null,null,null,null,null,null,"Total",{"$f":"+SUM(BM185:BM199)","v":0},{"$f":"+SUM(BN185:BN199)","v":0},0,null,null,null,"The PresidencyEntertainment",1,"The Presidency","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesProperty payments","Agriculture, Forestry and Fisheries","Property payments"]
[{"$f":"IF(SUM(COUNTIF(I202:L202,\"<>0\")-COUNTBLANK(I202:L202))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Provincial and Municipal Government Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyFleet services (including government motor transport)",1,"The Presidency","Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTraining and development","Agriculture, Forestry and Fisheries","Training and development"]
[{"$f":"IF(SUM(COUNTIF(I203:L203,\"<>0\")-COUNTBLANK(I203:L203))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Infrastructure and Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInterest (Incl. interest on unitary payments (PPP))",1,"The Presidency","Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTravel and subsistence","Agriculture, Forestry and Fisheries","Travel and subsistence"]
[{"$f":"IF(SUM(COUNTIF(I204:L204,\"<>0\")-COUNTBLANK(I204:L204))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I205:I242)","v":0},{"$f":"+SUM(J205:J242)","v":0},{"$f":"+SUM(K205:K242)","v":0},{"$f":"+SUM(L205:L242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",7,"Traditional Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Food and food supplies",1,"The Presidency","Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesAgency and support/outsourced services","Agriculture, Forestry and Fisheries","Agency and support/outsourced services"]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Materials and supplies",1,"The Presidency","Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMinor Assets","Agriculture, Forestry and Fisheries","Minor Assets"]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Other supplies",1,"The Presidency","Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsultants: Business and advisory services","Agriculture, Forestry and Fisheries","Consultants: Business and advisory services"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyMunicipal bank accounts",1,"The Presidency","Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumables: Stationery, printing and office supplies","Agriculture, Forestry and Fisheries","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating leases",1,"The Presidency","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesLaboratory services","Agriculture, Forestry and Fisheries","Laboratory services"]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating payments",1,"The Presidency","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdministrative fees","Environmental Affairs","Administrative fees"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOther machinery and equipment",1,"The Presidency","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdvertising","Environmental Affairs","Advertising"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOther transfers to households",1,"The Presidency","Other transfers to households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBursaries: Employees","Environmental Affairs","Bursaries: Employees"]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyPayments for financial assets",1,"The Presidency","Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCatering: Departmental activities","Environmental Affairs","Catering: Departmental activities"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyProperty payments",1,"The Presidency","Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCommunication (G&S)","Environmental Affairs","Communication (G&S)"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyRental and hiring",1,"The Presidency","Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsComputer services","Environmental Affairs","Computer services"]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySalaries and wages",1,"The Presidency","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsContractors","Environmental Affairs","Contractors"]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySocial benefits",1,"The Presidency","Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsDepartmental agencies (non-business entities)","Environmental Affairs","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySocial contributions",1,"The Presidency","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsEntertainment","Environmental Affairs","Entertainment"]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySoftware and other intangible assets",1,"The Presidency","Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Food and food supplies","Environmental Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTraining and development",1,"The Presidency","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Fuel, oil and gas","Environmental Affairs","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTransport equipment",1,"The Presidency","Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Learner and teacher support material","Environmental Affairs","Inventory: Learner and teacher support material"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",9,"Revenue Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTravel and subsistence",1,"The Presidency","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Materials and supplies","Environmental Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyVenues and facilities",1,"The Presidency","Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medical supplies","Environmental Affairs","Inventory: Medical supplies"]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",11,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdministrative fees",2,"Parliament","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medicine","Environmental Affairs","Inventory: Medicine"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdvertising",2,"Parliament","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Other supplies","Environmental Affairs","Inventory: Other supplies"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAgency and support/outsourced services",2,"Parliament","Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating leases","Environmental Affairs","Operating leases"]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentMinor Assets",2,"Parliament","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating payments","Environmental Affairs","Operating payments"]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAudit costs: External",2,"Parliament","Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther transfers to public corporations","Environmental Affairs","Other transfers to public corporations"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentBursaries: Employees",2,"Parliament","Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsProperty payments","Environmental Affairs","Property payments"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCatering: Departmental activities",2,"Parliament","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTraining and development","Environmental Affairs","Training and development"]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCommunication (G&S)",2,"Parliament","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTransport provided: Departmental activity","Environmental Affairs","Transport provided: Departmental activity"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentComputer services",2,"Parliament","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTravel and subsistence","Environmental Affairs","Travel and subsistence"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsultants: Business and advisory services",2,"Parliament","Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsVenues and facilities","Environmental Affairs","Venues and facilities"]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentLegal services (G&S)",2,"Parliament","Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAgency and support/outsourced services","Environmental Affairs","Agency and support/outsourced services"]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsumables: Stationery, printing and office supplies",2,"Parliament","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsMinor Assets","Environmental Affairs","Minor Assets"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentContractors",2,"Parliament","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsultants: Business and advisory services","Environmental Affairs","Consultants: Business and advisory services"]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentEntertainment",2,"Parliament","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsumables: Stationery, printing and office supplies","Environmental Affairs","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",6,"Governance of Public Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Food and food supplies",2,"Parliament","Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsLaboratory services","Environmental Affairs","Laboratory services"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Medical supplies",2,"Parliament","Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthDepartmental agencies (non-business entities)","Health","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",2,"Intergovernmental Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Other supplies",2,"Parliament","Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings","International Relations and Cooperation","Buildings"]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",3,"Expanded Public Works Programme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentNon-profit institutions",2,"Parliament","Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesDepartmental agencies (non-business entities)","Mineral Resources","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",4,"Property and Construction Industry Policy and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating leases",2,"Parliament","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesSubsidies on products and production (pc)","Mineral Resources","Subsidies on products and production (pc)"]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",5,"Prestige Policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating payments",2,"Parliament","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)","National Treasury","Departmental agencies (non-business entities)"]
[{"$f":"IF(SUM(COUNTIF(I243:L243,\"<>0\")-COUNTBLANK(I243:L243))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I244:I245)","v":0},{"$f":"+SUM(J244:J245)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOther machinery and equipment",2,"Parliament","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdministrative fees","Rural Development and Land Reform","Administrative fees"]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",2,"Economic Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentProperty payments",2,"Parliament","Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdvertising","Rural Development and Land Reform","Advertising"]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",3,"Population and Social Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentRent on land",2,"Parliament","Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCatering: Departmental activities","Rural Development and Land Reform","Catering: Departmental activities"]
[{"$f":"IF(LEN(F246)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I247+I254+SUM(I257:I259)+I266+I267","v":0},{"$f":"+J247+J254+SUM(J257:J259)+J266+J267","v":0},{"$f":"+K247+K254+SUM(K257:K259)+K266+K267","v":0},{"$f":"+L247+L254+SUM(L257:L259)+L266+L267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",4,"Methodology, Standards and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentRental and hiring",2,"Parliament","Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCommunication (G&S)","Rural Development and Land Reform","Communication (G&S)"]
[{"$f":"IF(SUM(COUNTIF(I247:L247,\"<>0\")-COUNTBLANK(I247:L247))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I248+I251","v":0},{"$f":"+J248+J251","v":0},{"$f":"+K248+K251","v":0},{"$f":"+L248+L251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",5,"Statistical Support and Informatics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSalaries and wages",2,"Parliament","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumable supplies","Rural Development and Land Reform","Consumable supplies"]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I249:I250)","v":0},{"$f":"+SUM(J249:J250)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",6,"Statistical Collection and Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSocial contributions",2,"Parliament","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformContractors","Rural Development and Land Reform","Contractors"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",7,"Survey Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTraining and development",2,"Parliament","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Clothing material and accessories","Rural Development and Land Reform","Inventory: Clothing material and accessories"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTransport equipment",2,"Parliament","Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Materials and supplies","Rural Development and Land Reform","Inventory: Materials and supplies"]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I252:I253)","v":0},{"$f":"+SUM(J252:J253)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",2,"Social, Political and Economic Participation and Empowerment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU251&BV251","v":"ParliamentTransport provided: Departmental activity"},2,"Parliament","Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL251&CM251","v":"Rural Development and Land ReformOperating leases"},"Rural Development and Land Reform","Operating leases"]
[0,null,null,null,null,"Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",3,"Research, Policy Coordination and Knowledge Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTravel and subsistence",2,"Parliament","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOperating payments","Rural Development and Land Reform","Operating payments"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",4,"Monitoring, Evaluation and Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentVenues and facilities",2,"Parliament","Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTraining and development","Rural Development and Land Reform","Training and development"]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I255:I256)","v":0},{"$f":"+SUM(J255:J256)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsAdministrative fees",3,"Communications","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTravel and subsistence","Rural Development and Land Reform","Travel and subsistence"]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",2,"Curriculum Policy, Support and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsAdvertising",3,"Communications","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformVenues and facilities","Rural Development and Land Reform","Venues and facilities"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsMinor Assets",3,"Communications","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformMinor Assets","Rural Development and Land Reform","Minor Assets"]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",4,"Planning, Information and Assessment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsCatering: Departmental activities",3,"Communications","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsultants: Business and advisory services","Rural Development and Land Reform","Consultants: Business and advisory services"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",5,"Educational Enrichment Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsCommunication (G&S)",3,"Communications","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumables: Stationery, printing and office supplies","Rural Development and Land Reform","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I260+I263","v":0},{"$f":"+J260+J263","v":0},{"$f":"+K260+K263","v":0},{"$f":"+L260+L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsComputer services",3,"Communications","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyDepartmental agencies (non-business entities)","Science and Technology","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I261:I262)","v":0},{"$f":"+SUM(J261:J262)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",2,"Human Resource Development, Planning and Monitoring Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsConsumable supplies",3,"Communications","Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdvertising","Statistics South Africa","Advertising"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",3,"University Education",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsConsumables: Stationery, printing and office supplies",3,"Communications","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaBursaries: Employees","Statistics South Africa","Bursaries: Employees"]
[0,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",4,"Vocational and Continuing Education and Training",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsContractors",3,"Communications","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCatering: Departmental activities","Statistics South Africa","Catering: Departmental activities"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I264:I265)","v":0},{"$f":"+SUM(J264:J265)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",5,"Skills Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsDepartmental agencies (non-business entities)",3,"Communications","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCommunication (G&S)","Statistics South Africa","Communication (G&S)"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsEntertainment",3,"Communications","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaComputer services","Statistics South Africa","Computer services"]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsFleet services (including government motor transport)",3,"Communications","Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumable supplies","Statistics South Africa","Consumable supplies"]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOperating leases",3,"Communications","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaContractors","Statistics South Africa","Contractors"]
[0,null,null,null,null,"Households",null,null,{"$f":"SUM(I268:I269)","v":0},{"$f":"SUM(J268:J269)","v":0},{"$f":"SUM(K268:K269)","v":0},{"$f":"SUM(L268:L269)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",3,"HIV and AIDS, Tuberculosis, and Maternal and Child Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOperating payments",3,"Communications","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaEntertainment","Statistics South Africa","Entertainment"]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",4,"Primary Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOther machinery and equipment",3,"Communications","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)","Statistics South Africa","Fleet services (including government motor transport)"]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOther transfers to public corporations",3,"Communications","Other transfers to public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating leases","Statistics South Africa","Operating leases"]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I271+I274+SUM(I277:I281)","v":0},{"$f":"+J271+J274+SUM(J277:J281)","v":0},{"$f":"+K271+K274+SUM(K277:K281)","v":0},{"$f":"+L271+L274+SUM(L277:L281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",6,"Health Regulation and Compliance Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsSalaries and wages",3,"Communications","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating payments","Statistics South Africa","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I271:L271,\"<>0\")-COUNTBLANK(I271:L271))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I272:I273)","v":0},{"$f":"+SUM(J272:J273)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsSocial contributions",3,"Communications","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment","Statistics South Africa","Other machinery and equipment"]
[{"$f":"IF(SUM(COUNTIF(I272:L272,\"<>0\")-COUNTBLANK(I272:L272))<>0,1,0)","v":0},null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",2,"Social Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsTraining and development",3,"Communications","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSalaries and wages","Statistics South Africa","Salaries and wages"]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",3,"Social Security Policy and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsTravel and subsistence",3,"Communications","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial benefits","Statistics South Africa","Social benefits"]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I275:I276)","v":0},{"$f":"+SUM(J275:J276)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAdministrative fees",4,"Cooperative Governance And Traditional Affairs","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial contributions","Statistics South Africa","Social contributions"]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",5,"Social Policy and Integrated Service Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAdvertising",4,"Cooperative Governance And Traditional Affairs","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTraining and development","Statistics South Africa","Training and development"]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAgency and support/outsourced services",4,"Cooperative Governance And Traditional Affairs","Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTravel and subsistence","Statistics South Africa","Travel and subsistence"]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",2,"Incarceration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsMinor Assets",4,"Cooperative Governance And Traditional Affairs","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaVenues and facilities","Statistics South Africa","Venues and facilities"]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",3,"Rehabilitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAudit costs: External",4,"Cooperative Governance And Traditional Affairs","Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets","Statistics South Africa","Minor Assets"]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",4,"Care",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsBursaries: Employees",4,"Cooperative Governance And Traditional Affairs","Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsultants: Business and advisory services","Statistics South Africa","Consultants: Business and advisory services"]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",5,"Social Reintegration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsCatering: Departmental activities",4,"Cooperative Governance And Traditional Affairs","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumables: Stationery, printing and office supplies","Statistics South Africa","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsCommunication (G&S)",4,"Cooperative Governance And Traditional Affairs","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryDepartmental agencies (non-business entities)","Trade and Industry","Departmental agencies (non-business entities)"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",2,"Force Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsComputer services",4,"Cooperative Governance And Traditional Affairs","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOther transfers to public corporations","Trade and Industry","Other transfers to public corporations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",3,"Landward Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsultants: Business and advisory services",4,"Cooperative Governance And Traditional Affairs","Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustrySubsidies on products and production (pe)","Trade and Industry","Subsidies on products and production (pe)"]
[1,null,null,null,null,"Total",null,null,{"$f":"+I200+I246+I270+I282","v":0},{"$f":"+J200+J246+J270+J282","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",4,"Air Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsLegal services (G&S)",4,"Cooperative Governance And Traditional Affairs","Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total","Grand Total"]
[1,null,null,null,null,null,null,null,{"$f":"+I284-I198","v":0},{"$f":"+J284-J198","v":0},{"$f":"+K284-K198","v":0},{"$f":"+L284-L198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",5,"Maritime Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsumable supplies",4,"Cooperative Governance And Traditional Affairs","Consumable supplies"]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I284","v":0},{"$f":"+J142-J284","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",6,"Military Health Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsumables: Stationery, printing and office supplies",4,"Cooperative Governance And Traditional Affairs","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",7,"Defence Intelligence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsContractors",4,"Cooperative Governance And Traditional Affairs","Contractors"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",8,"General Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsDepartmental agencies (non-business entities)",4,"Cooperative Governance And Traditional Affairs","Departmental agencies (non-business entities)"]
[{"$f":"IF(LEN(F289)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsEntertainment",4,"Cooperative Governance And Traditional Affairs","Entertainment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",2,"Investigation and Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsFleet services (including government motor transport)",4,"Cooperative Governance And Traditional Affairs","Fleet services (including government motor transport)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",3,"Legal Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsForeign governments and international organisations",4,"Cooperative Governance And Traditional Affairs","Foreign governments and international organisations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",4,"Compliance Monitoring and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInterest (Incl. interest on unitary payments (PPP))",4,"Cooperative Governance And Traditional Affairs","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Food and food supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",2,"Court Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Fuel, oil and gas",4,"Cooperative Governance And Traditional Affairs","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",3,"State Legal Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Learner and teacher support material",4,"Cooperative Governance And Traditional Affairs","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Materials and supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Medical supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Medical supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Other supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Other supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsMunicipal bank accounts",4,"Cooperative Governance And Traditional Affairs","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsNon-profit institutions",4,"Cooperative Governance And Traditional Affairs","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",3,"Judicial Education and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOperating leases",4,"Cooperative Governance And Traditional Affairs","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",4,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOperating payments",4,"Cooperative Governance And Traditional Affairs","Operating payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther machinery and equipment",4,"Cooperative Governance And Traditional Affairs","Other machinery and equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",2,"Visible Policing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther transfers to households",4,"Cooperative Governance And Traditional Affairs","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",3,"Detective Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther transfers to public corporations",4,"Cooperative Governance And Traditional Affairs","Other transfers to public corporations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",4,"Crime Intelligence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsPayments for financial assets",4,"Cooperative Governance And Traditional Affairs","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",5,"Protection and Security Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsProperty payments",4,"Cooperative Governance And Traditional Affairs","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsProvincial Revenue Funds",4,"Cooperative Governance And Traditional Affairs","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",2,"Agricultural Production, Health and Food Safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsRental and hiring",4,"Cooperative Governance And Traditional Affairs","Rental and hiring"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSalaries and wages",4,"Cooperative Governance And Traditional Affairs","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",4,"Trade Promotion and Market Access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSocial benefits",4,"Cooperative Governance And Traditional Affairs","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSocial contributions",4,"Cooperative Governance And Traditional Affairs","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",6,"Fisheries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSoftware and other intangible assets",4,"Cooperative Governance And Traditional Affairs","Software and other intangible assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTraining and development",4,"Cooperative Governance And Traditional Affairs","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",2,"Growth Path and Social Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU315&BV315","v":"Cooperative Governance And Traditional AffairsTransport equipment"},4,"Cooperative Governance And Traditional Affairs","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",3,"Investment, Competition and Trade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTransport provided: Departmental activity",4,"Cooperative Governance And Traditional Affairs","Transport provided: Departmental activity"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTravel and subsistence",4,"Cooperative Governance And Traditional Affairs","Travel and subsistence"]
[1,null,null,null,3,{"$f":"INDEX($F$12:$F$21,E318,1)","v":"Indicative baseline"},null,null,{"$f":"+$I$7","v":"2016/17"},{"$f":"$J$7","v":"2017/18"},{"$f":"+$K$7","v":"2018/19"},{"$f":"+$L$7","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",2,"Energy Policy and Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsVenues and facilities",4,"Cooperative Governance And Traditional Affairs","Venues and facilities"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",3,"Petroleum and Petroleum Products Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdministrative fees",5,"Home Affairs","Administrative fees"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",4,"Electrification and Energy Programme and Project Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdvertising",5,"Home Affairs","Advertising"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",5,"Nuclear Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAgency and support/outsourced services",5,"Home Affairs","Agency and support/outsourced services"]
[1,null,null,null,null,"Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",6,"Clean Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMinor Assets",5,"Home Affairs","Minor Assets"]
[{"$f":"IF(LEN(F323)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"},null,null,{"$f":"+Summary!$R$31","v":5347951},{"$f":"+Summary!$U$31","v":5348398},{"$f":"+Summary!$AD$31","v":5560354},{"$f":"+Summary!$AM$31","v":5911428.557362468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAudit costs: External",5,"Home Affairs","Audit costs: External"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,{"$f":"+Summary!$R$32","v":3672635},{"$f":"+Summary!$U$32","v":3945550},{"$f":"+Summary!$AD$32","v":4039632},{"$f":"+Summary!$AM$32","v":4308284.8324387837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBuildings",5,"Home Affairs","Buildings"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Landward Defence"},null,null,{"$f":"+Summary!$R$33","v":15627275},{"$f":"+Summary!$U$33","v":16838737},{"$f":"+Summary!$AD$33","v":17714538},{"$f":"+Summary!$AM$33","v":18943483.217780776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",3,"Oceans and Coasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBursaries: Employees",5,"Home Affairs","Bursaries: Employees"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Air Defence"},null,null,{"$f":"+Summary!$R$34","v":6936583},{"$f":"+Summary!$U$34","v":6596132},{"$f":"+Summary!$AD$34","v":7240303},{"$f":"+Summary!$AM$34","v":7712587.0600917311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",4,"Climate Change and Air Quality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCatering: Departmental activities",5,"Home Affairs","Catering: Departmental activities"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Maritime Defence"},null,null,{"$f":"+Summary!$R$35","v":4386815},{"$f":"+Summary!$U$35","v":4557333},{"$f":"+Summary!$AD$35","v":4427523},{"$f":"+Summary!$AM$35","v":4721008.5318846442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",5,"Biodiversity and Conservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCommunication (G&S)",5,"Home Affairs","Communication (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Military Health Support"},null,null,{"$f":"+Summary!$R$36","v":4440671},{"$f":"+Summary!$U$36","v":4400384},{"$f":"+Summary!$AD$36","v":4578443},{"$f":"+Summary!$AM$36","v":4901284.1841597166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",6,"Environmental Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsComputer services",5,"Home Affairs","Computer services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":"Defence Intelligence"},null,null,{"$f":"+Summary!$R$37","v":900248},{"$f":"+Summary!$U$37","v":917218},{"$f":"+Summary!$AD$37","v":944290},{"$f":"+Summary!$AM$37","v":1005471.3185208517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",7,"Chemicals and Waste Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsultants: Business and advisory services",5,"Home Affairs","Consultants: Business and advisory services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":"General Support"},null,null,{"$f":"+Summary!$R$38","v":5924287},{"$f":"+Summary!$U$38","v":6140863},{"$f":"+Summary!$AD$38","v":6220602},{"$f":"+Summary!$AM$38","v":6607553.5851225266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsLegal services (G&S)",5,"Home Affairs","Legal services (G&S)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,{"$f":"+Summary!$R$39","v":0},{"$f":"+Summary!$U$39","v":0},{"$f":"+Summary!$AD$39","v":0},{"$f":"+Summary!$AM$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",2,"Inspection and Enforcement Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumable supplies",5,"Home Affairs","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,{"$f":"+Summary!$R$40","v":0},{"$f":"+Summary!$U$40","v":0},{"$f":"+Summary!$AD$40","v":0},{"$f":"+Summary!$AM$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",3,"Public Employment Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumables: Stationery, printing and office supplies",5,"Home Affairs","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,{"$f":"+Summary!$R$48","v":0},{"$f":"+Summary!$U$48","v":0},{"$f":"+Summary!$AD$48","v":0},{"$f":"+Summary!$AM$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",4,"Labour Policy and Industrial Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsContractors",5,"Home Affairs","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,{"$f":"+Summary!$R$49","v":0},{"$f":"+Summary!$U$49","v":0},{"$f":"+Summary!$AD$49","v":0},{"$f":"+Summary!$AM$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsDepartmental agencies (non-business entities)",5,"Home Affairs","Departmental agencies (non-business entities)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,{"$f":"+Summary!$R$50","v":0},{"$f":"+Summary!$U$50","v":0},{"$f":"+Summary!$AD$50","v":0},{"$f":"+Summary!$AM$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",2,"Mine Health and Safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsEntertainment",5,"Home Affairs","Entertainment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,{"$f":"+Summary!$R$51","v":0},{"$f":"+Summary!$U$51","v":0},{"$f":"+Summary!$AD$51","v":0},{"$f":"+Summary!$AM$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",3,"Mineral Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsFleet services (including government motor transport)",5,"Home Affairs","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,{"$f":"+Summary!$R$52","v":0},{"$f":"+Summary!$U$52","v":0},{"$f":"+Summary!$AD$52","v":0},{"$f":"+Summary!$AM$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",4,"Mineral Policy and Promotion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInterest (Incl. interest on unitary payments (PPP))",5,"Home Affairs","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Clothing material and accessories",5,"Home Affairs","Inventory: Clothing material and accessories"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",2,"Technology Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Food and food supplies",5,"Home Affairs","Inventory: Food and food supplies"]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I323:I338)","v":47236465},{"$f":"+SUM(J323:J338)","v":48744615},{"$f":"+SUM(K323:K338)","v":50725685},{"$f":"+SUM(L323:L338)","v":54111101.287361503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",3,"International Cooperation and Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Fuel, oil and gas",5,"Home Affairs","Inventory: Fuel, oil and gas"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",4,"Research, Development and Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Learner and teacher support material",5,"Home Affairs","Inventory: Learner and teacher support material"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I343+I346+I385","v":39407071},{"$f":"+J343+J346+J385","v":39477357},40752331,43576795.3593615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",5,"Socio-Economic Innovation Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Materials and supplies",5,"Home Affairs","Inventory: Materials and supplies"]
[{"$f":"IF(SUM(COUNTIF(I343:L343,\"<>0\")-COUNTBLANK(I343:L343))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I344:I345)","v":27094559},{"$f":"+SUM(J344:J345)","v":26447971},27116696,29177564.799361497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Medical supplies",5,"Home Affairs","Inventory: Medical supplies"]
[{"$f":"IF(SUM(COUNTIF(I344:L344,\"<>0\")-COUNTBLANK(I344:L344))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"+Summary!$R$61","v":24586500},{"$f":"+Summary!$U$61","v":23957751},{"$f":"+Summary!$AD$61","v":24654644},{"$f":"+Summary!$AM$61","v":26528396.85613576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",2,"Cooperatives Support and Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Medicine",5,"Home Affairs","Inventory: Medicine"]
[{"$f":"IF(SUM(COUNTIF(I345:L345,\"<>0\")-COUNTBLANK(I345:L345))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$62","v":2508059},{"$f":"+Summary!$U$62","v":2490220},{"$f":"+Summary!$AD$62","v":2462052},{"$f":"+Summary!$AM$62","v":2649167.9432257372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",3,"Enterprise Development and Entrepreneurship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Other supplies",5,"Home Affairs","Inventory: Other supplies"]
[{"$f":"IF(SUM(COUNTIF(I346:L346,\"<>0\")-COUNTBLANK(I346:L346))<>0,1,0)","v":1},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I347:I384)","v":12312512},{"$f":"+SUM(J347:J384)","v":13029386},13635635,14399230.559999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMunicipal bank accounts",5,"Home Affairs","Municipal bank accounts"]
[1,null,null,null,null,"Administrative fees",null,null,{"$f":"+Summary!$R$64","v":18448},{"$f":"+Summary!$U$64","v":21247},{"$f":"+Summary!$AD$64","v":21613},{"$f":"+Summary!$AM$64","v":22823.327999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",2,"International Affairs and Trade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating leases",5,"Home Affairs","Operating leases"]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$65","v":6628},{"$f":"+Summary!$U$65","v":6949},{"$f":"+Summary!$AD$65","v":7221},{"$f":"+Summary!$AM$65","v":7625.3760000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",3,"Policy, Research and Capacity Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating payments",5,"Home Affairs","Operating payments"]
[1,null,null,null,null,"Minor Assets",null,null,{"$f":"+Summary!$R$66","v":219862},{"$f":"+Summary!$U$66","v":229904},{"$f":"+Summary!$AD$66","v":187598},{"$f":"+Summary!$AM$66","v":198103.48799999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",4,"ICT Enterprise Development and SOE Oversight",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther machinery and equipment",5,"Home Affairs","Other machinery and equipment"]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+Summary!$R$67","v":73312},{"$f":"+Summary!$U$67","v":77981},{"$f":"+Summary!$AD$67","v":81632},{"$f":"+Summary!$AM$67","v":86203.391999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",5,"ICT Infrastructure Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther transfers to households",5,"Home Affairs","Other transfers to households"]
[0,null,null,null,null,"Bursaries: Employees",null,null,{"$f":"+Summary!$R$68","v":0},{"$f":"+Summary!$U$68","v":0},{"$f":"+Summary!$AD$68","v":0},{"$f":"+Summary!$AM$68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsPayments for financial assets",5,"Home Affairs","Payments for financial assets"]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"+Summary!$R$69","v":25693},{"$f":"+Summary!$U$69","v":25645},{"$f":"+Summary!$AD$69","v":26137},{"$f":"+Summary!$AM$69","v":27600.671999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",2,"Policy and Knowledge Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsProperty payments",5,"Home Affairs","Property payments"]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+Summary!$R$70","v":99194},{"$f":"+Summary!$U$70","v":103807},{"$f":"+Summary!$AD$70","v":109275},{"$f":"+Summary!$AM$70","v":115394.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",3,"International Tourism",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsRental and hiring",5,"Home Affairs","Rental and hiring"]
[1,null,null,null,null,"Computer services",null,null,{"$f":"+Summary!$R$71","v":1190418},{"$f":"+Summary!$U$71","v":1280961},{"$f":"+Summary!$AD$71","v":1303124},{"$f":"+Summary!$AM$71","v":1376098.9440000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",4,"Domestic Tourism",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSalaries and wages",5,"Home Affairs","Salaries and wages"]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"+Summary!$R$72","v":146219},{"$f":"+Summary!$U$72","v":141674},{"$f":"+Summary!$AD$72","v":152245},{"$f":"+Summary!$AM$72","v":160770.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial benefits",5,"Home Affairs","Social benefits"]
[1,null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"+Summary!$R$73","v":46424},{"$f":"+Summary!$U$73","v":45786},{"$f":"+Summary!$AD$73","v":44767},{"$f":"+Summary!$AM$73","v":47273.952000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",2,"International Trade and Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial contributions",5,"Home Affairs","Social contributions"]
[1,null,null,null,null,"Laboratory services",null,null,{"$f":"+Summary!$R$74","v":23353},{"$f":"+Summary!$U$74","v":19295},{"$f":"+Summary!$AD$74","v":20448},{"$f":"+Summary!$AM$74","v":21593.088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",3,"Special Economic Zones and Economic Transformation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSoftware and other intangible assets",5,"Home Affairs","Software and other intangible assets"]
[1,null,null,null,null,"Legal services (G&S)",null,null,{"$f":"+Summary!$R$75","v":30742},{"$f":"+Summary!$U$75","v":31279},{"$f":"+Summary!$AD$75","v":31843},{"$f":"+Summary!$AM$75","v":33626.207999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",4,"Industrial Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTraining and development",5,"Home Affairs","Training and development"]
[1,null,null,null,null,"Science and technological services",null,null,{"$f":"+Summary!$R$76","v":74104},{"$f":"+Summary!$U$76","v":82405},{"$f":"+Summary!$AD$76","v":89266},{"$f":"+Summary!$AM$76","v":94264.896000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",5,"Consumer and Corporate Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport equipment",5,"Home Affairs","Transport equipment"]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+Summary!$R$77","v":2374238},{"$f":"+Summary!$U$77","v":2514620},{"$f":"+Summary!$AD$77","v":2590592},{"$f":"+Summary!$AM$77","v":2735665.1519999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",6,"Incentive Development and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport provided: Departmental activity",5,"Home Affairs","Transport provided: Departmental activity"]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"+Summary!$R$78","v":415805},{"$f":"+Summary!$U$78","v":419892},{"$f":"+Summary!$AD$78","v":398022},{"$f":"+Summary!$AM$78","v":420311.23200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",7,"Trade and Investment South Africa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTravel and subsistence",5,"Home Affairs","Travel and subsistence"]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"+Summary!$R$79","v":4773},{"$f":"+Summary!$U$79","v":4544},{"$f":"+Summary!$AD$79","v":4684},{"$f":"+Summary!$AM$79","v":4946.3040000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsVenues and facilities",5,"Home Affairs","Venues and facilities"]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$80","v":92434},{"$f":"+Summary!$U$80","v":98612},{"$f":"+Summary!$AD$80","v":82453},{"$f":"+Summary!$AM$80","v":87070.368000000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",2,"Integrated Transport Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdministrative fees",6,"International Relations and Cooperation","Administrative fees"]
[0,null,null,null,null,"Housing",null,null,{"$f":"+Summary!$R$81","v":0},{"$f":"+Summary!$U$81","v":0},{"$f":"+Summary!$AD$81","v":0},{"$f":"+Summary!$AM$81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",3,"Rail Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdvertising",6,"International Relations and Cooperation","Advertising"]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"+Summary!$R$82","v":154688},{"$f":"+Summary!$U$82","v":201185},{"$f":"+Summary!$AD$82","v":168668},{"$f":"+Summary!$AM$82","v":178113.40800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",4,"Road Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAgency and support/outsourced services",6,"International Relations and Cooperation","Agency and support/outsourced services"]
[1,null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"+Summary!$R$83","v":3173},{"$f":"+Summary!$U$83","v":2410},{"$f":"+Summary!$AD$83","v":2501},{"$f":"+Summary!$AM$83","v":2641.056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",5,"Civil Aviation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationMinor Assets",6,"International Relations and Cooperation","Minor Assets"]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$84","v":896309},{"$f":"+Summary!$U$84","v":918240},{"$f":"+Summary!$AD$84","v":957286},{"$f":"+Summary!$AM$84","v":1010894.0160000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",6,"Maritime Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAudit costs: External",6,"International Relations and Cooperation","Audit costs: External"]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"+Summary!$R$85","v":618716},{"$f":"+Summary!$U$85","v":751265},{"$f":"+Summary!$AD$85","v":851366},{"$f":"+Summary!$AM$85","v":899042.49599999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",7,"Public Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings",6,"International Relations and Cooperation","Buildings"]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"+Summary!$R$86","v":0},{"$f":"+Summary!$U$86","v":0},{"$f":"+Summary!$AD$86","v":0},{"$f":"+Summary!$AM$86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBursaries: Employees",6,"International Relations and Cooperation","Bursaries: Employees"]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$87","v":89517},{"$f":"+Summary!$U$87","v":109289},{"$f":"+Summary!$AD$87","v":99278},{"$f":"+Summary!$AM$87","v":104837.568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",2,"Water Planning and Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCatering: Departmental activities",6,"International Relations and Cooperation","Catering: Departmental activities"]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"+Summary!$R$88","v":111890},{"$f":"+Summary!$U$88","v":106696},{"$f":"+Summary!$AD$88","v":135396},{"$f":"+Summary!$AM$88","v":142978.17600000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",3,"Water Infrastructure Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCommunication (G&S)",6,"International Relations and Cooperation","Communication (G&S)"]
[1,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"+Summary!$R$89","v":243403},{"$f":"+Summary!$U$89","v":239684},{"$f":"+Summary!$AD$89","v":312502},{"$f":"+Summary!$AM$89","v":330002.11200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",4,"Water and Sanitation Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationComputer services",6,"International Relations and Cooperation","Computer services"]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$90","v":0},{"$f":"+Summary!$U$90","v":0},{"$f":"+Summary!$AD$90","v":0},{"$f":"+Summary!$AM$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",5,"Water Sector Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsultants: Business and advisory services",6,"International Relations and Cooperation","Consultants: Business and advisory services"]
[1,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+Summary!$R$91","v":165054},{"$f":"+Summary!$U$91","v":229189},{"$f":"+Summary!$AD$91","v":251803},{"$f":"+Summary!$AM$91","v":265903.96799999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInfrastructure and planning services",6,"International Relations and Cooperation","Infrastructure and planning services"]
[1,null,null,null,null,"Consumable supplies",null,null,{"$f":"+Summary!$R$92","v":121075},{"$f":"+Summary!$U$92","v":125642},{"$f":"+Summary!$AD$92","v":129836},{"$f":"+Summary!$AM$92","v":137106.81599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",2,"Institutional Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLegal services (G&S)",6,"International Relations and Cooperation","Legal services (G&S)"]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"+Summary!$R$93","v":62844},{"$f":"+Summary!$U$93","v":61488},{"$f":"+Summary!$AD$93","v":61294},{"$f":"+Summary!$AM$93","v":64726.463999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumable supplies",6,"International Relations and Cooperation","Consumable supplies"]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$94","v":1420005},{"$f":"+Summary!$U$94","v":1383520},{"$f":"+Summary!$AD$94","v":1461898},{"$f":"+Summary!$AM$94","v":1543764.2880000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",4,"Heritage Promotion and Preservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumables: Stationery, printing and office supplies",6,"International Relations and Cooperation","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Rental and hiring",null,null,{"$f":"+Summary!$R$95","v":55},{"$f":"+Summary!$U$95","v":55},{"$f":"+Summary!$AD$95","v":57},{"$f":"+Summary!$AM$95","v":60.192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationContractors",6,"International Relations and Cooperation","Contractors"]
[1,null,null,null,null,"Property payments",null,null,{"$f":"+Summary!$R$96","v":1919325},{"$f":"+Summary!$U$96","v":2041533},{"$f":"+Summary!$AD$96","v":2216471},{"$f":"+Summary!$AM$96","v":2340593.3760000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",2,"Human Settlements Policy, Strategy and Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU379&BV379","v":"International Relations and CooperationDepartmental agencies (non-business entities)"},6,"International Relations and Cooperation","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"+Summary!$R$97","v":0},{"$f":"+Summary!$U$97","v":0},{"$f":"+Summary!$AD$97","v":0},{"$f":"+Summary!$AM$97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",3,"Human Settlements Delivery Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationEntertainment",6,"International Relations and Cooperation","Entertainment"]
[1,null,null,null,null,"Travel and subsistence",null,null,{"$f":"+Summary!$R$98","v":808897},{"$f":"+Summary!$U$98","v":885468},{"$f":"+Summary!$AD$98","v":907591},{"$f":"+Summary!$AM$98","v":958416.09600000014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",4,"Housing Development Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationFleet services (including government motor transport)",6,"International Relations and Cooperation","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$99","v":277217},{"$f":"+Summary!$U$99","v":273146},{"$f":"+Summary!$AD$99","v":301922},{"$f":"+Summary!$AM$99","v":318829.63200000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationForeign governments and international organisations",6,"International Relations and Cooperation","Foreign governments and international organisations"]
[1,null,null,null,null,"Operating payments",null,null,{"$f":"+Summary!$R$100","v":559694},{"$f":"+Summary!$U$100","v":579329},{"$f":"+Summary!$AD$100","v":609034},{"$f":"+Summary!$AM$100","v":643139.90399999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",2,"National Geomatics Management Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInterest (Incl. interest on unitary payments (PPP))",6,"International Relations and Cooperation","Interest (Incl. interest on unitary payments (PPP))"]
[1,null,null,null,null,"Venues and facilities",null,null,{"$f":"+Summary!$R$101","v":19003},{"$f":"+Summary!$U$101","v":16646},{"$f":"+Summary!$AD$101","v":17812},{"$f":"+Summary!$AM$101","v":18809.472000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",3,"Rural Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Clothing material and accessories",6,"International Relations and Cooperation","Inventory: Clothing material and accessories"]
[{"$f":"IF(SUM(COUNTIF(I385:L385,\"<>0\")-COUNTBLANK(I385:L385))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I386:I387)","v":0},{"$f":"+SUM(J386:J387)","v":0},{"$f":"+SUM(K386:K387)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",4,"Restitution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Farming supplies",6,"International Relations and Cooperation","Inventory: Farming supplies"]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"+Summary!$R$103","v":0},{"$f":"+Summary!$U$103","v":0},{"$f":"+Summary!$AD$103","v":0},{"$f":"+Summary!$AM$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",5,"Land Reform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Food and food supplies",6,"International Relations and Cooperation","Inventory: Food and food supplies"]
[0,null,null,null,null,"Rent on land",null,null,{"$f":"+Summary!$R$104","v":0},{"$f":"+Summary!$U$104","v":0},{"$f":"+Summary!$AD$104","v":0},{"$f":"+Summary!$AM$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Fuel, oil and gas",6,"International Relations and Cooperation","Inventory: Fuel, oil and gas"]
[{"$f":"IF(LEN(F388)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I389+I396+I399+I400+I401+I408+I409","v":7541582},{"$f":"+J389+J396+J399+J400+J401+J408+J409","v":8833065},9493855,10027954.984000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",2,"Active Nation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Learner and teacher support material",6,"International Relations and Cooperation","Inventory: Learner and teacher support material"]
[{"$f":"IF(SUM(COUNTIF(I389:L389,\"<>0\")-COUNTBLANK(I389:L389))<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I390+I393","v":87},{"$f":"+J390+J393","v":95},107,112.792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",3,"Winning Nation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Materials and supplies",6,"International Relations and Cooperation","Inventory: Materials and supplies"]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I391:I392)","v":0},{"$f":"+SUM(J391:J392)","v":0},{"$f":"+SUM(K391:K392)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",4,"Sport Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medical supplies",6,"International Relations and Cooperation","Inventory: Medical supplies"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"+Summary!$R$108","v":0},{"$f":"+Summary!$U$108","v":0},{"$f":"+Summary!$AD$108","v":0},{"$f":"+Summary!$AM$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",5,"Sport Infrastructure Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medicine",6,"International Relations and Cooperation","Inventory: Medicine"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$109","v":0},{"$f":"+Summary!$U$109","v":0},{"$f":"+Summary!$AD$109","v":0},{"$f":"+Summary!$AM$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Other supplies",6,"International Relations and Cooperation","Inventory: Other supplies"]
[1,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I394:I395)","v":87},{"$f":"+SUM(J394:J395)","v":95},107,112.792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",2,"Intersectoral Coordination and Strategic Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLand and sub-soil assets",6,"International Relations and Cooperation","Land and sub-soil assets"]
[1,null,null,null,null,"Municipal bank accounts",null,null,{"$f":"+Summary!$R$111","v":87},{"$f":"+Summary!$U$111","v":95},{"$f":"+Summary!$AD$111","v":107},{"$f":"+Summary!$AM$111","v":112.792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",3,"Legislation and Policy Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating leases",6,"International Relations and Cooperation","Operating leases"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$112","v":0},{"$f":"+Summary!$U$112","v":0},{"$f":"+Summary!$AD$112","v":0},{"$f":"+Summary!$AM$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",4,"Civilian Oversight, Monitoring and Evaluations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating payments",6,"International Relations and Cooperation","Operating payments"]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I397:I398)","v":6383402},{"$f":"+SUM(J397:J398)","v":7442654},8035574,8488011.7039999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther fixed structures",6,"International Relations and Cooperation","Other fixed structures"]
[0,null,null,null,null,"Social security funds",null,null,{"$f":"+Summary!$R$114","v":0},{"$f":"+Summary!$U$114","v":0},{"$f":"+Summary!$AD$114","v":0},{"$f":"+Summary!$AM$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",2,"Socio Economic Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther machinery and equipment",6,"International Relations and Cooperation","Other machinery and equipment"]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"+Summary!$R$115","v":6383402},{"$f":"+Summary!$U$115","v":7442654},{"$f":"+Summary!$AD$115","v":8035574},{"$f":"+Summary!$AM$115","v":8488011.7039999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",3,"Empowerment and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther transfers to public corporations",6,"International Relations and Cooperation","Other transfers to public corporations"]
[0,null,null,null,null,"Higher education institutions",null,null,{"$f":"+Summary!$R$116","v":0},{"$f":"+Summary!$U$116","v":0},{"$f":"+Summary!$AD$116","v":0},{"$f":"+Summary!$AM$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationPayments for financial assets",6,"International Relations and Cooperation","Payments for financial assets"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"+Summary!$R$117","v":0},{"$f":"+Summary!$U$117","v":0},{"$f":"+Summary!$AD$117","v":0},{"$f":"+Summary!$AM$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationProperty payments",6,"International Relations and Cooperation","Property payments"]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I402+I405","v":1025387},{"$f":"+J402+J405","v":1260906},1326787,1401088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",3,"Institutional Support and Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRent on land",6,"International Relations and Cooperation","Rent on land"]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I403:I404)","v":1025387},{"$f":"+SUM(J403:J404)","v":1260906},1326787,1401088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"National School of Government",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRental and hiring",6,"International Relations and Cooperation","Rental and hiring"]
[{"$f":"IF(SUM(COUNTIF(I403:L403,\"<>0\")-COUNTBLANK(I403:L403))<>0,1,0)","v":1},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"+Summary!$R$120","v":1025387},{"$f":"+Summary!$U$120","v":1260906},{"$f":"+Summary!$AD$120","v":1326787},{"$f":"+Summary!$AM$120","v":1401088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"National School of Government",2,"Public Sector Organisational and Staff Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSalaries and wages",6,"International Relations and Cooperation","Salaries and wages"]
[0,null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"+Summary!$R$121","v":0},{"$f":"+Summary!$U$121","v":0},{"$f":"+Summary!$AD$121","v":0},{"$f":"+Summary!$AM$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial benefits",6,"International Relations and Cooperation","Social benefits"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I406:I407)","v":0},{"$f":"+SUM(J406:J407)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",2,"Leadership and Management Practices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial contributions",6,"International Relations and Cooperation","Social contributions"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$123","v":0},{"$f":"+Summary!$U$123","v":0},{"$f":"+Summary!$AD$123","v":0},{"$f":"+Summary!$AM$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",3,"Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSoftware and other intangible assets",6,"International Relations and Cooperation","Software and other intangible assets"]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"+Summary!$R$124","v":0},{"$f":"+Summary!$U$124","v":0},{"$f":"+Summary!$AD$124","v":0},{"$f":"+Summary!$AM$124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",4,"Integrity and Anti-Corruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTraining and development",6,"International Relations and Cooperation","Training and development"]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"+Summary!$R$125","v":9460},{"$f":"+Summary!$U$125","v":9327},{"$f":"+Summary!$AD$125","v":9767},{"$f":"+Summary!$AM$125","v":10314.096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport equipment",6,"International Relations and Cooperation","Transport equipment"]
[1,null,null,null,null,"Households",null,null,{"$f":"+SUM(I410:I411)","v":123246},{"$f":"+SUM(J410:J411)","v":120083},121620,128428.39199999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",2,"Content Processing and Dissemination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport provided: Departmental activity",6,"International Relations and Cooperation","Transport provided: Departmental activity"]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$127","v":123246},{"$f":"+Summary!$U$127","v":120083},{"$f":"+Summary!$AD$127","v":121620},{"$f":"+Summary!$AM$127","v":128428.39199999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTravel and subsistence",6,"International Relations and Cooperation","Travel and subsistence"]
[0,null,null,null,null,"Other transfers to households",null,null,{"$f":"+Summary!$R$128","v":0},{"$f":"+Summary!$U$128","v":0},{"$f":"+Summary!$AD$128","v":0},{"$f":"+Summary!$AM$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",4,"Communication Service Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationVenues and facilities",6,"International Relations and Cooperation","Venues and facilities"]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I413+I416+SUM(I419:I423)","v":287812},{"$f":"+J413+J416+SUM(J419:J423)","v":434193},479499,506350.94400000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Centre for Public Service Innovation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdministrative fees",7,"National Treasury","Administrative fees"]
[{"$f":"IF(SUM(COUNTIF(I413:L413,\"<>0\")-COUNTBLANK(I413:L413))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I414:I415)","v":121935},{"$f":"+SUM(J414:J415)","v":127186},{"$f":"+SUM(K414:K415)","v":133567},141046.75200000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdvertising",7,"National Treasury","Advertising"]
[{"$f":"IF(SUM(COUNTIF(I414:L414,\"<>0\")-COUNTBLANK(I414:L414))<>0,1,0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"+Summary!$R$131","v":121935},{"$f":"+Summary!$U$131","v":127186},{"$f":"+Summary!$AD$131","v":133567},{"$f":"+Summary!$AM$131","v":141046.75200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAgency and support/outsourced services",7,"National Treasury","Agency and support/outsourced services"]
[0,null,null,null,null,"Other fixed structures",null,null,{"$f":"+Summary!$R$132","v":0},{"$f":"+Summary!$U$132","v":0},{"$f":"+Summary!$AD$132","v":0},{"$f":"+Summary!$AM$132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMinor Assets",7,"National Treasury","Minor Assets"]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I417:I418)","v":164538},{"$f":"+SUM(J417:J418)","v":305615},{"$f":"+SUM(K417:K418)","v":344491},363782.49600000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAudit costs: External",7,"National Treasury","Audit costs: External"]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$134","v":47495},{"$f":"+Summary!$U$134","v":173133},{"$f":"+Summary!$AD$134","v":203765},{"$f":"+Summary!$AM$134","v":215175.84000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBuildings",7,"National Treasury","Buildings"]
[1,null,null,null,null,"Other machinery and equipment",null,null,{"$f":"+Summary!$R$135","v":117043},{"$f":"+Summary!$U$135","v":132482},{"$f":"+Summary!$AD$135","v":140726},{"$f":"+Summary!$AM$135","v":148606.65599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBursaries: Employees",7,"National Treasury","Bursaries: Employees"]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"+Summary!$R$136","v":0},{"$f":"+Summary!$U$136","v":0},{"$f":"+Summary!$AD$136","v":0},{"$f":"+Summary!$AM$136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCatering: Departmental activities",7,"National Treasury","Catering: Departmental activities"]
[1,null,null,null,null,"Specialised military assets",null,null,{"$f":"+Summary!$R$137","v":993},{"$f":"+Summary!$U$137","v":993},{"$f":"+Summary!$AD$137","v":993},{"$f":"+Summary!$AM$137","v":1048.6079999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCommunication (G&S)",7,"National Treasury","Communication (G&S)"]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$138","v":0},{"$f":"+Summary!$U$138","v":0},{"$f":"+Summary!$AD$138","v":0},{"$f":"+Summary!$AM$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryComputer services",7,"National Treasury","Computer services"]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"+Summary!$R$139","v":0},{"$f":"+Summary!$U$139","v":0},{"$f":"+Summary!$AD$139","v":0},{"$f":"+Summary!$AM$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsultants: Business and advisory services",7,"National Treasury","Consultants: Business and advisory services"]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"+Summary!$R$140","v":346},{"$f":"+Summary!$U$140","v":399},{"$f":"+Summary!$AD$140","v":448},{"$f":"+Summary!$AM$140","v":473.08800000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryLegal services (G&S)",7,"National Treasury","Legal services (G&S)"]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+Summary!$R$141","v":0},{"$f":"+Summary!$U$141","v":0},{"$f":"+Summary!$AD$141","v":0},{"$f":"+Summary!$AM$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumable supplies",7,"National Treasury","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumables: Stationery, printing and office supplies",7,"National Treasury","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Total",null,null,{"$f":"+I342+I388+I412+I424","v":47236465},{"$f":"+J342+J388+J412+J424","v":48744615},{"$f":"+K342+K388+K412+K424","v":50725685},{"$f":"+L342+L388+L412+L424","v":54111101.287361495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryContractors",7,"National Treasury","Contractors"]
[1,null,null,null,null,null,null,null,{"$f":"+I426-I340","v":0},{"$f":"+J426-J340","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)",7,"National Treasury","Departmental agencies (non-business entities)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryEntertainment",7,"National Treasury","Entertainment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryFleet services (including government motor transport)",7,"National Treasury","Fleet services (including government motor transport)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryForeign governments and international organisations",7,"National Treasury","Foreign governments and international organisations"]
[{"$f":"IF(LEN(F431)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryHigher Education Institutions",7,"National Treasury","Higher Education Institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInterest (Incl. interest on unitary payments (PPP))",7,"National Treasury","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMunicipal bank accounts",7,"National Treasury","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryNon-profit institutions",7,"National Treasury","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating leases",7,"National Treasury","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating payments",7,"National Treasury","Operating payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther machinery and equipment",7,"National Treasury","Other machinery and equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to households",7,"National Treasury","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to private enterprises",7,"National Treasury","Other transfers to private enterprises"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to public corporations",7,"National Treasury","Other transfers to public corporations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryPayments for financial assets",7,"National Treasury","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProperty payments",7,"National Treasury","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU443&BV443","v":"National TreasuryProvincial Revenue Funds"},7,"National Treasury","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySalaries and wages",7,"National Treasury","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial benefits",7,"National Treasury","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial contributions",7,"National Treasury","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTraining and development",7,"National Treasury","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTransport equipment",7,"National Treasury","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTravel and subsistence",7,"National Treasury","Travel and subsistence"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryVenues and facilities",7,"National Treasury","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdministrative fees",8,"Planning, Monitoring and Evaluation","Administrative fees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdvertising",8,"Planning, Monitoring and Evaluation","Advertising"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAgency and support/outsourced services",8,"Planning, Monitoring and Evaluation","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMinor Assets",8,"Planning, Monitoring and Evaluation","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAudit costs: External",8,"Planning, Monitoring and Evaluation","Audit costs: External"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationBursaries: Employees",8,"Planning, Monitoring and Evaluation","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCatering: Departmental activities",8,"Planning, Monitoring and Evaluation","Catering: Departmental activities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCommunication (G&S)",8,"Planning, Monitoring and Evaluation","Communication (G&S)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationComputer services",8,"Planning, Monitoring and Evaluation","Computer services"]
[1,null,null,null,4,{"$f":"INDEX($F$12:$F$21,E460,1)","v":"Function shifts"},null,null,{"$f":"+$I$7","v":"2016/17"},{"$f":"$J$7","v":"2017/18"},{"$f":"+$K$7","v":"2018/19"},{"$f":"+$L$7","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsultants: Business and advisory services",8,"Planning, Monitoring and Evaluation","Consultants: Business and advisory services"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationLegal services (G&S)",8,"Planning, Monitoring and Evaluation","Legal services (G&S)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumable supplies",8,"Planning, Monitoring and Evaluation","Consumable supplies"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumables: Stationery, printing and office supplies",8,"Planning, Monitoring and Evaluation","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"New Programmes","Old Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationContractors",8,"Planning, Monitoring and Evaluation","Contractors"]
[{"$f":"IF(LEN(F465)>2,1,0)","v":0},null,null,null,null,{"$f":"IF('Function shifts'!$F$113=\"\",\"\",'Function shifts'!$F$113)","v":0},{"$f":"IF('Function shifts'!$G$113=\"\",\"\",'Function shifts'!$G$113)","v":0},null,{"$f":"+'Function shifts'!O$157","v":0},{"$f":"+'Function shifts'!P$157","v":0},{"$f":"+'Function shifts'!Q$157","v":0},{"$f":"+'Function shifts'!R$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationDepartmental agencies (non-business entities)",8,"Planning, Monitoring and Evaluation","Departmental agencies (non-business entities)"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$173=\"\",\"\",'Function shifts'!$F$173)","v":0},{"$f":"IF('Function shifts'!$G$173=\"\",\"\",'Function shifts'!$G$173)","v":0},null,{"$f":"'Function shifts'!O$217","v":0},{"$f":"'Function shifts'!P$217","v":0},{"$f":"'Function shifts'!Q$217","v":0},{"$f":"'Function shifts'!R$217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationEntertainment",8,"Planning, Monitoring and Evaluation","Entertainment"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$233=\"\",\"\",'Function shifts'!$F$233)","v":0},{"$f":"IF('Function shifts'!$G$233=\"\",\"\",'Function shifts'!$G$233)","v":0},null,{"$f":"'Function shifts'!O$277","v":0},{"$f":"'Function shifts'!P$277","v":0},{"$f":"'Function shifts'!Q$277","v":0},{"$f":"'Function shifts'!R$277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationFleet services (including government motor transport)",8,"Planning, Monitoring and Evaluation","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$293=\"\",\"\",'Function shifts'!$F$293)","v":0},{"$f":"IF('Function shifts'!$G$293=\"\",\"\",'Function shifts'!$G$293)","v":0},null,{"$f":"'Function shifts'!O$337","v":0},{"$f":"'Function shifts'!P$337","v":0},{"$f":"'Function shifts'!Q$337","v":0},{"$f":"'Function shifts'!R$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInterest (Incl. interest on unitary payments (PPP))",8,"Planning, Monitoring and Evaluation","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$353=\"\",\"\",'Function shifts'!$F$353)","v":0},{"$f":"IF('Function shifts'!$G$353=\"\",\"\",'Function shifts'!$G$353)","v":0},null,{"$f":"'Function shifts'!O$397","v":0},{"$f":"'Function shifts'!P$397","v":0},{"$f":"'Function shifts'!Q$397","v":0},{"$f":"'Function shifts'!R$397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Food and food supplies",8,"Planning, Monitoring and Evaluation","Inventory: Food and food supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$413=\"\",\"\",'Function shifts'!$F$413)","v":0},{"$f":"IF('Function shifts'!$G$413=\"\",\"\",'Function shifts'!$G$413)","v":0},null,{"$f":"'Function shifts'!O$457","v":0},{"$f":"'Function shifts'!P$457","v":0},{"$f":"'Function shifts'!Q$457","v":0},{"$f":"'Function shifts'!R$457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Fuel, oil and gas",8,"Planning, Monitoring and Evaluation","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$473=\"\",\"\",'Function shifts'!$F$473)","v":0},{"$f":"IF('Function shifts'!$G$473=\"\",\"\",'Function shifts'!$G$473)","v":0},null,{"$f":"'Function shifts'!O$517","v":0},{"$f":"'Function shifts'!P$517","v":0},{"$f":"'Function shifts'!Q$517","v":0},{"$f":"'Function shifts'!R$517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Materials and supplies",8,"Planning, Monitoring and Evaluation","Inventory: Materials and supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$533=\"\",\"\",'Function shifts'!$F$533)","v":0},{"$f":"IF('Function shifts'!$G$533=\"\",\"\",'Function shifts'!$G$533)","v":0},null,{"$f":"'Function shifts'!O$577","v":0},{"$f":"'Function shifts'!P$577","v":0},{"$f":"'Function shifts'!Q$577","v":0},{"$f":"'Function shifts'!R$577","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Other supplies",8,"Planning, Monitoring and Evaluation","Inventory: Other supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$593=\"\",\"\",'Function shifts'!$F$593)","v":0},{"$f":"IF('Function shifts'!$G$593=\"\",\"\",'Function shifts'!$G$593)","v":0},null,{"$f":"'Function shifts'!O$637","v":0},{"$f":"'Function shifts'!P$637","v":0},{"$f":"'Function shifts'!Q$637","v":0},{"$f":"'Function shifts'!R$637","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMunicipal bank accounts",8,"Planning, Monitoring and Evaluation","Municipal bank accounts"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$653=\"\",\"\",'Function shifts'!$F$653)","v":0},{"$f":"IF('Function shifts'!$G$653=\"\",\"\",'Function shifts'!$G$653)","v":0},null,{"$f":"'Function shifts'!O$697","v":0},{"$f":"'Function shifts'!P$697","v":0},{"$f":"'Function shifts'!Q$697","v":0},{"$f":"'Function shifts'!R$697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationNon-profit institutions",8,"Planning, Monitoring and Evaluation","Non-profit institutions"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$713=\"\",\"\",'Function shifts'!$F$713)","v":0},{"$f":"IF('Function shifts'!$G$713=\"\",\"\",'Function shifts'!$G$713)","v":0},null,{"$f":"'Function shifts'!O$757","v":0},{"$f":"'Function shifts'!P$757","v":0},{"$f":"'Function shifts'!Q$757","v":0},{"$f":"'Function shifts'!R$757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating leases",8,"Planning, Monitoring and Evaluation","Operating leases"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$773=\"\",\"\",'Function shifts'!$F$773)","v":0},{"$f":"IF('Function shifts'!$G$773=\"\",\"\",'Function shifts'!$G$773)","v":0},null,{"$f":"'Function shifts'!O$817","v":0},{"$f":"'Function shifts'!P$817","v":0},{"$f":"'Function shifts'!Q$817","v":0},{"$f":"'Function shifts'!R$817","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating payments",8,"Planning, Monitoring and Evaluation","Operating payments"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$833=\"\",\"\",'Function shifts'!$F$833)","v":0},{"$f":"IF('Function shifts'!$G$833=\"\",\"\",'Function shifts'!$G$833)","v":0},null,{"$f":"'Function shifts'!O$877","v":0},{"$f":"'Function shifts'!P$877","v":0},{"$f":"'Function shifts'!Q$877","v":0},{"$f":"'Function shifts'!R$877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther machinery and equipment",8,"Planning, Monitoring and Evaluation","Other machinery and equipment"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$893=\"\",\"\",'Function shifts'!$F$893)","v":0},{"$f":"IF('Function shifts'!$G$893=\"\",\"\",'Function shifts'!$G$893)","v":0},null,{"$f":"'Function shifts'!O$937","v":0},{"$f":"'Function shifts'!P$937","v":0},{"$f":"'Function shifts'!Q$937","v":0},{"$f":"'Function shifts'!R$937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationPayments for financial assets",8,"Planning, Monitoring and Evaluation","Payments for financial assets"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$953=\"\",\"\",'Function shifts'!$F$953)","v":0},{"$f":"IF('Function shifts'!$G$953=\"\",\"\",'Function shifts'!$G$953)","v":0},null,{"$f":"'Function shifts'!O$997","v":0},{"$f":"'Function shifts'!P$997","v":0},{"$f":"'Function shifts'!Q$997","v":0},{"$f":"'Function shifts'!R$997","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationProperty payments",8,"Planning, Monitoring and Evaluation","Property payments"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1013=\"\",\"\",'Function shifts'!$F$1013)","v":0},{"$f":"IF('Function shifts'!$G$1013=\"\",\"\",'Function shifts'!$G$1013)","v":0},null,{"$f":"'Function shifts'!O$1057","v":0},{"$f":"'Function shifts'!P$1057","v":0},{"$f":"'Function shifts'!Q$1057","v":0},{"$f":"'Function shifts'!R$1057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationRental and hiring",8,"Planning, Monitoring and Evaluation","Rental and hiring"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSalaries and wages",8,"Planning, Monitoring and Evaluation","Salaries and wages"]
[{"$f":"IF(LEN(F482)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+SUM(I465:I480)","v":0},{"$f":"+SUM(J465:J480)","v":0},{"$f":"+SUM(K465:K480)","v":0},{"$f":"+SUM(L465:L480)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial benefits",8,"Planning, Monitoring and Evaluation","Social benefits"]
[{"$f":"IF(LEN(F483)>2,1,0)","v":1},null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial contributions",8,"Planning, Monitoring and Evaluation","Social contributions"]
[{"$f":"IF(LEN(F484)>2,1,0)","v":1},null,null,null,null,"Current payments",null,null,{"$f":"+I485+I488+I527","v":0},{"$f":"+J485+J488+J527","v":0},{"$f":"+K485+K488+K527","v":0},{"$f":"+L485+L488+L527","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSoftware and other intangible assets",8,"Planning, Monitoring and Evaluation","Software and other intangible assets"]
[{"$f":"IF(SUM(COUNTIF(I485:L485,\"<>0\")-COUNTBLANK(I485:L485))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I486:I487)","v":0},{"$f":"+SUM(J486:J487)","v":0},{"$f":"+SUM(K486:K487)","v":0},{"$f":"+SUM(L486:L487)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTraining and development",8,"Planning, Monitoring and Evaluation","Training and development"]
[0,null,null,null,null,"Salaries and wages",null,null,{"$f":"'Function shifts'!O52","v":0},{"$f":"'Function shifts'!P52","v":0},{"$f":"'Function shifts'!Q52","v":0},{"$f":"'Function shifts'!R52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTransport equipment",8,"Planning, Monitoring and Evaluation","Transport equipment"]
[0,null,null,null,null,"Social contributions",null,null,{"$f":"'Function shifts'!O53","v":0},{"$f":"'Function shifts'!P53","v":0},{"$f":"'Function shifts'!Q53","v":0},{"$f":"'Function shifts'!R53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTravel and subsistence",8,"Planning, Monitoring and Evaluation","Travel and subsistence"]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"'Function shifts'!O54","v":0},{"$f":"'Function shifts'!P54","v":0},{"$f":"'Function shifts'!Q54","v":0},{"$f":"'Function shifts'!R54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationVenues and facilities",8,"Planning, Monitoring and Evaluation","Venues and facilities"]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdministrative fees",9,"Public Enterprises","Administrative fees"]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdvertising",9,"Public Enterprises","Advertising"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAgency and support/outsourced services",9,"Public Enterprises","Agency and support/outsourced services"]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMinor Assets",9,"Public Enterprises","Minor Assets"]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAudit costs: External",9,"Public Enterprises","Audit costs: External"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesBursaries: Employees",9,"Public Enterprises","Bursaries: Employees"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCatering: Departmental activities",9,"Public Enterprises","Catering: Departmental activities"]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCommunication (G&S)",9,"Public Enterprises","Communication (G&S)"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesComputer services",9,"Public Enterprises","Computer services"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsultants: Business and advisory services",9,"Public Enterprises","Consultants: Business and advisory services"]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesLegal services (G&S)",9,"Public Enterprises","Legal services (G&S)"]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumable supplies",9,"Public Enterprises","Consumable supplies"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumables: Stationery, printing and office supplies",9,"Public Enterprises","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesInventory: Clothing material and accessories",9,"Public Enterprises","Inventory: Clothing material and accessories"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesInventory: Materials and supplies",9,"Public Enterprises","Inventory: Materials and supplies"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMunicipal bank accounts",9,"Public Enterprises","Municipal bank accounts"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOther machinery and equipment",9,"Public Enterprises","Other machinery and equipment"]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesPayments for financial assets",9,"Public Enterprises","Payments for financial assets"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesProperty payments",9,"Public Enterprises","Property payments"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSocial benefits",9,"Public Enterprises","Social benefits"]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTravel and subsistence",9,"Public Enterprises","Travel and subsistence"]
[{"$f":"IF(LEN(F530)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I531+I538+I541+I542+I543+I550+I551","v":0},{"$f":"+J531+J538+J541+J542+J543+J550+J551","v":0},{"$f":"+K531+K538+K541+K542+K543+K550+K551","v":0},{"$f":"+L531+L538+L541+L542+L543+L550+L551","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAgency and support/outsourced services",10,"Public Service and Administration","Agency and support/outsourced services"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationBursaries: Employees",10,"Public Service and Administration","Bursaries: Employees"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationConsultants: Business and advisory services",10,"Public Service and Administration","Consultants: Business and advisory services"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"'Function shifts'!O64","v":0},{"$f":"'Function shifts'!P64","v":0},{"$f":"'Function shifts'!Q64","v":0},{"$f":"'Function shifts'!R64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationConsumable supplies",10,"Public Service and Administration","Consumable supplies"]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I544+I547","v":0},{"$f":"+J544+J547","v":0},{"$f":"+K544+K547","v":0},{"$f":"+L544+L547","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationDepartmental agencies (non-business entities)",10,"Public Service and Administration","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"'Function shifts'!O68","v":0},{"$f":"'Function shifts'!P68","v":0},{"$f":"'Function shifts'!Q68","v":0},{"$f":"'Function shifts'!R68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationEntertainment",10,"Public Service and Administration","Entertainment"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"'Function shifts'!O69","v":0},{"$f":"'Function shifts'!P69","v":0},{"$f":"'Function shifts'!Q69","v":0},{"$f":"'Function shifts'!R69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationInterest (Incl. interest on unitary payments (PPP))",10,"Public Service and Administration","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,"Households",null,null,{"$f":"+SUM(I552:I553)","v":0},{"$f":"+SUM(J552:J553)","v":0},{"$f":"+SUM(K552:K553)","v":0},{"$f":"+SUM(L552:L553)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationInventory: Materials and supplies",10,"Public Service and Administration","Inventory: Materials and supplies"]
[{"$f":"IF(LEN(F554)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I555+I558+SUM(I561:I565)","v":0},{"$f":"+J555+J558+SUM(J561:J565)","v":0},0,{"$f":"+L555+L558+SUM(L561:L565)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationOperating leases",10,"Public Service and Administration","Operating leases"]
[0,null,null,null,null,"Other fixed structures",null,null,{"$f":"'Function shifts'!O77","v":0},{"$f":"'Function shifts'!P77","v":0},{"$f":"'Function shifts'!Q77","v":0},{"$f":"'Function shifts'!R77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationOther transfers to households",10,"Public Service and Administration","Other transfers to households"]
[0,null,null,null,null,"Transport equipment",null,null,{"$f":"'Function shifts'!O79","v":0},{"$f":"'Function shifts'!P79","v":0},{"$f":"'Function shifts'!Q79","v":0},{"$f":"'Function shifts'!R79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationProperty payments",10,"Public Service and Administration","Property payments"]
[0,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"'Function shifts'!O85","v":0},{"$f":"'Function shifts'!P85","v":0},{"$f":"'Function shifts'!Q85","v":0},{"$f":"'Function shifts'!R85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport equipment",10,"Public Service and Administration","Transport equipment"]
[{"$f":"IF(LEN(F566)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,{"$f":"'Function shifts'!O86","v":0},{"$f":"'Function shifts'!P86","v":0},{"$f":"'Function shifts'!Q86","v":0},{"$f":"'Function shifts'!R86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport provided: Departmental activity",10,"Public Service and Administration","Transport provided: Departmental activity"]
[1,null,null,null,null,null,null,null,{"$f":"+I568-I482","v":0},{"$f":"+J568-J482","v":0},{"$f":"+K568-K482","v":0},{"$f":"+L568-L482","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksAdministrative fees",11,"Public Works","Administrative fees"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksMinor Assets",11,"Public Works","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksCatering: Departmental activities",11,"Public Works","Catering: Departmental activities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksConsultants: Business and advisory services",11,"Public Works","Consultants: Business and advisory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksConsumable supplies",11,"Public Works","Consumable supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksEntertainment",11,"Public Works","Entertainment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInterest (Incl. interest on unitary payments (PPP))",11,"Public Works","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInventory: Fuel, oil and gas",11,"Public Works","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInventory: Materials and supplies",11,"Public Works","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksMunicipal bank accounts",11,"Public Works","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksOther machinery and equipment",11,"Public Works","Other machinery and equipment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksOther transfers to public corporations",11,"Public Works","Other transfers to public corporations"]
[{"$f":"IF(LEN(F607)>2,1,0)","v":1},{"$f":"+$G$4&F607","v":"Defence And Military VeteransAdministration"},null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"},null,null,null,null,null,{"$f":"IFERROR(INDEX(($CG$186:$CG$197),MATCH($B607,$CB$186:$CB$197,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksProvincial Revenue Funds",11,"Public Works","Provincial Revenue Funds"]
[1,"Defence And Military VeteransMaritime Defence",null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Maritime Defence"},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksSocial contributions",11,"Public Works","Social contributions"]
[1,"Defence And Military VeteransGeneral Support",null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":"General Support"},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksTransport equipment",11,"Public Works","Transport equipment"]
[0,"Defence And Military Veterans",null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksTransport provided: Departmental activity",11,"Public Works","Transport provided: Departmental activity"]
[0,"Defence And Military Veterans",null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdministrative fees",12,"Statistics South Africa","Administrative fees"]
[0,"Defence And Military Veterans",null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets",12,"Statistics South Africa","Minor Assets"]
[1,null,null,null,null,"Current payments",null,null,null,null,null,{"$f":"+L627+L630+L669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCommunication (G&S)",12,"Statistics South Africa","Communication (G&S)"]
[{"$f":"IF(SUM(COUNTIF(I629:L629,\"<>0\")-COUNTBLANK(I629:L629))<>0,1,0)","v":0},{"$f":"+$G$4&F629","v":"Defence And Military VeteransSocial contributions"},null,null,null,"Social contributions",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B629,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaInfrastructure and planning services",12,"Statistics South Africa","Infrastructure and planning services"]
[0,"Defence And Military VeteransMinor Assets",null,null,null,"Minor Assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaContractors",12,"Statistics South Africa","Contractors"]
[0,"Defence And Military VeteransCatering: Departmental activities",null,null,null,"Catering: Departmental activities",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)",12,"Statistics South Africa","Fleet services (including government motor transport)"]
[0,"Defence And Military VeteransConsultants: Business and advisory services",null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaInterest (Incl. interest on unitary payments (PPP))",12,"Statistics South Africa","Interest (Incl. interest on unitary payments (PPP))"]
[0,"Defence And Military VeteransInfrastructure and planning services",null,null,null,"Infrastructure and planning services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaNon-profit institutions",12,"Statistics South Africa","Non-profit institutions"]
[0,"Defence And Military VeteransScience and technological services",null,null,null,"Science and technological services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment",12,"Statistics South Africa","Other machinery and equipment"]
[0,"Defence And Military VeteransEntertainment",null,null,null,"Entertainment",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaPayments for financial assets",12,"Statistics South Africa","Payments for financial assets"]
[0,"Defence And Military VeteransInventory: Farming supplies",null,null,null,"Inventory: Farming supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial benefits",12,"Statistics South Africa","Social benefits"]
[0,"Defence And Military VeteransInventory: Materials and supplies",null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTransport equipment",12,"Statistics South Africa","Transport equipment"]
[0,"Defence And Military VeteransInventory: Other supplies",null,null,null,"Inventory: Other supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenAdministrative fees",13,"Women","Administrative fees"]
[0,"Defence And Military VeteransOperating leases",null,null,null,"Operating leases",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenMinor Assets",13,"Women","Minor Assets"]
[0,"Defence And Military VeteransTransport provided: Departmental activity",null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenCatering: Departmental activities",13,"Women","Catering: Departmental activities"]
[0,"Defence And Military VeteransTravel and subsistence",null,null,null,"Travel and subsistence",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenCommunication (G&S)",13,"Women","Communication (G&S)"]
[0,"Defence And Military VeteransVenues and facilities",null,null,null,"Venues and facilities",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenLegal services (G&S)",13,"Women","Legal services (G&S)"]
[{"$f":"IF(LEN(F672)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,null,null,{"$f":"+L673+L680+L683+L684+L685+L692+L693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenDepartmental agencies (non-business entities)",13,"Women","Departmental agencies (non-business entities)"]
[0,{"$f":"+$G$4&F675","v":"Defence And Military VeteransProvincial Revenue Funds"},null,null,null,"Provincial Revenue Funds",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B675,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenInventory: Food and food supplies",13,"Women","Inventory: Food and food supplies"]
[0,{"$f":"+$G$4&F678","v":"Defence And Military VeteransMunicipal bank accounts"},null,null,null,"Municipal bank accounts",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B678,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenInventory: Materials and supplies",13,"Women","Inventory: Materials and supplies"]
[0,"Defence And Military VeteransHigher education institutions",null,null,null,"Higher education institutions",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenOperating payments",13,"Women","Operating payments"]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,{"$f":"+SUM(L687:L688)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenProperty payments",13,"Women","Property payments"]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,{"$f":"+SUM(L690:L691)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenSocial contributions",13,"Women","Social contributions"]
[0,{"$f":"+$G$4&F690","v":"Defence And Military VeteransSubsidies on products and production (pe)"},null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B690,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenTraining and development",13,"Women","Training and development"]
[0,null,null,null,null,"Households",null,null,null,null,null,{"$f":"+SUM(L694:L695)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenVenues and facilities",13,"Women","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I697:L697,\"<>0\")-COUNTBLANK(I697:L697))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,null,null,{"$f":"+SUM(L698:L699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationMinor Assets",14,"Basic Education","Minor Assets"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,null,null,{"$f":"+SUM(L701:L702)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationBursaries: Employees",14,"Basic Education","Bursaries: Employees"]
[0,"Defence And Military VeteransHeritage assets",null,null,null,"Heritage assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationComputer services",14,"Basic Education","Computer services"]
[0,"Defence And Military VeteransSoftware and other intangible assets",null,null,null,"Software and other intangible assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationConsumable supplies",14,"Basic Education","Consumable supplies"]
[1,null,null,null,null,"Total",null,null,null,null,null,{"$f":"+L626+L672+L696+L708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationDepartmental agencies (non-business entities)",14,"Basic Education","Departmental agencies (non-business entities)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationFleet services (including government motor transport)",14,"Basic Education","Fleet services (including government motor transport)"]
[{"$f":"IF(LEN(F715)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Clothing material and accessories",14,"Basic Education","Inventory: Clothing material and accessories"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Learner and teacher support material",14,"Basic Education","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationNon-profit institutions",14,"Basic Education","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOther fixed structures",14,"Basic Education","Other fixed structures"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationProperty payments",14,"Basic Education","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSocial benefits",14,"Basic Education","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTraining and development",14,"Basic Education","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTransport equipment",14,"Basic Education","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingAdministrative fees",15,"Higher Education and Training","Administrative fees"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingCatering: Departmental activities",15,"Higher Education and Training","Catering: Departmental activities"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingComputer services",15,"Higher Education and Training","Computer services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,null,{"$f":"+Summary!$X$32","v":0},{"$f":"+Summary!$AG$32","v":0},{"$f":"+Summary!$AP$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingLegal services (G&S)",15,"Higher Education and Training","Legal services (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Maritime Defence"},null,null,null,{"$f":"+Summary!$X$35","v":0},{"$f":"+Summary!$AG$35","v":0},{"$f":"+Summary!$AP$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingContractors",15,"Higher Education and Training","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$X$39","v":0},{"$f":"+Summary!$AG$39","v":0},{"$f":"+Summary!$AP$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingForeign governments and international organisations",15,"Higher Education and Training","Foreign governments and international organisations"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$X$49","v":0},{"$f":"+Summary!$AG$49","v":0},{"$f":"+Summary!$AP$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Fuel, oil and gas",15,"Higher Education and Training","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,{"$f":"+Summary!$X$50","v":0},{"$f":"+Summary!$AG$50","v":0},{"$f":"+Summary!$AP$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Learner and teacher support material",15,"Higher Education and Training","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Other supplies",15,"Higher Education and Training","Inventory: Other supplies"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingOperating payments",15,"Higher Education and Training","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I771:L771,\"<>0\")-COUNTBLANK(I771:L771))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$X$62","v":0},{"$f":"+Summary!$AG$62","v":0},{"$f":"+Summary!$AP$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingProvincial Revenue Funds",15,"Higher Education and Training","Provincial Revenue Funds"]
[0,null,null,null,null,"Advertising",null,null,null,{"$f":"+Summary!$X$65","v":0},{"$f":"+Summary!$AG$65","v":0},{"$f":"+Summary!$AP$65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingSocial benefits",15,"Higher Education and Training","Social benefits"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,{"$f":"+Summary!$X$69","v":0},{"$f":"+Summary!$AG$69","v":0},{"$f":"+Summary!$AP$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingTransport equipment",15,"Higher Education and Training","Transport equipment"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,{"$f":"+Summary!$X$73","v":0},{"$f":"+Summary!$AG$73","v":0},{"$f":"+Summary!$AP$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAdministrative fees",16,"Health","Administrative fees"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$X$76","v":0},{"$f":"+Summary!$AG$76","v":0},{"$f":"+Summary!$AP$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthMinor Assets",16,"Health","Minor Assets"]
[0,null,null,null,null,"Contractors",null,null,null,{"$f":"+Summary!$X$77","v":0},{"$f":"+Summary!$AG$77","v":0},{"$f":"+Summary!$AP$77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAudit costs: External",16,"Health","Audit costs: External"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$X$80","v":0},{"$f":"+Summary!$AG$80","v":0},{"$f":"+Summary!$AP$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthCatering: Departmental activities",16,"Health","Catering: Departmental activities"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,{"$f":"+Summary!$X$83","v":0},{"$f":"+Summary!$AG$83","v":0},{"$f":"+Summary!$AP$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthConsultants: Business and advisory services",16,"Health","Consultants: Business and advisory services"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$X$87","v":0},{"$f":"+Summary!$AG$87","v":0},{"$f":"+Summary!$AP$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthScience and technological services",16,"Health","Science and technological services"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,{"$f":"+Summary!$X$90","v":0},{"$f":"+Summary!$AG$90","v":0},{"$f":"+Summary!$AP$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthContractors",16,"Health","Contractors"]
[0,null,null,null,null,"Operating leases",null,null,null,{"$f":"+Summary!$X$94","v":0},{"$f":"+Summary!$AG$94","v":0},{"$f":"+Summary!$AP$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthForeign governments and international organisations",16,"Health","Foreign governments and international organisations"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$X$98","v":0},{"$f":"+Summary!$AG$98","v":0},{"$f":"+Summary!$AP$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Food and food supplies",16,"Health","Inventory: Food and food supplies"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$X$101","v":0},{"$f":"+Summary!$AG$101","v":0},{"$f":"+Summary!$AP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Materials and supplies",16,"Health","Inventory: Materials and supplies"]
[{"$f":"IF(SUM(COUNTIF(I811:L811,\"<>0\")-COUNTBLANK(I811:L811))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,null,{"$f":"+SUM(J812:J813)","v":0},{"$f":"+SUM(K812:K813)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Medical supplies",16,"Health","Inventory: Medical supplies"]
[{"$f":"IF(LEN(F814)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J815+J822+J825+J826+J827+J834+J835","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthMedsas inventory interface",16,"Health","Medsas inventory interface"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,{"$f":"+Summary!$X$108","v":0},{"$f":"+Summary!$AG$108","v":0},{"$f":"+Summary!$AP$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthOperating payments",16,"Health","Operating payments"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$X$112","v":0},{"$f":"+Summary!$AG$112","v":0},{"$f":"+Summary!$AP$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthPayments for financial assets",16,"Health","Payments for financial assets"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,{"$f":"+Summary!$X$115","v":0},{"$f":"+Summary!$AG$115","v":0},{"$f":"+Summary!$AP$115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthRental and hiring",16,"Health","Rental and hiring"]
[0,null,null,null,null,"Public corporations",null,null,null,{"$f":"+SUM(J829:J830)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthSocial security funds",16,"Health","Social security funds"]
[0,null,null,null,null,"Private enterprises",null,null,null,{"$f":"+SUM(J832:J833)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTransport provided: Departmental activity",16,"Health","Transport provided: Departmental activity"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$X$123","v":0},{"$f":"+Summary!$AG$123","v":0},{"$f":"+Summary!$AP$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTravel and subsistence",16,"Health","Travel and subsistence"]
[0,null,null,null,null,"Social benefits",null,null,null,{"$f":"+Summary!$X$127","v":0},{"$f":"+Summary!$AG$127","v":0},{"$f":"+Summary!$AP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentAgency and support/outsourced services",17,"Social Development","Agency and support/outsourced services"]
[{"$f":"IF(SUM(COUNTIF(I839:L839,\"<>0\")-COUNTBLANK(I839:L839))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J840:J841)","v":0},{"$f":"+SUM(K840:K841)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentBuildings",17,"Social Development","Buildings"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$X$134","v":0},{"$f":"+Summary!$AG$134","v":0},{"$f":"+Summary!$AP$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentComputer services",17,"Social Development","Computer services"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$X$137","v":0},{"$f":"+Summary!$AG$137","v":0},{"$f":"+Summary!$AP$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentLegal services (G&S)",17,"Social Development","Legal services (G&S)"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,{"$f":"+Summary!$X$140","v":0},{"$f":"+Summary!$AG$140","v":0},{"$f":"+Summary!$AP$140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentContractors",17,"Social Development","Contractors"]
[1,null,null,null,null,null,null,null,null,{"$f":"+J766-J852","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentForeign governments and international organisations",17,"Social Development","Foreign governments and international organisations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Food and food supplies",17,"Social Development","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Materials and supplies",17,"Social Development","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Other supplies",17,"Social Development","Inventory: Other supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentOther transfers to households",17,"Social Development","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentProvincial Revenue Funds",17,"Social Development","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentSocial benefits",17,"Social Development","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentTraining and development",17,"Social Development","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentVenues and facilities",17,"Social Development","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesAgency and support/outsourced services",18,"Correctional Services","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBiological assets",18,"Correctional Services","Biological assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBuildings",18,"Correctional Services","Buildings"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesCommunication (G&S)",18,"Correctional Services","Communication (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,null,{"$f":"+Summary!$Z$32","v":0},{"$f":"+Summary!$AI$32","v":0},{"$f":"+Summary!$AR$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesLaboratory services",18,"Correctional Services","Laboratory services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Air Defence"},null,null,null,{"$f":"+Summary!$Z$34","v":0},{"$f":"+Summary!$AI$34","v":0},{"$f":"+Summary!$AR$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesConsumable supplies",18,"Correctional Services","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$Z$39","v":0},{"$f":"+Summary!$AI$39","v":0},{"$f":"+Summary!$AR$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesFleet services (including government motor transport)",18,"Correctional Services","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,{"$f":"+Summary!$Z$50","v":0},{"$f":"+Summary!$AI$50","v":0},{"$f":"+Summary!$AR$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Food and food supplies",18,"Correctional Services","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Materials and supplies",18,"Correctional Services","Inventory: Materials and supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Medical supplies",18,"Correctional Services","Inventory: Medical supplies"]
[1,null,null,null,null,"Current payments",null,null,null,{"$f":"+J911+J914+J953","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesMunicipal bank accounts",18,"Correctional Services","Municipal bank accounts"]
[{"$f":"IF(SUM(COUNTIF(I913:L913,\"<>0\")-COUNTBLANK(I913:L913))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$Z$62","v":0},{"$f":"+Summary!$AI$62","v":0},{"$f":"+Summary!$AR$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesOther machinery and equipment",18,"Correctional Services","Other machinery and equipment"]
[0,null,null,null,null,"Minor Assets",null,null,null,{"$f":"+Summary!$Z$66","v":0},{"$f":"+Summary!$AI$66","v":0},{"$f":"+Summary!$AR$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesProperty payments",18,"Correctional Services","Property payments"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,{"$f":"+Summary!$Z$69","v":0},{"$f":"+Summary!$AI$69","v":0},{"$f":"+Summary!$AR$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSalaries and wages",18,"Correctional Services","Salaries and wages"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,{"$f":"+Summary!$Z$72","v":0},{"$f":"+Summary!$AI$72","v":0},{"$f":"+Summary!$AR$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSoftware and other intangible assets",18,"Correctional Services","Software and other intangible assets"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$Z$76","v":0},{"$f":"+Summary!$AI$76","v":0},{"$f":"+Summary!$AR$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTravel and subsistence",18,"Correctional Services","Travel and subsistence"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$Z$80","v":0},{"$f":"+Summary!$AI$80","v":0},{"$f":"+Summary!$AR$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransAgency and support/outsourced services",19,"Defence And Military Veterans","Agency and support/outsourced services"]
[0,null,null,null,null,"Housing",null,null,null,{"$f":"+Summary!$Z$81","v":0},{"$f":"+Summary!$AI$81","v":0},{"$f":"+Summary!$AR$81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransMinor Assets",19,"Defence And Military Veterans","Minor Assets"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,{"$f":"+Summary!$Z$84","v":0},{"$f":"+Summary!$AI$84","v":0},{"$f":"+Summary!$AR$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransBuildings",19,"Defence And Military Veterans","Buildings"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$Z$87","v":0},{"$f":"+Summary!$AI$87","v":0},{"$f":"+Summary!$AR$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransComputer services",19,"Defence And Military Veterans","Computer services"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,{"$f":"+Summary!$Z$91","v":0},{"$f":"+Summary!$AI$91","v":0},{"$f":"+Summary!$AR$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransLegal services (G&S)",19,"Defence And Military Veterans","Legal services (G&S)"]
[0,null,null,null,null,"Operating leases",null,null,null,{"$f":"+Summary!$Z$94","v":0},{"$f":"+Summary!$AI$94","v":0},{"$f":"+Summary!$AR$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransContractors",19,"Defence And Military Veterans","Contractors"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$Z$98","v":0},{"$f":"+Summary!$AI$98","v":0},{"$f":"+Summary!$AR$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransForeign governments and international organisations",19,"Defence And Military Veterans","Foreign governments and international organisations"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$Z$101","v":0},{"$f":"+Summary!$AI$101","v":0},{"$f":"+Summary!$AR$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransInventory: Farming supplies",19,"Defence And Military Veterans","Inventory: Farming supplies"]
[0,null,null,null,null,"Rent on land",null,null,null,{"$f":"+Summary!$Z$104","v":0},{"$f":"+Summary!$AI$104","v":0},{"$f":"+Summary!$AR$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU955&BV955","v":"Defence And Military VeteransInventory: Learner and teacher support material"},19,"Defence And Military Veterans","Inventory: Learner and teacher support material"]
[{"$f":"IF(LEN(F956)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J957+J964+J967+J968+J969+J976+J977","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransInventory: Materials and supplies",19,"Defence And Military Veterans","Inventory: Materials and supplies"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,{"$f":"+Summary!$Z$109","v":0},{"$f":"+Summary!$AI$109","v":0},{"$f":"+Summary!$AR$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransMunicipal bank accounts",19,"Defence And Military Veterans","Municipal bank accounts"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$Z$112","v":0},{"$f":"+Summary!$AI$112","v":0},{"$f":"+Summary!$AR$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransOperating payments",19,"Defence And Military Veterans","Operating payments"]
[0,null,null,null,null,"Higher education institutions",null,null,null,{"$f":"+Summary!$Z$116","v":0},{"$f":"+Summary!$AI$116","v":0},{"$f":"+Summary!$AR$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransOther transfers to private enterprises",19,"Defence And Military Veterans","Other transfers to private enterprises"]
[0,null,null,null,null,"Public corporations",null,null,null,{"$f":"+SUM(J971:J972)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransProperty payments",19,"Defence And Military Veterans","Property payments"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$Z$123","v":0},{"$f":"+Summary!$AI$123","v":0},{"$f":"+Summary!$AR$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransSocial contributions",19,"Defence And Military Veterans","Social contributions"]
[0,null,null,null,null,"Households",null,null,null,{"$f":"+SUM(J978:J979)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransTraining and development",19,"Defence And Military Veterans","Training and development"]
[1,null,null,null,null,"Payments for capital assets",null,null,null,{"$f":"+J981+J984+SUM(J987:J991)","v":0},{"$f":"+K981+K984+SUM(K987:K991)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransVenues and facilities",19,"Defence And Military Veterans","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I981:L981,\"<>0\")-COUNTBLANK(I981:L981))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J982:J983)","v":0},{"$f":"+SUM(K982:K983)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAdministrative fees",20,"Independent Police Investigative Directorate","Administrative fees"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$Z$134","v":0},{"$f":"+Summary!$AI$134","v":0},{"$f":"+Summary!$AR$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAudit costs: External",20,"Independent Police Investigative Directorate","Audit costs: External"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$Z$137","v":0},{"$f":"+Summary!$AI$137","v":0},{"$f":"+Summary!$AR$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateCommunication (G&S)",20,"Independent Police Investigative Directorate","Communication (G&S)"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,{"$f":"+Summary!$Z$141","v":0},{"$f":"+Summary!$AI$141","v":0},{"$f":"+Summary!$AR$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateConsumable supplies",20,"Independent Police Investigative Directorate","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,{"$f":"+J908-J994","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateDepartmental agencies (non-business entities)",20,"Independent Police Investigative Directorate","Departmental agencies (non-business entities)"]
[{"$f":"IF(LEN(F999)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateInventory: Materials and supplies",20,"Independent Police Investigative Directorate","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateOperating leases",20,"Independent Police Investigative Directorate","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateOther transfers to households",20,"Independent Police Investigative Directorate","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectoratePayments for financial assets",20,"Independent Police Investigative Directorate","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateSocial benefits",20,"Independent Police Investigative Directorate","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateVenues and facilities",20,"Independent Police Investigative Directorate","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentAudit costs: External",21,"Justice and Constitutional Development","Audit costs: External"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentBursaries: Employees",21,"Justice and Constitutional Development","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsultants: Business and advisory services",21,"Justice and Constitutional Development","Consultants: Business and advisory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsumable supplies",21,"Justice and Constitutional Development","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentDepartmental agencies (non-business entities)",21,"Justice and Constitutional Development","Departmental agencies (non-business entities)"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentEntertainment",21,"Justice and Constitutional Development","Entertainment"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,null,{"$f":"+Summary!$AA$32","v":0},{"$f":"+Summary!$AJ$32","v":0},{"$f":"+Summary!$AS$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentInterest (Incl. interest on unitary payments (PPP))",21,"Justice and Constitutional Development","Interest (Incl. interest on unitary payments (PPP))"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Military Health Support"},null,null,null,{"$f":"+Summary!$AA$36","v":0},{"$f":"+Summary!$AJ$36","v":0},{"$f":"+Summary!$AS$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentInventory: Materials and supplies",21,"Justice and Constitutional Development","Inventory: Materials and supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$AA$39","v":0},{"$f":"+Summary!$AJ$39","v":0},{"$f":"+Summary!$AS$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentMunicipal bank accounts",21,"Justice and Constitutional Development","Municipal bank accounts"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$AA$49","v":0},{"$f":"+Summary!$AJ$49","v":0},{"$f":"+Summary!$AS$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOther machinery and equipment",21,"Justice and Constitutional Development","Other machinery and equipment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,{"$f":"+Summary!$AA$52","v":0},{"$f":"+Summary!$AJ$52","v":0},{"$f":"+Summary!$AS$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentProperty payments",21,"Justice and Constitutional Development","Property payments"]
[1,null,null,null,null,"Current payments",null,null,null,{"$f":"+J1053+J1056+J1095","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentSoftware and other intangible assets",21,"Justice and Constitutional Development","Software and other intangible assets"]
[{"$f":"IF(SUM(COUNTIF(I1055:L1055,\"<>0\")-COUNTBLANK(I1055:L1055))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$AA$62","v":0},{"$f":"+Summary!$AJ$62","v":0},{"$f":"+Summary!$AS$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentTransport provided: Departmental activity",21,"Justice and Constitutional Development","Transport provided: Departmental activity"]
[{"$f":"IF(SUM(COUNTIF(I1056:L1056,\"<>0\")-COUNTBLANK(I1056:L1056))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,null,{"$f":"+SUM(J1057:J1094)","v":0},{"$f":"+SUM(K1057:K1094)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentTravel and subsistence",21,"Justice and Constitutional Development","Travel and subsistence"]
[0,null,null,null,null,"Minor Assets",null,null,null,{"$f":"+Summary!$AA$66","v":0},{"$f":"+Summary!$AJ$66","v":0},{"$f":"+Summary!$AS$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationAdvertising",22,"Office of the Chief Justice and Judicial Administration","Advertising"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,{"$f":"+Summary!$AA$70","v":0},{"$f":"+Summary!$AJ$70","v":0},{"$f":"+Summary!$AS$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationBursaries: Employees",22,"Office of the Chief Justice and Judicial Administration","Bursaries: Employees"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,{"$f":"+Summary!$AA$73","v":0},{"$f":"+Summary!$AJ$73","v":0},{"$f":"+Summary!$AS$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationComputer services",22,"Office of the Chief Justice and Judicial Administration","Computer services"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$AA$76","v":0},{"$f":"+Summary!$AJ$76","v":0},{"$f":"+Summary!$AS$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationLegal services (G&S)",22,"Office of the Chief Justice and Judicial Administration","Legal services (G&S)"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$AA$80","v":0},{"$f":"+Summary!$AJ$80","v":0},{"$f":"+Summary!$AS$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationDepartmental agencies (non-business entities)",22,"Office of the Chief Justice and Judicial Administration","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,{"$f":"+Summary!$AA$83","v":0},{"$f":"+Summary!$AJ$83","v":0},{"$f":"+Summary!$AS$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Food and food supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Food and food supplies"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$AA$87","v":0},{"$f":"+Summary!$AJ$87","v":0},{"$f":"+Summary!$AS$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Medical supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Medical supplies"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,{"$f":"+Summary!$AA$88","v":0},{"$f":"+Summary!$AJ$88","v":0},{"$f":"+Summary!$AS$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Other supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Other supplies"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,{"$f":"+Summary!$AA$91","v":0},{"$f":"+Summary!$AJ$91","v":0},{"$f":"+Summary!$AS$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationOperating payments",22,"Office of the Chief Justice and Judicial Administration","Operating payments"]
[0,null,null,null,null,"Rental and hiring",null,null,null,{"$f":"+Summary!$AA$95","v":0},{"$f":"+Summary!$AJ$95","v":0},{"$f":"+Summary!$AS$95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationProperty payments",22,"Office of the Chief Justice and Judicial Administration","Property payments"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$AA$98","v":0},{"$f":"+Summary!$AJ$98","v":0},{"$f":"+Summary!$AS$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationSocial benefits",22,"Office of the Chief Justice and Judicial Administration","Social benefits"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$AA$101","v":0},{"$f":"+Summary!$AJ$101","v":0},{"$f":"+Summary!$AS$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationTraining and development",22,"Office of the Chief Justice and Judicial Administration","Training and development"]
[{"$f":"IF(LEN(F1098)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J1099+J1106+J1109+J1110+J1111+J1118+J1119","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationVenues and facilities",22,"Office of the Chief Justice and Judicial Administration","Venues and facilities"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,{"$f":"+Summary!$AA$108","v":0},{"$f":"+Summary!$AJ$108","v":0},{"$f":"+Summary!$AS$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceAgency and support/outsourced services",23,"Police","Agency and support/outsourced services"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,{"$f":"+Summary!$AA$109","v":0},{"$f":"+Summary!$AJ$109","v":0},{"$f":"+Summary!$AS$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceMinor Assets",23,"Police","Minor Assets"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$AA$112","v":0},{"$f":"+Summary!$AJ$112","v":0},{"$f":"+Summary!$AS$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceBuildings",23,"Police","Buildings"]
[0,null,null,null,null,"Higher education institutions",null,null,null,{"$f":"+Summary!$AA$116","v":0},{"$f":"+Summary!$AJ$116","v":0},{"$f":"+Summary!$AS$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceComputer services",23,"Police","Computer services"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,{"$f":"+Summary!$AA$120","v":0},{"$f":"+Summary!$AJ$120","v":0},{"$f":"+Summary!$AS$120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceLegal services (G&S)",23,"Police","Legal services (G&S)"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$AA$123","v":0},{"$f":"+Summary!$AJ$123","v":0},{"$f":"+Summary!$AS$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceContractors",23,"Police","Contractors"]
[0,null,null,null,null,"Social benefits",null,null,null,{"$f":"+Summary!$AA$127","v":0},{"$f":"+Summary!$AJ$127","v":0},{"$f":"+Summary!$AS$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceInventory: Fuel, oil and gas",23,"Police","Inventory: Fuel, oil and gas"]
[{"$f":"IF(SUM(COUNTIF(I1123:L1123,\"<>0\")-COUNTBLANK(I1123:L1123))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J1124:J1125)","v":0},{"$f":"+SUM(K1124:K1125)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceInventory: Medical supplies",23,"Police","Inventory: Medical supplies"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,{"$f":"+SUM(J1127:J1128)","v":0},{"$f":"+SUM(K1127:K1128)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceMunicipal bank accounts",23,"Police","Municipal bank accounts"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$AA$134","v":0},{"$f":"+Summary!$AJ$134","v":0},{"$f":"+Summary!$AS$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceNon-profit institutions",23,"Police","Non-profit institutions"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$AA$137","v":0},{"$f":"+Summary!$AJ$137","v":0},{"$f":"+Summary!$AS$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceOther machinery and equipment",23,"Police","Other machinery and equipment"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,{"$f":"+Summary!$AA$140","v":0},{"$f":"+Summary!$AJ$140","v":0},{"$f":"+Summary!$AS$140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceProperty payments",23,"Police","Property payments"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTransport equipment",23,"Police","Transport equipment"]
[{"$f":"IF(LEN(F1141)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceVenues and facilities",23,"Police","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMinor Assets",24,"Agriculture, Forestry and Fisheries","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesBuildings",24,"Agriculture, Forestry and Fisheries","Buildings"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesCommunication (G&S)",24,"Agriculture, Forestry and Fisheries","Communication (G&S)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesComputer services",24,"Agriculture, Forestry and Fisheries","Computer services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesLaboratory services",24,"Agriculture, Forestry and Fisheries","Laboratory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumables: Stationery, printing and office supplies",24,"Agriculture, Forestry and Fisheries","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesFleet services (including government motor transport)",24,"Agriculture, Forestry and Fisheries","Fleet services (including government motor transport)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInterest (Incl. interest on unitary payments (PPP))",24,"Agriculture, Forestry and Fisheries","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies",24,"Agriculture, Forestry and Fisheries","Inventory: Food and food supplies"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMunicipal bank accounts",24,"Agriculture, Forestry and Fisheries","Municipal bank accounts"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Force Employment"},null,null,{"$f":"+Summary!$R$32","v":3672635},{"$f":"+Summary!$AB$32","v":3945550},{"$f":"+Summary!$AK$32","v":4039632},{"$f":"+Summary!$AT$32","v":4308284.8324387837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating payments",24,"Agriculture, Forestry and Fisheries","Operating payments"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Landward Defence"},null,null,{"$f":"+Summary!$R$33","v":15627275},{"$f":"+Summary!$AB$33","v":16838737},{"$f":"+Summary!$AK$33","v":17714538},{"$f":"+Summary!$AT$33","v":18943483.217780776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOther fixed structures",24,"Agriculture, Forestry and Fisheries","Other fixed structures"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Military Health Support"},null,null,{"$f":"+Summary!$R$36","v":4440671},{"$f":"+Summary!$AB$36","v":4400384},{"$f":"+Summary!$AK$36","v":4578443},{"$f":"+Summary!$AT$36","v":4901284.1841597166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOther transfers to private enterprises",24,"Agriculture, Forestry and Fisheries","Other transfers to private enterprises"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,{"$f":"+Summary!$R$40","v":0},{"$f":"+Summary!$AB$40","v":0},{"$f":"+Summary!$AK$40","v":0},{"$f":"+Summary!$AT$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesProvincial Revenue Funds",24,"Agriculture, Forestry and Fisheries","Provincial Revenue Funds"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,{"$f":"+Summary!$R$50","v":0},{"$f":"+Summary!$AB$50","v":0},{"$f":"+Summary!$AK$50","v":0},{"$f":"+Summary!$AT$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesSalaries and wages",24,"Agriculture, Forestry and Fisheries","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesSoftware and other intangible assets",24,"Agriculture, Forestry and Fisheries","Software and other intangible assets"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I1195+I1198+I1237","v":39407071},{"$f":"+J1195+J1198+J1237","v":39477357},{"$f":"+K1195+K1198+K1237","v":40752331},43576795.3593615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesVenues and facilities",24,"Agriculture, Forestry and Fisheries","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I1197:L1197,\"<>0\")-COUNTBLANK(I1197:L1197))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$62","v":2508059},{"$f":"+Summary!$AB$62","v":2490220},{"$f":"+Summary!$AK$62","v":2462052},{"$f":"+Summary!$AT$62","v":2649167.9432257372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentAgency and support/outsourced services",25,"Economic Development","Agency and support/outsourced services"]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$65","v":6628},{"$f":"+Summary!$AB$65","v":6949},{"$f":"+Summary!$AK$65","v":7221},{"$f":"+Summary!$AT$65","v":7625.3760000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentBursaries: Employees",25,"Economic Development","Bursaries: Employees"]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+Summary!$R$67","v":73312},{"$f":"+Summary!$AB$67","v":77981},{"$f":"+Summary!$AK$67","v":81632},{"$f":"+Summary!$AT$67","v":86203.391999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentCommunication (G&S)",25,"Economic Development","Communication (G&S)"]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+Summary!$R$70","v":99194},{"$f":"+Summary!$AB$70","v":103807},{"$f":"+Summary!$AK$70","v":109275},{"$f":"+Summary!$AT$70","v":115394.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInfrastructure and planning services",25,"Economic Development","Infrastructure and planning services"]
[1,null,null,null,null,"Laboratory services",null,null,{"$f":"+Summary!$R$74","v":23353},{"$f":"+Summary!$AB$74","v":19295},{"$f":"+Summary!$AK$74","v":20448},{"$f":"+Summary!$AT$74","v":21593.088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentConsumables: Stationery, printing and office supplies",25,"Economic Development","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+Summary!$R$77","v":2374238},{"$f":"+Summary!$AB$77","v":2514620},{"$f":"+Summary!$AK$77","v":2590592},{"$f":"+Summary!$AT$77","v":2735665.1519999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentEntertainment",25,"Economic Development","Entertainment"]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$80","v":92434},{"$f":"+Summary!$AB$80","v":98612},{"$f":"+Summary!$AK$80","v":82453},{"$f":"+Summary!$AT$80","v":87070.368000000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInventory: Clothing material and accessories",25,"Economic Development","Inventory: Clothing material and accessories"]
[1,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$84","v":896309},{"$f":"+Summary!$AB$84","v":918240},{"$f":"+Summary!$AK$84","v":957286},{"$f":"+Summary!$AT$84","v":1010894.0160000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInventory: Medicine",25,"Economic Development","Inventory: Medicine"]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$87","v":89517},{"$f":"+Summary!$AB$87","v":109289},{"$f":"+Summary!$AK$87","v":99278},{"$f":"+Summary!$AT$87","v":104837.568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentOperating payments",25,"Economic Development","Operating payments"]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$90","v":0},{"$f":"+Summary!$AB$90","v":0},{"$f":"+Summary!$AK$90","v":0},{"$f":"+Summary!$AT$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentOther transfers to public corporations",25,"Economic Development","Other transfers to public corporations"]
[1,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+Summary!$R$91","v":165054},{"$f":"+Summary!$AB$91","v":229189},{"$f":"+Summary!$AK$91","v":251803},{"$f":"+Summary!$AT$91","v":265903.96799999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentPayments for financial assets",25,"Economic Development","Payments for financial assets"]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$94","v":1420005},{"$f":"+Summary!$AB$94","v":1383520},{"$f":"+Summary!$AK$94","v":1461898},{"$f":"+Summary!$AT$94","v":1543764.2880000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentSalaries and wages",25,"Economic Development","Salaries and wages"]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$99","v":277217},{"$f":"+Summary!$AB$99","v":273146},{"$f":"+Summary!$AK$99","v":301922},{"$f":"+Summary!$AT$99","v":318829.63200000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentTraining and development",25,"Economic Development","Training and development"]
[{"$f":"IF(SUM(COUNTIF(I1237:L1237,\"<>0\")-COUNTBLANK(I1237:L1237))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I1238:I1239)","v":0},{"$f":"+SUM(J1238:J1239)","v":0},{"$f":"+SUM(K1238:K1239)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentTravel and subsistence",25,"Economic Development","Travel and subsistence"]
[{"$f":"IF(LEN(F1240)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I1241+I1248+I1251+I1252+I1253+I1260+I1261","v":7541582},{"$f":"+J1241+J1248+J1251+J1252+J1253+J1260+J1261","v":8833065},9493855,10027954.984000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyAdvertising",26,"Energy","Advertising"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$109","v":0},{"$f":"+Summary!$AB$109","v":0},{"$f":"+Summary!$AK$109","v":0},{"$f":"+Summary!$AT$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyBursaries: Employees",26,"Energy","Bursaries: Employees"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$112","v":0},{"$f":"+Summary!$AB$112","v":0},{"$f":"+Summary!$AK$112","v":0},{"$f":"+Summary!$AT$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyComputer services",26,"Energy","Computer services"]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I1249:I1250)","v":6383402},{"$f":"+SUM(J1249:J1250)","v":7442654},8035574,8488011.7039999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyConsultants: Business and advisory services",26,"Energy","Consultants: Business and advisory services"]
[0,null,null,null,null,"Higher education institutions",null,null,{"$f":"+Summary!$R$116","v":0},{"$f":"+Summary!$AB$116","v":0},{"$f":"+Summary!$AK$116","v":0},{"$f":"+Summary!$AT$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyLegal services (G&S)",26,"Energy","Legal services (G&S)"]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I1255:I1256)","v":1025387},{"$f":"+SUM(J1255:J1256)","v":1260906},1326787,1401088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyConsumables: Stationery, printing and office supplies",26,"Energy","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$123","v":0},{"$f":"+Summary!$AB$123","v":0},{"$f":"+Summary!$AK$123","v":0},{"$f":"+Summary!$AT$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyFleet services (including government motor transport)",26,"Energy","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$127","v":123246},{"$f":"+Summary!$AB$127","v":120083},{"$f":"+Summary!$AK$127","v":121620},{"$f":"+Summary!$AT$127","v":128428.39199999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Farming supplies",26,"Energy","Inventory: Farming supplies"]
[{"$f":"IF(SUM(COUNTIF(I1265:L1265,\"<>0\")-COUNTBLANK(I1265:L1265))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I1266:I1267)","v":121935},{"$f":"+SUM(J1266:J1267)","v":127186},{"$f":"+SUM(K1266:K1267)","v":133567},141046.75200000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Learner and teacher support material",26,"Energy","Inventory: Learner and teacher support material"]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$134","v":47495},{"$f":"+Summary!$AB$134","v":173133},{"$f":"+Summary!$AK$134","v":203765},{"$f":"+Summary!$AT$134","v":215175.84000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Other supplies",26,"Energy","Inventory: Other supplies"]
[1,null,null,null,null,"Specialised military assets",null,null,{"$f":"+Summary!$R$137","v":993},{"$f":"+Summary!$AB$137","v":993},{"$f":"+Summary!$AK$137","v":993},{"$f":"+Summary!$AT$137","v":1048.6079999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOperating leases",26,"Energy","Operating leases"]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$138","v":0},{"$f":"+Summary!$AB$138","v":0},{"$f":"+Summary!$AK$138","v":0},{"$f":"+Summary!$AT$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOperating payments",26,"Energy","Operating payments"]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+Summary!$R$141","v":0},{"$f":"+Summary!$AB$141","v":0},{"$f":"+Summary!$AK$141","v":0},{"$f":"+Summary!$AT$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOther transfers to private enterprises",26,"Energy","Other transfers to private enterprises"]
[1,null,null,null,null,null,null,null,{"$f":"+I1192-I1278","v":0},{"$f":"+J1192-J1278","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyProperty payments",26,"Energy","Property payments"]
[{"$f":"IF(LEN(F1283)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergySocial contributions",26,"Energy","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergySubsidies on products and production (pe)",26,"Energy","Subsidies on products and production (pe)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyVenues and facilities",26,"Energy","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAgency and support/outsourced services",27,"Environmental Affairs","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBuildings",27,"Environmental Affairs","Buildings"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBursaries: Employees",27,"Environmental Affairs","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsComputer services",27,"Environmental Affairs","Computer services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsLaboratory services",27,"Environmental Affairs","Laboratory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsContractors",27,"Environmental Affairs","Contractors"]
[{"$f":"IF(LEN(F1311)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsFleet services (including government motor transport)",27,"Environmental Affairs","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Food and food supplies",27,"Environmental Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Materials and supplies",27,"Environmental Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medicine",27,"Environmental Affairs","Inventory: Medicine"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsNon-profit institutions",27,"Environmental Affairs","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther fixed structures",27,"Environmental Affairs","Other fixed structures"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther transfers to public corporations",27,"Environmental Affairs","Other transfers to public corporations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsRent on land",27,"Environmental Affairs","Rent on land"]
[1,null,null,null,null,"Current payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsSocial benefits",27,"Environmental Affairs","Social benefits"]
[{"$f":"IF(SUM(COUNTIF(I1340:L1340,\"<>0\")-COUNTBLANK(I1340:L1340))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTransport equipment",27,"Environmental Affairs","Transport equipment"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsVenues and facilities",27,"Environmental Affairs","Venues and facilities"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourAgency and support/outsourced services",28,"Labour","Agency and support/outsourced services"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourMinor Assets",28,"Labour","Minor Assets"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourComputer services",28,"Labour","Computer services"]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourLaboratory services",28,"Labour","Laboratory services"]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourConsumables: Stationery, printing and office supplies",28,"Labour","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourEntertainment",28,"Labour","Entertainment"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourInventory: Food and food supplies",28,"Labour","Inventory: Food and food supplies"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourInventory: Materials and supplies",28,"Labour","Inventory: Materials and supplies"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourMunicipal bank accounts",28,"Labour","Municipal bank accounts"]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourNon-profit institutions",28,"Labour","Non-profit institutions"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourOther fixed structures",28,"Labour","Other fixed structures"]
[{"$f":"IF(SUM(COUNTIF(I1379:L1379,\"<>0\")-COUNTBLANK(I1379:L1379))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourRental and hiring",28,"Labour","Rental and hiring"]
[{"$f":"IF(LEN(F1382)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourSocial contributions",28,"Labour","Social contributions"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourTransport provided: Departmental activity",28,"Labour","Transport provided: Departmental activity"]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesAdvertising",29,"Mineral Resources","Advertising"]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesAudit costs: External",29,"Mineral Resources","Audit costs: External"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesBursaries: Employees",29,"Mineral Resources","Bursaries: Employees"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesComputer services",29,"Mineral Resources","Computer services"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesLegal services (G&S)",29,"Mineral Resources","Legal services (G&S)"]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesDepartmental agencies (non-business entities)",29,"Mineral Resources","Departmental agencies (non-business entities)"]
[{"$f":"IF(SUM(COUNTIF(I1407:L1407,\"<>0\")-COUNTBLANK(I1407:L1407))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesInterest (Incl. interest on unitary payments (PPP))",29,"Mineral Resources","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesInventory: Fuel, oil and gas",29,"Mineral Resources","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOperating leases",29,"Mineral Resources","Operating leases"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOther machinery and equipment",29,"Mineral Resources","Other machinery and equipment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOther transfers to households",29,"Mineral Resources","Other transfers to households"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesRental and hiring",29,"Mineral Resources","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesSocial contributions",29,"Mineral Resources","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesTraining and development",29,"Mineral Resources","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesVenues and facilities",29,"Mineral Resources","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyAgency and support/outsourced services",30,"Science and Technology","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyCatering: Departmental activities",30,"Science and Technology","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyCommunication (G&S)",30,"Science and Technology","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyLaboratory services",30,"Science and Technology","Laboratory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyConsumables: Stationery, printing and office supplies",30,"Science and Technology","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyEntertainment",30,"Science and Technology","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInterest (Incl. interest on unitary payments (PPP))",30,"Science and Technology","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInventory: Fuel, oil and gas",30,"Science and Technology","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInventory: Other supplies",30,"Science and Technology","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyOperating payments",30,"Science and Technology","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1467&BV1467","v":"Science and TechnologyOther transfers to private enterprises"},30,"Science and Technology","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyOther transfers to public corporations",30,"Science and Technology","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologySocial benefits",30,"Science and Technology","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologySoftware and other intangible assets",30,"Science and Technology","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyTransport provided: Departmental activity",30,"Science and Technology","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentAdministrative fees",31,"Small Business Development","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentAudit costs: External",31,"Small Business Development","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentComputer services",31,"Small Business Development","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsumable supplies",31,"Small Business Development","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsumables: Stationery, printing and office supplies",31,"Small Business Development","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentEntertainment",31,"Small Business Development","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentInventory: Other supplies",31,"Small Business Development","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOperating payments",31,"Small Business Development","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentProperty payments",31,"Small Business Development","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentSocial contributions",31,"Small Business Development","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentTransport provided: Departmental activity",31,"Small Business Development","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAdministrative fees",32,"Telecommunications and Postal Services","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAdvertising",32,"Telecommunications and Postal Services","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAudit costs: External",32,"Telecommunications and Postal Services","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesComputer services",32,"Telecommunications and Postal Services","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesLegal services (G&S)",32,"Telecommunications and Postal Services","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1531&BV1531","v":"Telecommunications and Postal ServicesContractors"},32,"Telecommunications and Postal Services","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesForeign governments and international organisations",32,"Telecommunications and Postal Services","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesInventory: Fuel, oil and gas",32,"Telecommunications and Postal Services","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesInventory: Other supplies",32,"Telecommunications and Postal Services","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesMunicipal agencies and funds",32,"Telecommunications and Postal Services","Municipal agencies and funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesOperating payments",32,"Telecommunications and Postal Services","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesOther transfers to public corporations",32,"Telecommunications and Postal Services","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesRent on land",32,"Telecommunications and Postal Services","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesSocial benefits",32,"Telecommunications and Postal Services","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesTransport equipment",32,"Telecommunications and Postal Services","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesVenues and facilities",32,"Telecommunications and Postal Services","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAdministrative fees",33,"Tourism","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAudit costs: External",33,"Tourism","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismCatering: Departmental activities",33,"Tourism","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInfrastructure and planning services",33,"Tourism","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismConsumables: Stationery, printing and office supplies",33,"Tourism","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismEntertainment",33,"Tourism","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInterest (Incl. interest on unitary payments (PPP))",33,"Tourism","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInventory: Learner and teacher support material",33,"Tourism","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInventory: Materials and supplies",33,"Tourism","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOperating leases",33,"Tourism","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOther transfers to households",33,"Tourism","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismSalaries and wages",33,"Tourism","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismTraining and development",33,"Tourism","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismVenues and facilities",33,"Tourism","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryMinor Assets",34,"Trade and Industry","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryCatering: Departmental activities",34,"Trade and Industry","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryCommunication (G&S)",34,"Trade and Industry","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryLaboratory services",34,"Trade and Industry","Laboratory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryConsumable supplies",34,"Trade and Industry","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryForeign governments and international organisations",34,"Trade and Industry","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInterest (Incl. interest on unitary payments (PPP))",34,"Trade and Industry","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInventory: Materials and supplies",34,"Trade and Industry","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInventory: Other supplies",34,"Trade and Industry","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOperating leases",34,"Trade and Industry","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOperating payments",34,"Trade and Industry","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOther transfers to private enterprises",34,"Trade and Industry","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryProperty payments",34,"Trade and Industry","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustrySocial contributions",34,"Trade and Industry","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryTraining and development",34,"Trade and Industry","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryTravel and subsistence",34,"Trade and Industry","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportMinor Assets",35,"Transport","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCatering: Departmental activities",35,"Transport","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCommunication (G&S)",35,"Transport","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInfrastructure and planning services",35,"Transport","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportContractors",35,"Transport","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportFleet services (including government motor transport)",35,"Transport","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInventory: Food and food supplies",35,"Transport","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInventory: Medical supplies",35,"Transport","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportNon-profit institutions",35,"Transport","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther machinery and equipment",35,"Transport","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther transfers to households",35,"Transport","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportProperty payments",35,"Transport","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportSocial benefits",35,"Transport","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportTraining and development",35,"Transport","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportTravel and subsistence",35,"Transport","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationAgency and support/outsourced services",36,"Water and Sanitation","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationBursaries: Employees",36,"Water and Sanitation","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationComputer services",36,"Water and Sanitation","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationConsultants: Business and advisory services",36,"Water and Sanitation","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationScience and technological services",36,"Water and Sanitation","Science and technological services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationDepartmental agencies (non-business entities)",36,"Water and Sanitation","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationForeign governments and international organisations",36,"Water and Sanitation","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInterest (Incl. interest on unitary payments (PPP))",36,"Water and Sanitation","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Fuel, oil and gas",36,"Water and Sanitation","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Medical supplies",36,"Water and Sanitation","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Medicine",36,"Water and Sanitation","Inventory: Medicine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationMunicipal bank accounts",36,"Water and Sanitation","Municipal bank accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOperating payments",36,"Water and Sanitation","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationPayments for financial assets",36,"Water and Sanitation","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationRental and hiring",36,"Water and Sanitation","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationSocial contributions",36,"Water and Sanitation","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTraining and development",36,"Water and Sanitation","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTravel and subsistence",36,"Water and Sanitation","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationVenues and facilities",36,"Water and Sanitation","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureAgency and support/outsourced services",37,"Arts and Culture","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureBuildings",37,"Arts and Culture","Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureComputer services",37,"Arts and Culture","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureConsumable supplies",37,"Arts and Culture","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureContractors",37,"Arts and Culture","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureHigher Education Institutions",37,"Arts and Culture","Higher Education Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureInventory: Other supplies",37,"Arts and Culture","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureNon-profit institutions",37,"Arts and Culture","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureOther fixed structures",37,"Arts and Culture","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureOther transfers to public corporations",37,"Arts and Culture","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureRental and hiring",37,"Arts and Culture","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureSoftware and other intangible assets",37,"Arts and Culture","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureVenues and facilities",37,"Arts and Culture","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsAgency and support/outsourced services",38,"Human Settlements","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsBursaries: Employees",38,"Human Settlements","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsCommunication (G&S)",38,"Human Settlements","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsLegal services (G&S)",38,"Human Settlements","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsContractors",38,"Human Settlements","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsForeign governments and international organisations",38,"Human Settlements","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsInventory: Food and food supplies",38,"Human Settlements","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsInventory: Medical supplies",38,"Human Settlements","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsNon-profit institutions",38,"Human Settlements","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther fixed structures",38,"Human Settlements","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther machinery and equipment",38,"Human Settlements","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsPayments for financial assets",38,"Human Settlements","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsSocial contributions",38,"Human Settlements","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsTransport equipment",38,"Human Settlements","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdministrative fees",39,"Rural Development and Land Reform","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAudit costs: External",39,"Rural Development and Land Reform","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformBursaries: Employees",39,"Rural Development and Land Reform","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformComputer services",39,"Rural Development and Land Reform","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsultants: Business and advisory services",39,"Rural Development and Land Reform","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumable supplies",39,"Rural Development and Land Reform","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformEntertainment",39,"Rural Development and Land Reform","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Clothing material and accessories",39,"Rural Development and Land Reform","Inventory: Clothing material and accessories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Fuel, oil and gas",39,"Rural Development and Land Reform","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Medicine",39,"Rural Development and Land Reform","Inventory: Medicine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformMunicipal bank accounts",39,"Rural Development and Land Reform","Municipal bank accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOperating payments",39,"Rural Development and Land Reform","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOther fixed structures",39,"Rural Development and Land Reform","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOther transfers to private enterprises",39,"Rural Development and Land Reform","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformRent on land",39,"Rural Development and Land Reform","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformSocial benefits",39,"Rural Development and Land Reform","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTransport equipment",39,"Rural Development and Land Reform","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformVenues and facilities",39,"Rural Development and Land Reform","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaAgency and support/outsourced services",40,"Sport and Recreation South Africa","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaMinor Assets",40,"Sport and Recreation South Africa","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaCatering: Departmental activities",40,"Sport and Recreation South Africa","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaConsultants: Business and advisory services",40,"Sport and Recreation South Africa","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaConsumables: Stationery, printing and office supplies",40,"Sport and Recreation South Africa","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaEntertainment",40,"Sport and Recreation South Africa","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaInventory: Fuel, oil and gas",40,"Sport and Recreation South Africa","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaInventory: Other supplies",40,"Sport and Recreation South Africa","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaNon-profit institutions",40,"Sport and Recreation South Africa","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaOther fixed structures",40,"Sport and Recreation South Africa","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaProperty payments",40,"Sport and Recreation South Africa","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaSocial benefits",40,"Sport and Recreation South Africa","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaTransport provided: Departmental activity",40,"Sport and Recreation South Africa","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatAdministrative fees",41,"Civilian Secretariat","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatAudit costs: External",41,"Civilian Secretariat","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatComputer services",41,"Civilian Secretariat","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatLegal services (G&S)",41,"Civilian Secretariat","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatConsumable supplies",41,"Civilian Secretariat","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatInventory: Food and food supplies",41,"Civilian Secretariat","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatInventory: Fuel, oil and gas",41,"Civilian Secretariat","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatMunicipal agencies and funds",41,"Civilian Secretariat","Municipal agencies and funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatOther fixed structures",41,"Civilian Secretariat","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatSalaries and wages",41,"Civilian Secretariat","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatTraining and development",41,"Civilian Secretariat","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1979&BV1979","v":"Civilian SecretariatVenues and facilities"},41,"Civilian Secretariat","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransAdministrative fees",42,"Military Veterans","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransMinor Assets",42,"Military Veterans","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransCatering: Departmental activities",42,"Military Veterans","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransInfrastructure and planning services",42,"Military Veterans","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransConsumables: Stationery, printing and office supplies",42,"Military Veterans","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransHousing",42,"Military Veterans","Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransInventory: Materials and supplies",42,"Military Veterans","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOperating payments",42,"Military Veterans","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOther machinery and equipment",42,"Military Veterans","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransRental and hiring",42,"Military Veterans","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransTravel and subsistence",42,"Military Veterans","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsAdvertising",43,"Traditional Affairs","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsCommunication (G&S)",43,"Traditional Affairs","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsConsumable supplies",43,"Traditional Affairs","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsEntertainment",43,"Traditional Affairs","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsInventory: Other supplies",43,"Traditional Affairs","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsNon-profit institutions",43,"Traditional Affairs","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsOther machinery and equipment",43,"Traditional Affairs","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsTraining and development",43,"Traditional Affairs","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAdministrative fees",44,"National School of Government","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2043&BV2043","v":"National School of GovernmentMinor Assets"},44,"National School of Government","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCommunication (G&S)",44,"National School of Government","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentComputer services",44,"National School of Government","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentConsumables: Stationery, printing and office supplies",44,"National School of Government","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentContractors",44,"National School of Government","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentDepartmental agencies (non-business entities)",44,"National School of Government","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentEntertainment",44,"National School of Government","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentFleet services (including government motor transport)",44,"National School of Government","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInterest (Incl. interest on unitary payments (PPP))",44,"National School of Government","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Food and food supplies",44,"National School of Government","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Learner and teacher support material",44,"National School of Government","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Materials and supplies",44,"National School of Government","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Medical supplies",44,"National School of Government","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Other supplies",44,"National School of Government","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating leases",44,"National School of Government","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating payments",44,"National School of Government","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOther machinery and equipment",44,"National School of Government","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentPayments for financial assets",44,"National School of Government","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentProperty payments",44,"National School of Government","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentRent on land",44,"National School of Government","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentRental and hiring",44,"National School of Government","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSalaries and wages",44,"National School of Government","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSocial contributions",44,"National School of Government","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSoftware and other intangible assets",44,"National School of Government","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTraining and development",44,"National School of Government","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTravel and subsistence",44,"National School of Government","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentVenues and facilities",44,"National School of Government","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdministrative fees",45,"Public Service Commission","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdvertising",45,"Public Service Commission","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAgency and support/outsourced services",45,"Public Service Commission","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionMinor Assets",45,"Public Service Commission","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAudit costs: External",45,"Public Service Commission","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionBursaries: Employees",45,"Public Service Commission","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionCatering: Departmental activities",45,"Public Service Commission","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionCommunication (G&S)",45,"Public Service Commission","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionComputer services",45,"Public Service Commission","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsultants: Business and advisory services",45,"Public Service Commission","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionLegal services (G&S)",45,"Public Service Commission","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsumable supplies",45,"Public Service Commission","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsumables: Stationery, printing and office supplies",45,"Public Service Commission","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionContractors",45,"Public Service Commission","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionEntertainment",45,"Public Service Commission","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionFleet services (including government motor transport)",45,"Public Service Commission","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionForeign governments and international organisations",45,"Public Service Commission","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInterest (Incl. interest on unitary payments (PPP))",45,"Public Service Commission","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Clothing material and accessories",45,"Public Service Commission","Inventory: Clothing material and accessories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Learner and teacher support material",45,"Public Service Commission","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Materials and supplies",45,"Public Service Commission","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Other supplies",45,"Public Service Commission","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating leases",45,"Public Service Commission","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating payments",45,"Public Service Commission","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOther machinery and equipment",45,"Public Service Commission","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOther transfers to households",45,"Public Service Commission","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionPayments for financial assets",45,"Public Service Commission","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionProperty payments",45,"Public Service Commission","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionRent on land",45,"Public Service Commission","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSalaries and wages",45,"Public Service Commission","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSocial contributions",45,"Public Service Commission","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2107&BV2107","v":"Public Service CommissionSoftware and other intangible assets"},45,"Public Service Commission","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTraining and development",45,"Public Service Commission","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTransport equipment",45,"Public Service Commission","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTravel and subsistence",45,"Public Service Commission","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionVenues and facilities",45,"Public Service Commission","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdministrative fees",46,"Government Communication and Information System","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdvertising",46,"Government Communication and Information System","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAgency and support/outsourced services",46,"Government Communication and Information System","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemMinor Assets",46,"Government Communication and Information System","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAudit costs: External",46,"Government Communication and Information System","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBuildings",46,"Government Communication and Information System","Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBursaries: Employees",46,"Government Communication and Information System","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCatering: Departmental activities",46,"Government Communication and Information System","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCommunication (G&S)",46,"Government Communication and Information System","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemComputer services",46,"Government Communication and Information System","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsultants: Business and advisory services",46,"Government Communication and Information System","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemLegal services (G&S)",46,"Government Communication and Information System","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumable supplies",46,"Government Communication and Information System","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumables: Stationery, printing and office supplies",46,"Government Communication and Information System","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemContractors",46,"Government Communication and Information System","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemDepartmental agencies (non-business entities)",46,"Government Communication and Information System","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemFleet services (including government motor transport)",46,"Government Communication and Information System","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating leases",46,"Government Communication and Information System","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating payments",46,"Government Communication and Information System","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOther machinery and equipment",46,"Government Communication and Information System","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemPayments for financial assets",46,"Government Communication and Information System","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemProperty payments",46,"Government Communication and Information System","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemRental and hiring",46,"Government Communication and Information System","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSalaries and wages",46,"Government Communication and Information System","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial benefits",46,"Government Communication and Information System","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial contributions",46,"Government Communication and Information System","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSoftware and other intangible assets",46,"Government Communication and Information System","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTraining and development",46,"Government Communication and Information System","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTravel and subsistence",46,"Government Communication and Information System","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemVenues and facilities",46,"Government Communication and Information System","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAdministrative fees",47,"Centre for Public Service Innovation","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAdvertising",47,"Centre for Public Service Innovation","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAgency and support/outsourced services",47,"Centre for Public Service Innovation","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationMinor Assets",47,"Centre for Public Service Innovation","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAudit costs: External",47,"Centre for Public Service Innovation","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationBursaries: Employees",47,"Centre for Public Service Innovation","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCatering: Departmental activities",47,"Centre for Public Service Innovation","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCommunication (G&S)",47,"Centre for Public Service Innovation","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationComputer services",47,"Centre for Public Service Innovation","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsultants: Business and advisory services",47,"Centre for Public Service Innovation","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationLegal services (G&S)",47,"Centre for Public Service Innovation","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsumable supplies",47,"Centre for Public Service Innovation","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsumables: Stationery, printing and office supplies",47,"Centre for Public Service Innovation","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationContractors",47,"Centre for Public Service Innovation","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationDepartmental agencies (non-business entities)",47,"Centre for Public Service Innovation","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationEntertainment",47,"Centre for Public Service Innovation","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationFleet services (including government motor transport)",47,"Centre for Public Service Innovation","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationForeign governments and international organisations",47,"Centre for Public Service Innovation","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Food and food supplies",47,"Centre for Public Service Innovation","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Materials and supplies",47,"Centre for Public Service Innovation","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Other supplies",47,"Centre for Public Service Innovation","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating leases",47,"Centre for Public Service Innovation","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating payments",47,"Centre for Public Service Innovation","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOther machinery and equipment",47,"Centre for Public Service Innovation","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOther transfers to households",47,"Centre for Public Service Innovation","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationPayments for financial assets",47,"Centre for Public Service Innovation","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationProperty payments",47,"Centre for Public Service Innovation","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationRental and hiring",47,"Centre for Public Service Innovation","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationSalaries and wages",47,"Centre for Public Service Innovation","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2171&BV2171","v":"Centre for Public Service InnovationSocial contributions"},47,"Centre for Public Service Innovation","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTraining and development",47,"Centre for Public Service Innovation","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTransport equipment",47,"Centre for Public Service Innovation","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTravel and subsistence",47,"Centre for Public Service Innovation","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationVenues and facilities",47,"Centre for Public Service Innovation","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Grand Total"]

{"sheet":"Function shifts","index":27,"n_rows":1900,"n_cols":41,"rows_kept":1900,"cut":false,"hidden":false,"merged":[[1672,6,1672,9],[1674,6,1674,9],[1732,6,1732,9],[1734,6,1734,9],[1792,6,1792,9],[1492,6,1492,9],[1494,6,1494,9],[1552,6,1552,9],[1554,6,1554,9],[1612,6,1612,9],[892,6,892,9],[896,9,897,9],[1312,6,1312,9],[1314,6,1314,9],[1372,6,1372,9],[1374,6,1374,9],[1432,6,1432,9],[1132,6,1132,9],[1134,6,1134,9],[1192,6,1192,9],[1194,6,1194,9],[1252,6,1252,9],[1136,9,1137,9],[592,6,592,9],[594,6,594,9],[652,6,652,9],[654,6,654,9],[712,6,712,9],[412,6,412,9],[414,6,414,9],[472,6,472,9],[474,6,474,9],[532,6,532,9],[596,9,597,9],[232,6,232,9],[234,6,234,9],[292,6,292,9],[294,6,294,9],[352,6,352,9],[11,9,12,9],[11,10,11,13],[116,9,117,9],[116,10,116,13],[176,9,177,9],[176,10,176,13],[112,6,112,9],[114,6,114,9],[172,6,172,9],[174,6,174,9],[236,9,237,9],[236,10,236,13],[296,9,297,9],[296,10,296,13],[11,6,12,8],[356,9,357,9],[356,10,356,13],[354,6,354,9],[416,9,417,9],[416,10,416,13],[476,9,477,9],[476,10,476,13],[536,9,537,9],[536,10,536,13],[534,6,534,9],[596,10,596,13],[656,9,657,9],[656,10,656,13],[716,9,717,9],[716,10,716,13],[714,6,714,9],[776,9,777,9],[776,10,776,13],[836,9,837,9],[836,10,836,13],[772,6,772,9],[774,6,774,9],[832,6,832,9],[834,6,834,9],[896,10,896,13],[894,6,894,9],[956,9,957,9],[956,10,956,13],[1016,9,1017,9],[1016,10,1016,13],[1076,9,1077,9],[1076,10,1076,13],[1074,6,1074,9],[952,6,952,9],[954,6,954,9],[1012,6,1012,9],[1014,6,1014,9],[1072,6,1072,9],[1136,10,1136,13],[1196,9,1197,9],[1196,10,1196,13],[1256,9,1257,9],[1256,10,1256,13],[1254,6,1254,9],[1316,9,1317,9],[1316,10,1316,13],[1376,9,1377,9],[1376,10,1376,13],[1436,9,1437,9],[1436,10,1436,13],[1434,6,1434,9],[1496,9,1497,9],[1496,10,1496,13],[1556,9,1557,9],[1556,10,1556,13],[1616,9,1617,9],[1616,10,1616,13],[1614,6,1614,9],[1856,9,1857,9],[1856,10,1856,13],[1676,9,1677,9],[1676,10,1676,13],[1736,9,1737,9],[1736,10,1736,13],[1796,9,1797,9],[1796,10,1796,13],[1794,6,1794,9],[1852,6,1852,9],[1854,6,1854,9]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B291:B4513)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":30}]
["FS'Var",{"$f":"B4-B3","v":30}]
["Check",{"$f":"B4-MAX(B37:B61)","v":30},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"Function shifts & Reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":8},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Force Employment"},{"$f":"Summary!$F33","v":"Landward Defence"},{"$f":"Summary!$F34","v":"Air Defence"},{"$f":"Summary!$F35","v":"Maritime Defence"},{"$f":"Summary!$F36","v":"Military Health Support"},{"$f":"Summary!$F37","v":"Defence Intelligence"},{"$f":"Summary!$F38","v":"General Support"},{"$f":"Summary!$F39","v":0},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Ministry"},{"$f":"'2'!$F47","v":"Strategic Direction"},{"$f":"'3'!$F47","v":"Strategic Direction"},{"$f":"'4'!$F47","v":"Strategic Direction"},{"$f":"'5'!$F47","v":"Maritime Direction"},{"$f":"'6'!$F47","v":"Strategic Direction"},{"$f":"'7'!$F47","v":"Strategic Direction"},{"$f":"'8'!$F47","v":"Joint Logistic Services"},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:R90,\">=0.5\")+COUNTIF(G90:R90,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Departmental Direction"},{"$f":"'2'!$F48","v":"Operational Direction"},{"$f":"'3'!$F48","v":"Infantry Capability"},{"$f":"'4'!$F48","v":"Operational Direction"},{"$f":"'5'!$F48","v":"Maritime Combat Capability"},{"$f":"'6'!$F48","v":"Mobile Military Health Support"},{"$f":"'7'!$F48","v":"Operations"},{"$f":"'8'!$F48","v":"Command and Management Information Systems"},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Policy and Planning"},{"$f":"'2'!$F49","v":"Special Operations"},{"$f":"'3'!$F49","v":"Armour Capability"},{"$f":"'4'!$F49","v":"Helicopter Capability"},{"$f":"'5'!$F49","v":"Maritime Logistic Support Capability"},{"$f":"'6'!$F49","v":"Area Military Health Service"},{"$f":"'7'!$F49","v":"Defence Intelligence Support Services"},{"$f":"'8'!$F49","v":"Military Police"},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Financial Services"},{"$f":"'2'!$F50","v":"Regional Security"},{"$f":"'3'!$F50","v":"Artillery Capability"},{"$f":"'4'!$F50","v":"Transport and Maritime Capability"},{"$f":"'5'!$F50","v":"Maritime Human Resources and Training Capability"},{"$f":"'6'!$F50","v":"Specialist/Tertiary Health Service"},{"$f":"'7'!$F50","v":0},{"$f":"'8'!$F50","v":"Technology Development"},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",40447521,42842381,45088161,47169745,null,null,null,null,{"$f":"SUM(J15:N15)","v":47169745},48744615,50725685,null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"Human Resources Support Services"},{"$f":"'2'!$F51","v":"Support to the People"},{"$f":"'3'!$F51","v":"Air Defence Artillery Capability"},{"$f":"'4'!$F51","v":"Air Combat Capability"},{"$f":"'5'!$F51","v":"Base Support Capability"},{"$f":"'6'!$F51","v":"Military Health Product Support Capability"},{"$f":"'7'!$F51","v":0},{"$f":"'8'!$F51","v":"Departmental Support"},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",0,0,0,0,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Legal Services"},{"$f":"'2'!$F52","v":0},{"$f":"'3'!$F52","v":"Engineering Capability"},{"$f":"'4'!$F52","v":"Operational Support and Intelligence Capability"},{"$f":"'5'!$F52","v":0},{"$f":"'6'!$F52","v":"Military Health Maintenance Capability"},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,{"$f":"SUM(I18:I48)","v":0},0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":"Inspection and Audit Services"},{"$f":"'2'!$F53","v":0},{"$f":"'3'!$F53","v":"Operational Intelligence"},{"$f":"'4'!$F53","v":"Command and Control Capability"},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":"Military Health Training Capability"},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,0,{"$f":"SUMIF($F$110:$F$1895,$F18,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$110:$F$1895,$F18,P$110:P$1895)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":"Acquisition Services"},{"$f":"'2'!$F54","v":0},{"$f":"'3'!$F54","v":"Command and Control Capability"},{"$f":"'4'!$F54","v":"Base Support Capability"},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":"Communication Services"},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":"Support Capability"},{"$f":"'4'!$F55","v":"Command Post"},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":"South African National Defence Force Command and Control"},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":"General Training Capability"},{"$f":"'4'!$F56","v":"Training Capability"},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,0,{"$f":"SUMIF($F$110:$F$1895,$F21,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":"Religious Services"},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":"Signal Capability"},{"$f":"'4'!$F57","v":"Technical Support Services"},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":"Defence Reserve Direction"},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":"Defence Foreign Relations"},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":"Office Accommodation"},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":"Military Veterans Management"},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,0,{"$f":"SUMIF($F$110:$F$1895,$F28,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":15},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":5},11,11,5,7,3,5,0,0,25,25,25,25,25,0]
[0,null,null,null,null,0,{"$f":"SUMIF($F$110:$F$1895,$F37,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,{"$f":"SUMIF($F$110:$F$1895,$F38,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"NMOS"]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"2016 Function Shift"]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"2017 Function Shift"]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":40447521},{"$f":"SUM(H15:H17)","v":42842381},45088161,47169745,0,0,0,0,47169745,{"$f":"SUM(P15:P17)","v":48744615},{"$f":"SUM(Q15:Q17)","v":50725685},{"$f":"SUM(R15:R17)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G55)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P55)","v":0},0,0]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P52:P53)","v":0},0,0]
[0,null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$110:$F$1895,$F52,G$110:G$1895)","v":0},0,{"$f":"SUMIF($F$110:$F$1895,$F52,I$110:I$1895)","v":0},0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G56:G57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P56:P57)","v":0},0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$110:$F$1895,$F56,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G59,G62,G65:G67,G70:G71)","v":0},{"$f":"SUM(H59,H62,H65:H67,H70:H71)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P59,P62,P65:P67,P70:P71)","v":0},0,0]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P60:P61)","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$110:$F$1895,$F60,G$110:G$1895)","v":0},{"$f":"SUMIF($F$110:$F$1895,$F60,H$110:H$1895)","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G68:G69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P68:P69)","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUMIF($F$110:$F$1895,$F68,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G72:G73)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P72:P73)","v":0},0,0]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$110:$F$1895,$F72,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G75,G78,G81:G85)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P75,P78,P81:P85)","v":0},0,0]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G76:G77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},0,0]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$110:$F$1895,$F76,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G79:G80)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P79:P80)","v":0},0,0]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$110:$F$1895,$F79,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G58,G74,G86)","v":0},0,{"$f":"SUM(I50,I58,I74,I86)","v":0},0,0,0,0,0,0,{"$f":"SUM(P50,P58,P74,P86)","v":0},0,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:O90,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+NMOS!G49)-Summary!I54","v":0},{"$f":"(H49+NMOS!H49)-Summary!J54","v":0},{"$f":"(I49+NMOS!I49)-Summary!L54","v":0},{"$f":"(J49+NMOS!J49)-Summary!M54","v":0},{"$f":"(K49+NMOS!K49)-Summary!N54","v":0},{"$f":"(L49+NMOS!L49)-Summary!O54","v":0},{"$f":"(M49+NMOS!M49)-Summary!P54","v":0},{"$f":"(N49+NMOS!N49)-Summary!Q54","v":-66720},{"$f":"(O49+NMOS!O49)-Summary!R54","v":-66720},{"$f":"(P49+NMOS!P49)-Summary!AB54","v":0},{"$f":"(Q49+NMOS!Q49)-Summary!AK54","v":0},{"$f":"(R49+NMOS!R49)-Summary!AT54","v":-54111101.287361503}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G108:N108,\"<>0\")-COUNTBLANK(G108:N108))<>0,1,0)","v":0},null,null,null,null,"Indicator"]
[{"$f":"IF(SUM(COUNTIF(G109:N109,\"<>0\")-COUNTBLANK(G109:N109))<>0,1,0)","v":0},null,null,null,null,0]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,0,{"$f":"G157","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F113,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G116:N116,\"<>0\")-COUNTBLANK(G116:N116))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G120,G123,G124)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J119:N119)","v":0},{"$f":"SUM(P120,P123,P124)","v":0},{"$f":"SUM(Q120,Q123,Q124)","v":0},{"$f":"SUM(R120,R123,R124)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G121:G122)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121:P122)","v":0},{"$f":"SUM(Q121:Q122)","v":0},{"$f":"SUM(R121:R122)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(R125:R126)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,{"$f":"SUM(J125:N125)","v":0},0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G128,G131,G134:G136,G139:G140)","v":0},0,0,0,{"$f":"SUM(K128,K131,K134:K136,K139:K140)","v":0},0,0,0,0,{"$f":"SUM(P128,P131,P134:P136,P139:P140)","v":0},{"$f":"SUM(Q128,Q131,Q134:Q136,Q139:Q140)","v":0},{"$f":"SUM(R128,R131,R134:R136,R139:R140)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G129:G130)","v":0},0,0,0,{"$f":"SUM(K129:K130)","v":0},0,0,0,0,{"$f":"SUM(P129:P130)","v":0},{"$f":"SUM(Q129:Q130)","v":0},{"$f":"SUM(R129:R130)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,{"$f":"SUM(J129:N129)","v":0},0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G132:G133)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P132:P133)","v":0},{"$f":"SUM(Q132:Q133)","v":0},{"$f":"SUM(R132:R133)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J132:N132)","v":0},0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G136:N136,\"<>0\")-COUNTBLANK(G136:N136))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G137:G138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P137:P138)","v":0},{"$f":"SUM(Q137:Q138)","v":0},{"$f":"SUM(R137:R138)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G137:N137,\"<>0\")-COUNTBLANK(G137:N137))<>0,1,0)","v":0},null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,{"$f":"SUM(J137:N137)","v":0},0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P141:P142)","v":0},{"$f":"SUM(Q141:Q142)","v":0},{"$f":"SUM(R141:R142)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,{"$f":"SUM(J141:N141)","v":0},0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G144,G147,G150:G154)","v":0},0,0,0,{"$f":"SUM(K144,K147,K150:K154)","v":0},0,0,0,0,{"$f":"SUM(P144,P147,P150:P154)","v":0},{"$f":"SUM(Q144,Q147,Q150:Q154)","v":0},{"$f":"SUM(R144,R147,R150:R154)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G145:G146)","v":0},0,0,0,{"$f":"SUM(K145:K146)","v":0},0,0,0,0,{"$f":"SUM(P145:P146)","v":0},{"$f":"SUM(Q145:Q146)","v":0},{"$f":"SUM(R145:R146)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,{"$f":"SUM(J145:N145)","v":0},0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G148:G149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P148:P149)","v":0},{"$f":"SUM(Q148:Q149)","v":0},{"$f":"SUM(R148:R149)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,{"$f":"SUM(J148:N148)","v":0},0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G119,G127,G143,G155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P119,P127,P143,P155)","v":0},{"$f":"SUM(Q119,Q127,Q143,Q155)","v":0},{"$f":"SUM(R119,R127,R143,R155)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,0,{"$f":"G217","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G176:N176,\"<>0\")-COUNTBLANK(G176:N176))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G180,G183,G184)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J179:N179)","v":0},{"$f":"SUM(P180,P183,P184)","v":0},{"$f":"SUM(Q180,Q183,Q184)","v":0},{"$f":"SUM(R180,R183,R184)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G181:G182)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P181:P182)","v":0},{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G185:G186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P185:P186)","v":0},{"$f":"SUM(Q185:Q186)","v":0},{"$f":"SUM(R185:R186)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G188,G191,G194:G196,G199:G200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P188,P191,P194:P196,P199:P200)","v":0},{"$f":"SUM(Q188,Q191,Q194:Q196,Q199:Q200)","v":0},{"$f":"SUM(R188,R191,R194:R196,R199:R200)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P189:P190)","v":0},{"$f":"SUM(Q189:Q190)","v":0},{"$f":"SUM(R189:R190)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G192:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P192:P193)","v":0},{"$f":"SUM(Q192:Q193)","v":0},{"$f":"SUM(R192:R193)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G197:G198)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P197:P198)","v":0},{"$f":"SUM(Q197:Q198)","v":0},{"$f":"SUM(R197:R198)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G201:G202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P201:P202)","v":0},{"$f":"SUM(Q201:Q202)","v":0},{"$f":"SUM(R201:R202)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G204,G207,G210:G214)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P204,P207,P210:P214)","v":0},{"$f":"SUM(Q204,Q207,Q210:Q214)","v":0},{"$f":"SUM(R204,R207,R210:R214)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G205:G206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P205:P206)","v":0},{"$f":"SUM(Q205:Q206)","v":0},{"$f":"SUM(R205:R206)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G208:G209)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P208:P209)","v":0},{"$f":"SUM(Q208:Q209)","v":0},{"$f":"SUM(R208:R209)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G179,G187,G203,G215)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P179,P187,P203,P215)","v":0},{"$f":"SUM(Q179,Q187,Q203,Q215)","v":0},{"$f":"SUM(R179,R187,R203,R215)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,0,{"$f":"G277","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G236:N236,\"<>0\")-COUNTBLANK(G236:N236))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G240,G243,G244)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J239:N239)","v":0},{"$f":"SUM(P240,P243,P244)","v":0},{"$f":"SUM(Q240,Q243,Q244)","v":0},{"$f":"SUM(R240,R243,R244)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G241:G242)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P241:P242)","v":0},{"$f":"SUM(Q241:Q242)","v":0},{"$f":"SUM(R241:R242)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G245:G246)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P245:P246)","v":0},{"$f":"SUM(Q245:Q246)","v":0},{"$f":"SUM(R245:R246)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G248,G251,G254:G256,G259:G260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P248,P251,P254:P256,P259:P260)","v":0},{"$f":"SUM(Q248,Q251,Q254:Q256,Q259:Q260)","v":0},{"$f":"SUM(R248,R251,R254:R256,R259:R260)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G249:G250)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P249:P250)","v":0},{"$f":"SUM(Q249:Q250)","v":0},{"$f":"SUM(R249:R250)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G252:G253)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P252:P253)","v":0},{"$f":"SUM(Q252:Q253)","v":0},{"$f":"SUM(R252:R253)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G257:G258)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P257:P258)","v":0},{"$f":"SUM(Q257:Q258)","v":0},{"$f":"SUM(R257:R258)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G261:G262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P261:P262)","v":0},{"$f":"SUM(Q261:Q262)","v":0},{"$f":"SUM(R261:R262)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G264,G267,G270:G274)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P264,P267,P270:P274)","v":0},{"$f":"SUM(Q264,Q267,Q270:Q274)","v":0},{"$f":"SUM(R264,R267,R270:R274)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G265:G266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P265:P266)","v":0},{"$f":"SUM(Q265:Q266)","v":0},{"$f":"SUM(R265:R266)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G268:G269)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P268:P269)","v":0},{"$f":"SUM(Q268:Q269)","v":0},{"$f":"SUM(R268:R269)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G239,G247,G263,G275)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P239,P247,P263,P275)","v":0},{"$f":"SUM(Q239,Q247,Q263,Q275)","v":0},{"$f":"SUM(R239,R247,R263,R275)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,0,{"$f":"G337","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G296:N296,\"<>0\")-COUNTBLANK(G296:N296))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G300,G303,G304)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J299:N299)","v":0},{"$f":"SUM(P300,P303,P304)","v":0},{"$f":"SUM(Q300,Q303,Q304)","v":0},{"$f":"SUM(R300,R303,R304)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G301:G302)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P301:P302)","v":0},{"$f":"SUM(Q301:Q302)","v":0},{"$f":"SUM(R301:R302)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G305:G306)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P305:P306)","v":0},{"$f":"SUM(Q305:Q306)","v":0},{"$f":"SUM(R305:R306)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G308,G311,G314:G316,G319:G320)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P308,P311,P314:P316,P319:P320)","v":0},{"$f":"SUM(Q308,Q311,Q314:Q316,Q319:Q320)","v":0},{"$f":"SUM(R308,R311,R314:R316,R319:R320)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G309:G310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P309:P310)","v":0},{"$f":"SUM(Q309:Q310)","v":0},{"$f":"SUM(R309:R310)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G312:G313)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P312:P313)","v":0},{"$f":"SUM(Q312:Q313)","v":0},{"$f":"SUM(R312:R313)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G317:G318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P317:P318)","v":0},{"$f":"SUM(Q317:Q318)","v":0},{"$f":"SUM(R317:R318)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G321:G322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P321:P322)","v":0},{"$f":"SUM(Q321:Q322)","v":0},{"$f":"SUM(R321:R322)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G324,G327,G330:G334)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P324,P327,P330:P334)","v":0},{"$f":"SUM(Q324,Q327,Q330:Q334)","v":0},{"$f":"SUM(R324,R327,R330:R334)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G325:G326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P325:P326)","v":0},{"$f":"SUM(Q325:Q326)","v":0},{"$f":"SUM(R325:R326)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G328:G329)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P328:P329)","v":0},{"$f":"SUM(Q328:Q329)","v":0},{"$f":"SUM(R328:R329)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G299,G307,G323,G335)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P299,P307,P323,P335)","v":0},{"$f":"SUM(Q299,Q307,Q323,Q335)","v":0},{"$f":"SUM(R299,R307,R323,R335)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G341:N341,\"<>0\")-COUNTBLANK(G341:N341))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,0,{"$f":"G397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G356:N356,\"<>0\")-COUNTBLANK(G356:N356))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G360,G363,G364)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J359:N359)","v":0},{"$f":"SUM(P360,P363,P364)","v":0},{"$f":"SUM(Q360,Q363,Q364)","v":0},{"$f":"SUM(R360,R363,R364)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G361:G362)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P361:P362)","v":0},{"$f":"SUM(Q361:Q362)","v":0},{"$f":"SUM(R361:R362)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G365:G366)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P365:P366)","v":0},{"$f":"SUM(Q365:Q366)","v":0},{"$f":"SUM(R365:R366)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G368,G371,G374:G376,G379:G380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P368,P371,P374:P376,P379:P380)","v":0},{"$f":"SUM(Q368,Q371,Q374:Q376,Q379:Q380)","v":0},{"$f":"SUM(R368,R371,R374:R376,R379:R380)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G369:G370)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P369:P370)","v":0},{"$f":"SUM(Q369:Q370)","v":0},{"$f":"SUM(R369:R370)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G372:G373)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P372:P373)","v":0},{"$f":"SUM(Q372:Q373)","v":0},{"$f":"SUM(R372:R373)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G377:G378)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377:P378)","v":0},{"$f":"SUM(Q377:Q378)","v":0},{"$f":"SUM(R377:R378)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G381:G382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P381:P382)","v":0},{"$f":"SUM(Q381:Q382)","v":0},{"$f":"SUM(R381:R382)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G384,G387,G390:G394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P384,P387,P390:P394)","v":0},{"$f":"SUM(Q384,Q387,Q390:Q394)","v":0},{"$f":"SUM(R384,R387,R390:R394)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G385:G386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P385:P386)","v":0},{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G388:G389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P388:P389)","v":0},{"$f":"SUM(Q388:Q389)","v":0},{"$f":"SUM(R388:R389)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G359,G367,G383,G395)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P359,P367,P383,P395)","v":0},{"$f":"SUM(Q359,Q367,Q383,Q395)","v":0},{"$f":"SUM(R359,R367,R383,R395)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G401:N401,\"<>0\")-COUNTBLANK(G401:N401))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,0,{"$f":"G457","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G416:N416,\"<>0\")-COUNTBLANK(G416:N416))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G420,G423,G424)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J419:N419)","v":0},{"$f":"SUM(P420,P423,P424)","v":0},{"$f":"SUM(Q420,Q423,Q424)","v":0},{"$f":"SUM(R420,R423,R424)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G421:G422)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G425:G426)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P425:P426)","v":0},{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G428,G431,G434:G436,G439:G440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P428,P431,P434:P436,P439:P440)","v":0},{"$f":"SUM(Q428,Q431,Q434:Q436,Q439:Q440)","v":0},{"$f":"SUM(R428,R431,R434:R436,R439:R440)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G429:G430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P429:P430)","v":0},{"$f":"SUM(Q429:Q430)","v":0},{"$f":"SUM(R429:R430)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G437:G438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P437:P438)","v":0},{"$f":"SUM(Q437:Q438)","v":0},{"$f":"SUM(R437:R438)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G441:G442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P441:P442)","v":0},{"$f":"SUM(Q441:Q442)","v":0},{"$f":"SUM(R441:R442)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G444,G447,G450:G454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P444,P447,P450:P454)","v":0},{"$f":"SUM(Q444,Q447,Q450:Q454)","v":0},{"$f":"SUM(R444,R447,R450:R454)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G445:G446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G448:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P448:P449)","v":0},{"$f":"SUM(Q448:Q449)","v":0},{"$f":"SUM(R448:R449)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G419,G427,G443,G455)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P419,P427,P443,P455)","v":0},{"$f":"SUM(Q419,Q427,Q443,Q455)","v":0},{"$f":"SUM(R419,R427,R443,R455)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G461:N461,\"<>0\")-COUNTBLANK(G461:N461))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,0,{"$f":"G517","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G476:N476,\"<>0\")-COUNTBLANK(G476:N476))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G480,G483,G484)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J479:N479)","v":0},{"$f":"SUM(P480,P483,P484)","v":0},{"$f":"SUM(Q480,Q483,Q484)","v":0},{"$f":"SUM(R480,R483,R484)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G481:G482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P481:P482)","v":0},{"$f":"SUM(Q481:Q482)","v":0},{"$f":"SUM(R481:R482)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G485:G486)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G488,G491,G494:G496,G499:G500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P488,P491,P494:P496,P499:P500)","v":0},{"$f":"SUM(Q488,Q491,Q494:Q496,Q499:Q500)","v":0},{"$f":"SUM(R488,R491,R494:R496,R499:R500)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G489:G490)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P489:P490)","v":0},{"$f":"SUM(Q489:Q490)","v":0},{"$f":"SUM(R489:R490)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G492:G493)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P492:P493)","v":0},{"$f":"SUM(Q492:Q493)","v":0},{"$f":"SUM(R492:R493)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G497:G498)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P497:P498)","v":0},{"$f":"SUM(Q497:Q498)","v":0},{"$f":"SUM(R497:R498)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G501:G502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P501:P502)","v":0},{"$f":"SUM(Q501:Q502)","v":0},{"$f":"SUM(R501:R502)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G504,G507,G510:G514)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P504,P507,P510:P514)","v":0},{"$f":"SUM(Q504,Q507,Q510:Q514)","v":0},{"$f":"SUM(R504,R507,R510:R514)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G505:G506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P505:P506)","v":0},{"$f":"SUM(Q505:Q506)","v":0},{"$f":"SUM(R505:R506)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G508:G509)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P508:P509)","v":0},{"$f":"SUM(Q508:Q509)","v":0},{"$f":"SUM(R508:R509)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G479,G487,G503,G515)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P479,P487,P503,P515)","v":0},{"$f":"SUM(Q479,Q487,Q503,Q515)","v":0},{"$f":"SUM(R479,R487,R503,R515)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G521:N521,\"<>0\")-COUNTBLANK(G521:N521))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,0,{"$f":"G577","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G536:N536,\"<>0\")-COUNTBLANK(G536:N536))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G540,G543,G544)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J539:N539)","v":0},{"$f":"SUM(P540,P543,P544)","v":0},{"$f":"SUM(Q540,Q543,Q544)","v":0},{"$f":"SUM(R540,R543,R544)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G541:G542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P541:P542)","v":0},{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G545:G546)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P545:P546)","v":0},{"$f":"SUM(Q545:Q546)","v":0},{"$f":"SUM(R545:R546)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G548,G551,G554:G556,G559:G560)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P548,P551,P554:P556,P559:P560)","v":0},{"$f":"SUM(Q548,Q551,Q554:Q556,Q559:Q560)","v":0},{"$f":"SUM(R548,R551,R554:R556,R559:R560)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G549:G550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P549:P550)","v":0},{"$f":"SUM(Q549:Q550)","v":0},{"$f":"SUM(R549:R550)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G552:G553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P552:P553)","v":0},{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G557:G558)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P557:P558)","v":0},{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G561:G562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P561:P562)","v":0},{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G564,G567,G570:G574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P564,P567,P570:P574)","v":0},{"$f":"SUM(Q564,Q567,Q570:Q574)","v":0},{"$f":"SUM(R564,R567,R570:R574)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G565:G566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P565:P566)","v":0},{"$f":"SUM(Q565:Q566)","v":0},{"$f":"SUM(R565:R566)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G568:G569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P568:P569)","v":0},{"$f":"SUM(Q568:Q569)","v":0},{"$f":"SUM(R568:R569)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G539,G547,G563,G575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P539,P547,P563,P575)","v":0},{"$f":"SUM(Q539,Q547,Q563,Q575)","v":0},{"$f":"SUM(R539,R547,R563,R575)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G581:N581,\"<>0\")-COUNTBLANK(G581:N581))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,0,{"$f":"G637","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G600,G603,G604)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J599:N599)","v":0},{"$f":"SUM(P600,P603,P604)","v":0},{"$f":"SUM(Q600,Q603,Q604)","v":0},{"$f":"SUM(R600,R603,R604)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G601:G602)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P601:P602)","v":0},{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G605:G606)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P605:P606)","v":0},{"$f":"SUM(Q605:Q606)","v":0},{"$f":"SUM(R605:R606)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G608,G611,G614:G616,G619:G620)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P608,P611,P614:P616,P619:P620)","v":0},{"$f":"SUM(Q608,Q611,Q614:Q616,Q619:Q620)","v":0},{"$f":"SUM(R608,R611,R614:R616,R619:R620)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G609:G610)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P609:P610)","v":0},{"$f":"SUM(Q609:Q610)","v":0},{"$f":"SUM(R609:R610)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G612:G613)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P612:P613)","v":0},{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G617:G618)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P617:P618)","v":0},{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G621:G622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P621:P622)","v":0},{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G624,G627,G630:G634)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P624,P627,P630:P634)","v":0},{"$f":"SUM(Q624,Q627,Q630:Q634)","v":0},{"$f":"SUM(R624,R627,R630:R634)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G625:G626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P625:P626)","v":0},{"$f":"SUM(Q625:Q626)","v":0},{"$f":"SUM(R625:R626)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G628:G629)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P628:P629)","v":0},{"$f":"SUM(Q628:Q629)","v":0},{"$f":"SUM(R628:R629)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G599,G607,G623,G635)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P599,P607,P623,P635)","v":0},{"$f":"SUM(Q599,Q607,Q623,Q635)","v":0},{"$f":"SUM(R599,R607,R623,R635)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,0,{"$f":"G697","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G660,G663,G664)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J659:N659)","v":0},{"$f":"SUM(P660,P663,P664)","v":0},{"$f":"SUM(Q660,Q663,Q664)","v":0},{"$f":"SUM(R660,R663,R664)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G665:G666)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P665:P666)","v":0},{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G668,G671,G674:G676,G679:G680)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P668,P671,P674:P676,P679:P680)","v":0},{"$f":"SUM(Q668,Q671,Q674:Q676,Q679:Q680)","v":0},{"$f":"SUM(R668,R671,R674:R676,R679:R680)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G669:G670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P669:P670)","v":0},{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G672:G673)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P672:P673)","v":0},{"$f":"SUM(Q672:Q673)","v":0},{"$f":"SUM(R672:R673)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G677:G678)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P677:P678)","v":0},{"$f":"SUM(Q677:Q678)","v":0},{"$f":"SUM(R677:R678)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G681:G682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P681:P682)","v":0},{"$f":"SUM(Q681:Q682)","v":0},{"$f":"SUM(R681:R682)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G684,G687,G690:G694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P684,P687,P690:P694)","v":0},{"$f":"SUM(Q684,Q687,Q690:Q694)","v":0},{"$f":"SUM(R684,R687,R690:R694)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G685:G686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P685:P686)","v":0},{"$f":"SUM(Q685:Q686)","v":0},{"$f":"SUM(R685:R686)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G688:G689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P688:P689)","v":0},{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G659,G667,G683,G695)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P659,P667,P683,P695)","v":0},{"$f":"SUM(Q659,Q667,Q683,Q695)","v":0},{"$f":"SUM(R659,R667,R683,R695)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,0,{"$f":"G757","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G720,G723,G724)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J719:N719)","v":0},{"$f":"SUM(P720,P723,P724)","v":0},{"$f":"SUM(Q720,Q723,Q724)","v":0},{"$f":"SUM(R720,R723,R724)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G721:G722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P721:P722)","v":0},{"$f":"SUM(Q721:Q722)","v":0},{"$f":"SUM(R721:R722)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G725:G726)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P725:P726)","v":0},{"$f":"SUM(Q725:Q726)","v":0},{"$f":"SUM(R725:R726)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G728,G731,G734:G736,G739:G740)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P728,P731,P734:P736,P739:P740)","v":0},{"$f":"SUM(Q728,Q731,Q734:Q736,Q739:Q740)","v":0},{"$f":"SUM(R728,R731,R734:R736,R739:R740)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G729:G730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P729:P730)","v":0},{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G732:G733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P732:P733)","v":0},{"$f":"SUM(Q732:Q733)","v":0},{"$f":"SUM(R732:R733)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G737:G738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P737:P738)","v":0},{"$f":"SUM(Q737:Q738)","v":0},{"$f":"SUM(R737:R738)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G741:G742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P741:P742)","v":0},{"$f":"SUM(Q741:Q742)","v":0},{"$f":"SUM(R741:R742)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G744,G747,G750:G754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P744,P747,P750:P754)","v":0},{"$f":"SUM(Q744,Q747,Q750:Q754)","v":0},{"$f":"SUM(R744,R747,R750:R754)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G745:G746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P745:P746)","v":0},{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G748:G749)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P748:P749)","v":0},{"$f":"SUM(Q748:Q749)","v":0},{"$f":"SUM(R748:R749)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G719,G727,G743,G755)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P719,P727,P743,P755)","v":0},{"$f":"SUM(Q719,Q727,Q743,Q755)","v":0},{"$f":"SUM(R719,R727,R743,R755)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,0,{"$f":"G817","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G780,G783,G784)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J779:N779)","v":0},{"$f":"SUM(P780,P783,P784)","v":0},{"$f":"SUM(Q780,Q783,Q784)","v":0},{"$f":"SUM(R780,R783,R784)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G781:G782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P781:P782)","v":0},{"$f":"SUM(Q781:Q782)","v":0},{"$f":"SUM(R781:R782)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G785:G786)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P785:P786)","v":0},{"$f":"SUM(Q785:Q786)","v":0},{"$f":"SUM(R785:R786)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G788,G791,G794:G796,G799:G800)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P788,P791,P794:P796,P799:P800)","v":0},{"$f":"SUM(Q788,Q791,Q794:Q796,Q799:Q800)","v":0},{"$f":"SUM(R788,R791,R794:R796,R799:R800)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G789:G790)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P789:P790)","v":0},{"$f":"SUM(Q789:Q790)","v":0},{"$f":"SUM(R789:R790)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G792:G793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P792:P793)","v":0},{"$f":"SUM(Q792:Q793)","v":0},{"$f":"SUM(R792:R793)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G797:G798)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P797:P798)","v":0},{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G801:G802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801:P802)","v":0},{"$f":"SUM(Q801:Q802)","v":0},{"$f":"SUM(R801:R802)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G804,G807,G810:G814)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P804,P807,P810:P814)","v":0},{"$f":"SUM(Q804,Q807,Q810:Q814)","v":0},{"$f":"SUM(R804,R807,R810:R814)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G805:G806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P805:P806)","v":0},{"$f":"SUM(Q805:Q806)","v":0},{"$f":"SUM(R805:R806)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G808:G809)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P808:P809)","v":0},{"$f":"SUM(Q808:Q809)","v":0},{"$f":"SUM(R808:R809)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G779,G787,G803,G815)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P779,P787,P803,P815)","v":0},{"$f":"SUM(Q779,Q787,Q803,Q815)","v":0},{"$f":"SUM(R779,R787,R803,R815)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,0,{"$f":"G877","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G840,G843,G844)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J839:N839)","v":0},{"$f":"SUM(P840,P843,P844)","v":0},{"$f":"SUM(Q840,Q843,Q844)","v":0},{"$f":"SUM(R840,R843,R844)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G841:G842)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P841:P842)","v":0},{"$f":"SUM(Q841:Q842)","v":0},{"$f":"SUM(R841:R842)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G851,G854:G856,G859:G860)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P848,P851,P854:P856,P859:P860)","v":0},{"$f":"SUM(Q848,Q851,Q854:Q856,Q859:Q860)","v":0},{"$f":"SUM(R848,R851,R854:R856,R859:R860)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G849:G850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P849:P850)","v":0},{"$f":"SUM(Q849:Q850)","v":0},{"$f":"SUM(R849:R850)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G852:G853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P852:P853)","v":0},{"$f":"SUM(Q852:Q853)","v":0},{"$f":"SUM(R852:R853)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G857:G858)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P857:P858)","v":0},{"$f":"SUM(Q857:Q858)","v":0},{"$f":"SUM(R857:R858)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G861:G862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P861:P862)","v":0},{"$f":"SUM(Q861:Q862)","v":0},{"$f":"SUM(R861:R862)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G864,G867,G870:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P864,P867,P870:P874)","v":0},{"$f":"SUM(Q864,Q867,Q870:Q874)","v":0},{"$f":"SUM(R864,R867,R870:R874)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G865:G866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P865:P866)","v":0},{"$f":"SUM(Q865:Q866)","v":0},{"$f":"SUM(R865:R866)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G868:G869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P868:P869)","v":0},{"$f":"SUM(Q868:Q869)","v":0},{"$f":"SUM(R868:R869)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G839,G847,G863,G875)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P839,P847,P863,P875)","v":0},{"$f":"SUM(Q839,Q847,Q863,Q875)","v":0},{"$f":"SUM(R839,R847,R863,R875)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,0,{"$f":"G937","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G900,G903,G904)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J899:N899)","v":0},{"$f":"SUM(P900,P903,P904)","v":0},{"$f":"SUM(Q900,Q903,Q904)","v":0},{"$f":"SUM(R900,R903,R904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G901:G902)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P901:P902)","v":0},{"$f":"SUM(Q901:Q902)","v":0},{"$f":"SUM(R901:R902)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G905:G906)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P905:P906)","v":0},{"$f":"SUM(Q905:Q906)","v":0},{"$f":"SUM(R905:R906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G908,G911,G914:G916,G919:G920)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P908,P911,P914:P916,P919:P920)","v":0},{"$f":"SUM(Q908,Q911,Q914:Q916,Q919:Q920)","v":0},{"$f":"SUM(R908,R911,R914:R916,R919:R920)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G909:G910)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G912:G913)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P912:P913)","v":0},{"$f":"SUM(Q912:Q913)","v":0},{"$f":"SUM(R912:R913)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G917:G918)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P917:P918)","v":0},{"$f":"SUM(Q917:Q918)","v":0},{"$f":"SUM(R917:R918)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G921:G922)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P921:P922)","v":0},{"$f":"SUM(Q921:Q922)","v":0},{"$f":"SUM(R921:R922)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G924,G927,G930:G934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P924,P927,P930:P934)","v":0},{"$f":"SUM(Q924,Q927,Q930:Q934)","v":0},{"$f":"SUM(R924,R927,R930:R934)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G925:G926)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P925:P926)","v":0},{"$f":"SUM(Q925:Q926)","v":0},{"$f":"SUM(R925:R926)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G928:G929)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P928:P929)","v":0},{"$f":"SUM(Q928:Q929)","v":0},{"$f":"SUM(R928:R929)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G899,G907,G923,G935)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P899,P907,P923,P935)","v":0},{"$f":"SUM(Q899,Q907,Q923,Q935)","v":0},{"$f":"SUM(R899,R907,R923,R935)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,0,{"$f":"G997","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G960,G963,G964)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J959:N959)","v":0},{"$f":"SUM(P960,P963,P964)","v":0},{"$f":"SUM(Q960,Q963,Q964)","v":0},{"$f":"SUM(R960,R963,R964)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G961:G962)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P961:P962)","v":0},{"$f":"SUM(Q961:Q962)","v":0},{"$f":"SUM(R961:R962)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G965:G966)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P965:P966)","v":0},{"$f":"SUM(Q965:Q966)","v":0},{"$f":"SUM(R965:R966)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G968,G971,G974:G976,G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P968,P971,P974:P976,P979:P980)","v":0},{"$f":"SUM(Q968,Q971,Q974:Q976,Q979:Q980)","v":0},{"$f":"SUM(R968,R971,R974:R976,R979:R980)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G969:G970)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P969:P970)","v":0},{"$f":"SUM(Q969:Q970)","v":0},{"$f":"SUM(R969:R970)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G972:G973)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P972:P973)","v":0},{"$f":"SUM(Q972:Q973)","v":0},{"$f":"SUM(R972:R973)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G977:G978)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P977:P978)","v":0},{"$f":"SUM(Q977:Q978)","v":0},{"$f":"SUM(R977:R978)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G981:G982)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P981:P982)","v":0},{"$f":"SUM(Q981:Q982)","v":0},{"$f":"SUM(R981:R982)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G984,G987,G990:G994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P984,P987,P990:P994)","v":0},{"$f":"SUM(Q984,Q987,Q990:Q994)","v":0},{"$f":"SUM(R984,R987,R990:R994)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G985:G986)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P985:P986)","v":0},{"$f":"SUM(Q985:Q986)","v":0},{"$f":"SUM(R985:R986)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G988:G989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P988:P989)","v":0},{"$f":"SUM(Q988:Q989)","v":0},{"$f":"SUM(R988:R989)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G959,G967,G983,G995)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P959,P967,P983,P995)","v":0},{"$f":"SUM(Q959,Q967,Q983,Q995)","v":0},{"$f":"SUM(R959,R967,R983,R995)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,0,{"$f":"G1057","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1020,G1023,G1024)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1019:N1019)","v":0},{"$f":"SUM(P1020,P1023,P1024)","v":0},{"$f":"SUM(Q1020,Q1023,Q1024)","v":0},{"$f":"SUM(R1020,R1023,R1024)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1021:G1022)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1021:P1022)","v":0},{"$f":"SUM(Q1021:Q1022)","v":0},{"$f":"SUM(R1021:R1022)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1025:G1026)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1025:P1026)","v":0},{"$f":"SUM(Q1025:Q1026)","v":0},{"$f":"SUM(R1025:R1026)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1028,G1031,G1034:G1036,G1039:G1040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1028,P1031,P1034:P1036,P1039:P1040)","v":0},{"$f":"SUM(Q1028,Q1031,Q1034:Q1036,Q1039:Q1040)","v":0},{"$f":"SUM(R1028,R1031,R1034:R1036,R1039:R1040)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1029:G1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1029:P1030)","v":0},{"$f":"SUM(Q1029:Q1030)","v":0},{"$f":"SUM(R1029:R1030)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1032:G1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1032:P1033)","v":0},{"$f":"SUM(Q1032:Q1033)","v":0},{"$f":"SUM(R1032:R1033)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1037:G1038)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1037:P1038)","v":0},{"$f":"SUM(Q1037:Q1038)","v":0},{"$f":"SUM(R1037:R1038)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1041:G1042)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1041:P1042)","v":0},{"$f":"SUM(Q1041:Q1042)","v":0},{"$f":"SUM(R1041:R1042)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1044,G1047,G1050:G1054)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1044,P1047,P1050:P1054)","v":0},{"$f":"SUM(Q1044,Q1047,Q1050:Q1054)","v":0},{"$f":"SUM(R1044,R1047,R1050:R1054)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1045:G1046)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1045:P1046)","v":0},{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1048:G1049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1048:P1049)","v":0},{"$f":"SUM(Q1048:Q1049)","v":0},{"$f":"SUM(R1048:R1049)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1019,G1027,G1043,G1055)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1019,P1027,P1043,P1055)","v":0},{"$f":"SUM(Q1019,Q1027,Q1043,Q1055)","v":0},{"$f":"SUM(R1019,R1027,R1043,R1055)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,0,{"$f":"G1117","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1080,G1083,G1084)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1079:N1079)","v":0},{"$f":"SUM(P1080,P1083,P1084)","v":0},{"$f":"SUM(Q1080,Q1083,Q1084)","v":0},{"$f":"SUM(R1080,R1083,R1084)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1081:G1082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1088,G1091,G1094:G1096,G1099:G1100)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088,P1091,P1094:P1096,P1099:P1100)","v":0},{"$f":"SUM(Q1088,Q1091,Q1094:Q1096,Q1099:Q1100)","v":0},{"$f":"SUM(R1088,R1091,R1094:R1096,R1099:R1100)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1089:G1090)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1089:P1090)","v":0},{"$f":"SUM(Q1089:Q1090)","v":0},{"$f":"SUM(R1089:R1090)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1092:G1093)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1092:P1093)","v":0},{"$f":"SUM(Q1092:Q1093)","v":0},{"$f":"SUM(R1092:R1093)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1097:G1098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1097:P1098)","v":0},{"$f":"SUM(Q1097:Q1098)","v":0},{"$f":"SUM(R1097:R1098)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1101:G1102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1101:P1102)","v":0},{"$f":"SUM(Q1101:Q1102)","v":0},{"$f":"SUM(R1101:R1102)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1104,G1107,G1110:G1114)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1104,P1107,P1110:P1114)","v":0},{"$f":"SUM(Q1104,Q1107,Q1110:Q1114)","v":0},{"$f":"SUM(R1104,R1107,R1110:R1114)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1105:G1106)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1105:P1106)","v":0},{"$f":"SUM(Q1105:Q1106)","v":0},{"$f":"SUM(R1105:R1106)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1108:G1109)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1108:P1109)","v":0},{"$f":"SUM(Q1108:Q1109)","v":0},{"$f":"SUM(R1108:R1109)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1079,G1087,G1103,G1115)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1079,P1087,P1103,P1115)","v":0},{"$f":"SUM(Q1079,Q1087,Q1103,Q1115)","v":0},{"$f":"SUM(R1079,R1087,R1103,R1115)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,0,{"$f":"G1177","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1140,G1143,G1144)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1139:N1139)","v":0},{"$f":"SUM(P1140,P1143,P1144)","v":0},{"$f":"SUM(Q1140,Q1143,Q1144)","v":0},{"$f":"SUM(R1140,R1143,R1144)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1141:G1142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1141:P1142)","v":0},{"$f":"SUM(Q1141:Q1142)","v":0},{"$f":"SUM(R1141:R1142)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1145:G1146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1145:P1146)","v":0},{"$f":"SUM(Q1145:Q1146)","v":0},{"$f":"SUM(R1145:R1146)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1148,G1151,G1154:G1156,G1159:G1160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1148,P1151,P1154:P1156,P1159:P1160)","v":0},{"$f":"SUM(Q1148,Q1151,Q1154:Q1156,Q1159:Q1160)","v":0},{"$f":"SUM(R1148,R1151,R1154:R1156,R1159:R1160)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1149:G1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1149:P1150)","v":0},{"$f":"SUM(Q1149:Q1150)","v":0},{"$f":"SUM(R1149:R1150)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1152:G1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1152:P1153)","v":0},{"$f":"SUM(Q1152:Q1153)","v":0},{"$f":"SUM(R1152:R1153)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1157:G1158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1157:P1158)","v":0},{"$f":"SUM(Q1157:Q1158)","v":0},{"$f":"SUM(R1157:R1158)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1161:G1162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1161:P1162)","v":0},{"$f":"SUM(Q1161:Q1162)","v":0},{"$f":"SUM(R1161:R1162)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1164,G1167,G1170:G1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1164,P1167,P1170:P1174)","v":0},{"$f":"SUM(Q1164,Q1167,Q1170:Q1174)","v":0},{"$f":"SUM(R1164,R1167,R1170:R1174)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1165:G1166)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1165:P1166)","v":0},{"$f":"SUM(Q1165:Q1166)","v":0},{"$f":"SUM(R1165:R1166)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1168:G1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1139,G1147,G1163,G1175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1139,P1147,P1163,P1175)","v":0},{"$f":"SUM(Q1139,Q1147,Q1163,Q1175)","v":0},{"$f":"SUM(R1139,R1147,R1163,R1175)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,0,{"$f":"G1237","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1200,G1203,G1204)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1199:N1199)","v":0},{"$f":"SUM(P1200,P1203,P1204)","v":0},{"$f":"SUM(Q1200,Q1203,Q1204)","v":0},{"$f":"SUM(R1200,R1203,R1204)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1201:G1202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1201:P1202)","v":0},{"$f":"SUM(Q1201:Q1202)","v":0},{"$f":"SUM(R1201:R1202)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1205:G1206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1205:P1206)","v":0},{"$f":"SUM(Q1205:Q1206)","v":0},{"$f":"SUM(R1205:R1206)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1208,G1211,G1214:G1216,G1219:G1220)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1208,P1211,P1214:P1216,P1219:P1220)","v":0},{"$f":"SUM(Q1208,Q1211,Q1214:Q1216,Q1219:Q1220)","v":0},{"$f":"SUM(R1208,R1211,R1214:R1216,R1219:R1220)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1209:G1210)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1209:P1210)","v":0},{"$f":"SUM(Q1209:Q1210)","v":0},{"$f":"SUM(R1209:R1210)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1212:G1213)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1212:P1213)","v":0},{"$f":"SUM(Q1212:Q1213)","v":0},{"$f":"SUM(R1212:R1213)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1217:G1218)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1217:P1218)","v":0},{"$f":"SUM(Q1217:Q1218)","v":0},{"$f":"SUM(R1217:R1218)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1221:G1222)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1221:P1222)","v":0},{"$f":"SUM(Q1221:Q1222)","v":0},{"$f":"SUM(R1221:R1222)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1224,G1227,G1230:G1234)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1224,P1227,P1230:P1234)","v":0},{"$f":"SUM(Q1224,Q1227,Q1230:Q1234)","v":0},{"$f":"SUM(R1224,R1227,R1230:R1234)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1225:G1226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225:P1226)","v":0},{"$f":"SUM(Q1225:Q1226)","v":0},{"$f":"SUM(R1225:R1226)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1228:G1229)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1228:P1229)","v":0},{"$f":"SUM(Q1228:Q1229)","v":0},{"$f":"SUM(R1228:R1229)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1199,G1207,G1223,G1235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1199,P1207,P1223,P1235)","v":0},{"$f":"SUM(Q1199,Q1207,Q1223,Q1235)","v":0},{"$f":"SUM(R1199,R1207,R1223,R1235)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,0,{"$f":"G1297","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1260,G1263,G1264)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1259:N1259)","v":0},{"$f":"SUM(P1260,P1263,P1264)","v":0},{"$f":"SUM(Q1260,Q1263,Q1264)","v":0},{"$f":"SUM(R1260,R1263,R1264)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1261:G1262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1261:P1262)","v":0},{"$f":"SUM(Q1261:Q1262)","v":0},{"$f":"SUM(R1261:R1262)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1265:G1266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1265:P1266)","v":0},{"$f":"SUM(Q1265:Q1266)","v":0},{"$f":"SUM(R1265:R1266)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1268,G1271,G1274:G1276,G1279:G1280)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1268,P1271,P1274:P1276,P1279:P1280)","v":0},{"$f":"SUM(Q1268,Q1271,Q1274:Q1276,Q1279:Q1280)","v":0},{"$f":"SUM(R1268,R1271,R1274:R1276,R1279:R1280)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1269:G1270)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1272:G1273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1272:P1273)","v":0},{"$f":"SUM(Q1272:Q1273)","v":0},{"$f":"SUM(R1272:R1273)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1277:G1278)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1277:P1278)","v":0},{"$f":"SUM(Q1277:Q1278)","v":0},{"$f":"SUM(R1277:R1278)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1281:G1282)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1281:P1282)","v":0},{"$f":"SUM(Q1281:Q1282)","v":0},{"$f":"SUM(R1281:R1282)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1284,G1287,G1290:G1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1284,P1287,P1290:P1294)","v":0},{"$f":"SUM(Q1284,Q1287,Q1290:Q1294)","v":0},{"$f":"SUM(R1284,R1287,R1290:R1294)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1285:G1286)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1285:P1286)","v":0},{"$f":"SUM(Q1285:Q1286)","v":0},{"$f":"SUM(R1285:R1286)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1288:G1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1288:P1289)","v":0},{"$f":"SUM(Q1288:Q1289)","v":0},{"$f":"SUM(R1288:R1289)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1259,G1267,G1283,G1295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1259,P1267,P1283,P1295)","v":0},{"$f":"SUM(Q1259,Q1267,Q1283,Q1295)","v":0},{"$f":"SUM(R1259,R1267,R1283,R1295)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,0,{"$f":"G1357","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1320,G1323,G1324)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1319:N1319)","v":0},{"$f":"SUM(P1320,P1323,P1324)","v":0},{"$f":"SUM(Q1320,Q1323,Q1324)","v":0},{"$f":"SUM(R1320,R1323,R1324)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1321:G1322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1321:P1322)","v":0},{"$f":"SUM(Q1321:Q1322)","v":0},{"$f":"SUM(R1321:R1322)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1325:G1326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1325:P1326)","v":0},{"$f":"SUM(Q1325:Q1326)","v":0},{"$f":"SUM(R1325:R1326)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1328,G1331,G1334:G1336,G1339:G1340)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1328,P1331,P1334:P1336,P1339:P1340)","v":0},{"$f":"SUM(Q1328,Q1331,Q1334:Q1336,Q1339:Q1340)","v":0},{"$f":"SUM(R1328,R1331,R1334:R1336,R1339:R1340)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1329:G1330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1329:P1330)","v":0},{"$f":"SUM(Q1329:Q1330)","v":0},{"$f":"SUM(R1329:R1330)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1332:G1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1332:P1333)","v":0},{"$f":"SUM(Q1332:Q1333)","v":0},{"$f":"SUM(R1332:R1333)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1337:G1338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1337:P1338)","v":0},{"$f":"SUM(Q1337:Q1338)","v":0},{"$f":"SUM(R1337:R1338)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1341:G1342)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1341:P1342)","v":0},{"$f":"SUM(Q1341:Q1342)","v":0},{"$f":"SUM(R1341:R1342)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1344,G1347,G1350:G1354)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1344,P1347,P1350:P1354)","v":0},{"$f":"SUM(Q1344,Q1347,Q1350:Q1354)","v":0},{"$f":"SUM(R1344,R1347,R1350:R1354)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1345:G1346)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1345:P1346)","v":0},{"$f":"SUM(Q1345:Q1346)","v":0},{"$f":"SUM(R1345:R1346)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1348:G1349)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1348:P1349)","v":0},{"$f":"SUM(Q1348:Q1349)","v":0},{"$f":"SUM(R1348:R1349)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1319,G1327,G1343,G1355)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1319,P1327,P1343,P1355)","v":0},{"$f":"SUM(Q1319,Q1327,Q1343,Q1355)","v":0},{"$f":"SUM(R1319,R1327,R1343,R1355)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,0,{"$f":"G1417","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1380,G1383,G1384)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1379:N1379)","v":0},{"$f":"SUM(P1380,P1383,P1384)","v":0},{"$f":"SUM(Q1380,Q1383,Q1384)","v":0},{"$f":"SUM(R1380,R1383,R1384)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1381:G1382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1381:P1382)","v":0},{"$f":"SUM(Q1381:Q1382)","v":0},{"$f":"SUM(R1381:R1382)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1385:G1386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},{"$f":"SUM(R1385:R1386)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1388,G1391,G1394:G1396,G1399:G1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1388,P1391,P1394:P1396,P1399:P1400)","v":0},{"$f":"SUM(Q1388,Q1391,Q1394:Q1396,Q1399:Q1400)","v":0},{"$f":"SUM(R1388,R1391,R1394:R1396,R1399:R1400)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1389:G1390)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1389:P1390)","v":0},{"$f":"SUM(Q1389:Q1390)","v":0},{"$f":"SUM(R1389:R1390)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1392:G1393)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1392:P1393)","v":0},{"$f":"SUM(Q1392:Q1393)","v":0},{"$f":"SUM(R1392:R1393)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1397:G1398)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1397:P1398)","v":0},{"$f":"SUM(Q1397:Q1398)","v":0},{"$f":"SUM(R1397:R1398)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1401:G1402)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1401:P1402)","v":0},{"$f":"SUM(Q1401:Q1402)","v":0},{"$f":"SUM(R1401:R1402)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1404,G1407,G1410:G1414)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1404,P1407,P1410:P1414)","v":0},{"$f":"SUM(Q1404,Q1407,Q1410:Q1414)","v":0},{"$f":"SUM(R1404,R1407,R1410:R1414)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1405:G1406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1405:P1406)","v":0},{"$f":"SUM(Q1405:Q1406)","v":0},{"$f":"SUM(R1405:R1406)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1408:G1409)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1408:P1409)","v":0},{"$f":"SUM(Q1408:Q1409)","v":0},{"$f":"SUM(R1408:R1409)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1379,G1387,G1403,G1415)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1379,P1387,P1403,P1415)","v":0},{"$f":"SUM(Q1379,Q1387,Q1403,Q1415)","v":0},{"$f":"SUM(R1379,R1387,R1403,R1415)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,0,{"$f":"G1477","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1440,G1443,G1444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1439:N1439)","v":0},{"$f":"SUM(P1440,P1443,P1444)","v":0},{"$f":"SUM(Q1440,Q1443,Q1444)","v":0},{"$f":"SUM(R1440,R1443,R1444)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1441:G1442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1441:P1442)","v":0},{"$f":"SUM(Q1441:Q1442)","v":0},{"$f":"SUM(R1441:R1442)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1445:G1446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1445:P1446)","v":0},{"$f":"SUM(Q1445:Q1446)","v":0},{"$f":"SUM(R1445:R1446)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1448,G1451,G1454:G1456,G1459:G1460)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1448,P1451,P1454:P1456,P1459:P1460)","v":0},{"$f":"SUM(Q1448,Q1451,Q1454:Q1456,Q1459:Q1460)","v":0},{"$f":"SUM(R1448,R1451,R1454:R1456,R1459:R1460)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1449:G1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1449:P1450)","v":0},{"$f":"SUM(Q1449:Q1450)","v":0},{"$f":"SUM(R1449:R1450)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1452:G1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1452:P1453)","v":0},{"$f":"SUM(Q1452:Q1453)","v":0},{"$f":"SUM(R1452:R1453)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1457:G1458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1457:P1458)","v":0},{"$f":"SUM(Q1457:Q1458)","v":0},{"$f":"SUM(R1457:R1458)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1461:G1462)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1461:P1462)","v":0},{"$f":"SUM(Q1461:Q1462)","v":0},{"$f":"SUM(R1461:R1462)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1464,G1467,G1470:G1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1464,P1467,P1470:P1474)","v":0},{"$f":"SUM(Q1464,Q1467,Q1470:Q1474)","v":0},{"$f":"SUM(R1464,R1467,R1470:R1474)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1465:G1466)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1465:P1466)","v":0},{"$f":"SUM(Q1465:Q1466)","v":0},{"$f":"SUM(R1465:R1466)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1468:G1469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1468:P1469)","v":0},{"$f":"SUM(Q1468:Q1469)","v":0},{"$f":"SUM(R1468:R1469)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1439,G1447,G1463,G1475)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1439,P1447,P1463,P1475)","v":0},{"$f":"SUM(Q1439,Q1447,Q1463,Q1475)","v":0},{"$f":"SUM(R1439,R1447,R1463,R1475)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,0,{"$f":"G1537","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1500,G1503,G1504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1499:N1499)","v":0},{"$f":"SUM(P1500,P1503,P1504)","v":0},{"$f":"SUM(Q1500,Q1503,Q1504)","v":0},{"$f":"SUM(R1500,R1503,R1504)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1501:G1502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1501:P1502)","v":0},{"$f":"SUM(Q1501:Q1502)","v":0},{"$f":"SUM(R1501:R1502)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1505:G1506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1508,G1511,G1514:G1516,G1519:G1520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1516,P1519:P1520)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1516,Q1519:Q1520)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1516,R1519:R1520)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1517:G1518)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1517:P1518)","v":0},{"$f":"SUM(Q1517:Q1518)","v":0},{"$f":"SUM(R1517:R1518)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1521:G1522)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1521:P1522)","v":0},{"$f":"SUM(Q1521:Q1522)","v":0},{"$f":"SUM(R1521:R1522)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1524,G1527,G1530:G1534)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1524,P1527,P1530:P1534)","v":0},{"$f":"SUM(Q1524,Q1527,Q1530:Q1534)","v":0},{"$f":"SUM(R1524,R1527,R1530:R1534)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1525:G1526)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1525:P1526)","v":0},{"$f":"SUM(Q1525:Q1526)","v":0},{"$f":"SUM(R1525:R1526)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1528:G1529)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1528:P1529)","v":0},{"$f":"SUM(Q1528:Q1529)","v":0},{"$f":"SUM(R1528:R1529)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1499,G1507,G1523,G1535)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1499,P1507,P1523,P1535)","v":0},{"$f":"SUM(Q1499,Q1507,Q1523,Q1535)","v":0},{"$f":"SUM(R1499,R1507,R1523,R1535)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,0,{"$f":"G1597","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1560,G1563,G1564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1559:N1559)","v":0},{"$f":"SUM(P1560,P1563,P1564)","v":0},{"$f":"SUM(Q1560,Q1563,Q1564)","v":0},{"$f":"SUM(R1560,R1563,R1564)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1561:G1562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1561:P1562)","v":0},{"$f":"SUM(Q1561:Q1562)","v":0},{"$f":"SUM(R1561:R1562)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1565:G1566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1565:P1566)","v":0},{"$f":"SUM(Q1565:Q1566)","v":0},{"$f":"SUM(R1565:R1566)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1568,G1571,G1574:G1576,G1579:G1580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1568,P1571,P1574:P1576,P1579:P1580)","v":0},{"$f":"SUM(Q1568,Q1571,Q1574:Q1576,Q1579:Q1580)","v":0},{"$f":"SUM(R1568,R1571,R1574:R1576,R1579:R1580)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1569:G1570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1569:P1570)","v":0},{"$f":"SUM(Q1569:Q1570)","v":0},{"$f":"SUM(R1569:R1570)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1572:G1573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1572:P1573)","v":0},{"$f":"SUM(Q1572:Q1573)","v":0},{"$f":"SUM(R1572:R1573)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1577:G1578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:P1578)","v":0},{"$f":"SUM(Q1577:Q1578)","v":0},{"$f":"SUM(R1577:R1578)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1581:G1582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1581:P1582)","v":0},{"$f":"SUM(Q1581:Q1582)","v":0},{"$f":"SUM(R1581:R1582)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1584,G1587,G1590:G1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1584,P1587,P1590:P1594)","v":0},{"$f":"SUM(Q1584,Q1587,Q1590:Q1594)","v":0},{"$f":"SUM(R1584,R1587,R1590:R1594)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1585:G1586)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1585:P1586)","v":0},{"$f":"SUM(Q1585:Q1586)","v":0},{"$f":"SUM(R1585:R1586)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1588:G1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1588:P1589)","v":0},{"$f":"SUM(Q1588:Q1589)","v":0},{"$f":"SUM(R1588:R1589)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1559,G1567,G1583,G1595)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1559,P1567,P1583,P1595)","v":0},{"$f":"SUM(Q1559,Q1567,Q1583,Q1595)","v":0},{"$f":"SUM(R1559,R1567,R1583,R1595)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,26,"Description"]
[1,null,null,null,null,0,{"$f":"G1657","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1620,G1623,G1624)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1619:N1619)","v":0},{"$f":"SUM(P1620,P1623,P1624)","v":0},{"$f":"SUM(Q1620,Q1623,Q1624)","v":0},{"$f":"SUM(R1620,R1623,R1624)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1621:G1622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1621:P1622)","v":0},{"$f":"SUM(Q1621:Q1622)","v":0},{"$f":"SUM(R1621:R1622)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1625:G1626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1625:P1626)","v":0},{"$f":"SUM(Q1625:Q1626)","v":0},{"$f":"SUM(R1625:R1626)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1628,G1631,G1634:G1636,G1639:G1640)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1628,P1631,P1634:P1636,P1639:P1640)","v":0},{"$f":"SUM(Q1628,Q1631,Q1634:Q1636,Q1639:Q1640)","v":0},{"$f":"SUM(R1628,R1631,R1634:R1636,R1639:R1640)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1629:G1630)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1629:P1630)","v":0},{"$f":"SUM(Q1629:Q1630)","v":0},{"$f":"SUM(R1629:R1630)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1632:G1633)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1632:P1633)","v":0},{"$f":"SUM(Q1632:Q1633)","v":0},{"$f":"SUM(R1632:R1633)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1637:G1638)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1637:P1638)","v":0},{"$f":"SUM(Q1637:Q1638)","v":0},{"$f":"SUM(R1637:R1638)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1641:G1642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1641:P1642)","v":0},{"$f":"SUM(Q1641:Q1642)","v":0},{"$f":"SUM(R1641:R1642)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1644,G1647,G1650:G1654)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1644,P1647,P1650:P1654)","v":0},{"$f":"SUM(Q1644,Q1647,Q1650:Q1654)","v":0},{"$f":"SUM(R1644,R1647,R1650:R1654)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1645:G1646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1645:P1646)","v":0},{"$f":"SUM(Q1645:Q1646)","v":0},{"$f":"SUM(R1645:R1646)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1648:G1649)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1648:P1649)","v":0},{"$f":"SUM(Q1648:Q1649)","v":0},{"$f":"SUM(R1648:R1649)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1619,G1627,G1643,G1655)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1619,P1627,P1643,P1655)","v":0},{"$f":"SUM(Q1619,Q1627,Q1643,Q1655)","v":0},{"$f":"SUM(R1619,R1627,R1643,R1655)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,27,"Description"]
[1,null,null,null,null,0,{"$f":"G1717","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1680,G1683,G1684)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1679:N1679)","v":0},{"$f":"SUM(P1680,P1683,P1684)","v":0},{"$f":"SUM(Q1680,Q1683,Q1684)","v":0},{"$f":"SUM(R1680,R1683,R1684)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1681:G1682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1681:P1682)","v":0},{"$f":"SUM(Q1681:Q1682)","v":0},{"$f":"SUM(R1681:R1682)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1685:G1686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1685:P1686)","v":0},{"$f":"SUM(Q1685:Q1686)","v":0},{"$f":"SUM(R1685:R1686)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1688,G1691,G1694:G1696,G1699:G1700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1688,P1691,P1694:P1696,P1699:P1700)","v":0},{"$f":"SUM(Q1688,Q1691,Q1694:Q1696,Q1699:Q1700)","v":0},{"$f":"SUM(R1688,R1691,R1694:R1696,R1699:R1700)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1689:G1690)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1689:P1690)","v":0},{"$f":"SUM(Q1689:Q1690)","v":0},{"$f":"SUM(R1689:R1690)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1692:G1693)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1692:P1693)","v":0},{"$f":"SUM(Q1692:Q1693)","v":0},{"$f":"SUM(R1692:R1693)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1697:G1698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1697:P1698)","v":0},{"$f":"SUM(Q1697:Q1698)","v":0},{"$f":"SUM(R1697:R1698)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1701:G1702)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1701:P1702)","v":0},{"$f":"SUM(Q1701:Q1702)","v":0},{"$f":"SUM(R1701:R1702)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1704,G1707,G1710:G1714)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1704,P1707,P1710:P1714)","v":0},{"$f":"SUM(Q1704,Q1707,Q1710:Q1714)","v":0},{"$f":"SUM(R1704,R1707,R1710:R1714)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1705:G1706)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1705:P1706)","v":0},{"$f":"SUM(Q1705:Q1706)","v":0},{"$f":"SUM(R1705:R1706)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1708:G1709)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1708:P1709)","v":0},{"$f":"SUM(Q1708:Q1709)","v":0},{"$f":"SUM(R1708:R1709)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1679,G1687,G1703,G1715)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1679,P1687,P1703,P1715)","v":0},{"$f":"SUM(Q1679,Q1687,Q1703,Q1715)","v":0},{"$f":"SUM(R1679,R1687,R1703,R1715)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,28,"Description"]
[1,null,null,null,null,0,{"$f":"G1777","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1740,G1743,G1744)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1739:N1739)","v":0},{"$f":"SUM(P1740,P1743,P1744)","v":0},{"$f":"SUM(Q1740,Q1743,Q1744)","v":0},{"$f":"SUM(R1740,R1743,R1744)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1741:G1742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1741:P1742)","v":0},{"$f":"SUM(Q1741:Q1742)","v":0},{"$f":"SUM(R1741:R1742)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1745:G1746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1745:P1746)","v":0},{"$f":"SUM(Q1745:Q1746)","v":0},{"$f":"SUM(R1745:R1746)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1748,G1751,G1754:G1756,G1759:G1760)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1748,P1751,P1754:P1756,P1759:P1760)","v":0},{"$f":"SUM(Q1748,Q1751,Q1754:Q1756,Q1759:Q1760)","v":0},{"$f":"SUM(R1748,R1751,R1754:R1756,R1759:R1760)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1749:G1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1749:P1750)","v":0},{"$f":"SUM(Q1749:Q1750)","v":0},{"$f":"SUM(R1749:R1750)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1752:G1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1752:P1753)","v":0},{"$f":"SUM(Q1752:Q1753)","v":0},{"$f":"SUM(R1752:R1753)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1757:G1758)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1761:G1762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1761:P1762)","v":0},{"$f":"SUM(Q1761:Q1762)","v":0},{"$f":"SUM(R1761:R1762)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1764,G1767,G1770:G1774)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1764,P1767,P1770:P1774)","v":0},{"$f":"SUM(Q1764,Q1767,Q1770:Q1774)","v":0},{"$f":"SUM(R1764,R1767,R1770:R1774)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1765:G1766)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1765:P1766)","v":0},{"$f":"SUM(Q1765:Q1766)","v":0},{"$f":"SUM(R1765:R1766)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1768:G1769)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1768:P1769)","v":0},{"$f":"SUM(Q1768:Q1769)","v":0},{"$f":"SUM(R1768:R1769)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1739,G1747,G1763,G1775)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1739,P1747,P1763,P1775)","v":0},{"$f":"SUM(Q1739,Q1747,Q1763,Q1775)","v":0},{"$f":"SUM(R1739,R1747,R1763,R1775)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,29,"Description"]
[1,null,null,null,null,0,{"$f":"G1837","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1800,G1803,G1804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1799:N1799)","v":0},{"$f":"SUM(P1800,P1803,P1804)","v":0},{"$f":"SUM(Q1800,Q1803,Q1804)","v":0},{"$f":"SUM(R1800,R1803,R1804)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1801:G1802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1801:P1802)","v":0},{"$f":"SUM(Q1801:Q1802)","v":0},{"$f":"SUM(R1801:R1802)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1805:G1806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1805:P1806)","v":0},{"$f":"SUM(Q1805:Q1806)","v":0},{"$f":"SUM(R1805:R1806)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1808,G1811,G1814:G1816,G1819:G1820)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1808,P1811,P1814:P1816,P1819:P1820)","v":0},{"$f":"SUM(Q1808,Q1811,Q1814:Q1816,Q1819:Q1820)","v":0},{"$f":"SUM(R1808,R1811,R1814:R1816,R1819:R1820)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1809:G1810)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1809:P1810)","v":0},{"$f":"SUM(Q1809:Q1810)","v":0},{"$f":"SUM(R1809:R1810)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1812:G1813)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1812:P1813)","v":0},{"$f":"SUM(Q1812:Q1813)","v":0},{"$f":"SUM(R1812:R1813)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1817:G1818)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1817:P1818)","v":0},{"$f":"SUM(Q1817:Q1818)","v":0},{"$f":"SUM(R1817:R1818)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1821:G1822)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1821:P1822)","v":0},{"$f":"SUM(Q1821:Q1822)","v":0},{"$f":"SUM(R1821:R1822)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1824,G1827,G1830:G1834)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1824,P1827,P1830:P1834)","v":0},{"$f":"SUM(Q1824,Q1827,Q1830:Q1834)","v":0},{"$f":"SUM(R1824,R1827,R1830:R1834)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1825:G1826)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1825:P1826)","v":0},{"$f":"SUM(Q1825:Q1826)","v":0},{"$f":"SUM(R1825:R1826)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1828:G1829)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1828:P1829)","v":0},{"$f":"SUM(Q1828:Q1829)","v":0},{"$f":"SUM(R1828:R1829)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1799,G1807,G1823,G1835)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1799,P1807,P1823,P1835)","v":0},{"$f":"SUM(Q1799,Q1807,Q1823,Q1835)","v":0},{"$f":"SUM(R1799,R1807,R1823,R1835)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,30,"Description"]
[1,null,null,null,null,0,{"$f":"G1897","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1860,G1863,G1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1859:N1859)","v":0},{"$f":"SUM(P1860,P1863,P1864)","v":0},{"$f":"SUM(Q1860,Q1863,Q1864)","v":0},{"$f":"SUM(R1860,R1863,R1864)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1861:G1862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861:P1862)","v":0},{"$f":"SUM(Q1861:Q1862)","v":0},{"$f":"SUM(R1861:R1862)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1865:G1866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1865:P1866)","v":0},{"$f":"SUM(Q1865:Q1866)","v":0},{"$f":"SUM(R1865:R1866)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1868,G1871,G1874:G1876,G1879:G1880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1868,P1871,P1874:P1876,P1879:P1880)","v":0},{"$f":"SUM(Q1868,Q1871,Q1874:Q1876,Q1879:Q1880)","v":0},{"$f":"SUM(R1868,R1871,R1874:R1876,R1879:R1880)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1869:G1870)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1869:P1870)","v":0},{"$f":"SUM(Q1869:Q1870)","v":0},{"$f":"SUM(R1869:R1870)","v":0}]
[null,null,null,null,null,"Provinces",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipalities",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1872:G1873)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1872:P1873)","v":0},{"$f":"SUM(Q1872:Q1873)","v":0},{"$f":"SUM(R1872:R1873)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1877:G1878)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1877:P1878)","v":0},{"$f":"SUM(Q1877:Q1878)","v":0},{"$f":"SUM(R1877:R1878)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Private enterprises",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1881:G1882)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1881:P1882)","v":0},{"$f":"SUM(Q1881:Q1882)","v":0},{"$f":"SUM(R1881:R1882)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1884,G1887,G1890:G1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1884,P1887,P1890:P1894)","v":0},{"$f":"SUM(Q1884,Q1887,Q1890:Q1894)","v":0},{"$f":"SUM(R1884,R1887,R1890:R1894)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1885:G1886)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1885:P1886)","v":0},{"$f":"SUM(Q1885:Q1886)","v":0},{"$f":"SUM(R1885:R1886)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1888:G1889)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1888:P1889)","v":0},{"$f":"SUM(Q1888:Q1889)","v":0},{"$f":"SUM(R1888:R1889)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1859,G1867,G1883,G1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1859,P1867,P1883,P1895)","v":0},{"$f":"SUM(Q1859,Q1867,Q1883,Q1895)","v":0},{"$f":"SUM(R1859,R1867,R1883,R1895)","v":0}]
[1]
[1]
[1]

{"sheet":"NMOS","index":28,"n_rows":1900,"n_cols":41,"rows_kept":1900,"cut":false,"hidden":true,"merged":[[172,6,172,9],[174,6,174,9],[176,9,177,9],[176,10,176,13],[232,6,232,9],[234,6,234,9],[11,9,12,9],[11,10,11,13],[112,6,112,9],[114,6,114,9],[116,9,117,9],[116,10,116,13],[11,6,12,8],[352,6,352,9],[354,6,354,9],[356,9,357,9],[356,10,356,13],[412,6,412,9],[414,6,414,9],[236,9,237,9],[236,10,236,13],[292,6,292,9],[294,6,294,9],[296,9,297,9],[296,10,296,13],[532,6,532,9],[534,6,534,9],[536,9,537,9],[536,10,536,13],[592,6,592,9],[594,6,594,9],[416,9,417,9],[416,10,416,13],[472,6,472,9],[474,6,474,9],[476,9,477,9],[476,10,476,13],[712,6,712,9],[714,6,714,9],[716,9,717,9],[716,10,716,13],[772,6,772,9],[774,6,774,9],[596,9,597,9],[596,10,596,13],[652,6,652,9],[654,6,654,9],[656,9,657,9],[656,10,656,13],[892,6,892,9],[894,6,894,9],[896,9,897,9],[896,10,896,13],[952,6,952,9],[954,6,954,9],[776,9,777,9],[776,10,776,13],[832,6,832,9],[834,6,834,9],[836,9,837,9],[836,10,836,13],[1072,6,1072,9],[1074,6,1074,9],[1076,9,1077,9],[1076,10,1076,13],[1132,6,1132,9],[1134,6,1134,9],[956,9,957,9],[956,10,956,13],[1012,6,1012,9],[1014,6,1014,9],[1016,9,1017,9],[1016,10,1016,13],[1252,6,1252,9],[1254,6,1254,9],[1256,9,1257,9],[1256,10,1256,13],[1312,6,1312,9],[1314,6,1314,9],[1136,9,1137,9],[1136,10,1136,13],[1192,6,1192,9],[1194,6,1194,9],[1196,9,1197,9],[1196,10,1196,13],[1432,6,1432,9],[1434,6,1434,9],[1436,9,1437,9],[1436,10,1436,13],[1492,6,1492,9],[1494,6,1494,9],[1316,9,1317,9],[1316,10,1316,13],[1372,6,1372,9],[1374,6,1374,9],[1376,9,1377,9],[1376,10,1376,13],[1612,6,1612,9],[1614,6,1614,9],[1616,9,1617,9],[1616,10,1616,13],[1672,6,1672,9],[1674,6,1674,9],[1496,9,1497,9],[1496,10,1496,13],[1552,6,1552,9],[1554,6,1554,9],[1556,9,1557,9],[1556,10,1556,13],[1856,9,1857,9],[1856,10,1856,13],[1792,6,1792,9],[1794,6,1794,9],[1796,9,1797,9],[1796,10,1796,13],[1852,6,1852,9],[1854,6,1854,9],[1676,9,1677,9],[1676,10,1676,13],[1732,6,1732,9],[1734,6,1734,9],[1736,9,1737,9],[1736,10,1736,13]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B291:B4513)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":0}]
["FS'Var",{"$f":"B4-B3","v":0}]
["Check",{"$f":"B4-MAX(B37:B61)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Prog No.",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"National Macro Organization of State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":8},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Force Employment"},{"$f":"Summary!$F33","v":"Landward Defence"},{"$f":"Summary!$F34","v":"Air Defence"},{"$f":"Summary!$F35","v":"Maritime Defence"},{"$f":"Summary!$F36","v":"Military Health Support"},{"$f":"Summary!$F37","v":"Defence Intelligence"},{"$f":"Summary!$F38","v":"General Support"},{"$f":"Summary!$F39","v":0},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Ministry"},{"$f":"'2'!$F47","v":"Strategic Direction"},{"$f":"'3'!$F47","v":"Strategic Direction"},{"$f":"'4'!$F47","v":"Strategic Direction"},{"$f":"'5'!$F47","v":"Maritime Direction"},{"$f":"'6'!$F47","v":"Strategic Direction"},{"$f":"'7'!$F47","v":"Strategic Direction"},{"$f":"'8'!$F47","v":"Joint Logistic Services"},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:R90,\">=0.5\")+COUNTIF(G90:R90,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Departmental Direction"},{"$f":"'2'!$F48","v":"Operational Direction"},{"$f":"'3'!$F48","v":"Infantry Capability"},{"$f":"'4'!$F48","v":"Operational Direction"},{"$f":"'5'!$F48","v":"Maritime Combat Capability"},{"$f":"'6'!$F48","v":"Mobile Military Health Support"},{"$f":"'7'!$F48","v":"Operations"},{"$f":"'8'!$F48","v":"Command and Management Information Systems"},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Policy and Planning"},{"$f":"'2'!$F49","v":"Special Operations"},{"$f":"'3'!$F49","v":"Armour Capability"},{"$f":"'4'!$F49","v":"Helicopter Capability"},{"$f":"'5'!$F49","v":"Maritime Logistic Support Capability"},{"$f":"'6'!$F49","v":"Area Military Health Service"},{"$f":"'7'!$F49","v":"Defence Intelligence Support Services"},{"$f":"'8'!$F49","v":"Military Police"},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Financial Services"},{"$f":"'2'!$F50","v":"Regional Security"},{"$f":"'3'!$F50","v":"Artillery Capability"},{"$f":"'4'!$F50","v":"Transport and Maritime Capability"},{"$f":"'5'!$F50","v":"Maritime Human Resources and Training Capability"},{"$f":"'6'!$F50","v":"Specialist/Tertiary Health Service"},{"$f":"'7'!$F50","v":0},{"$f":"'8'!$F50","v":"Technology Development"},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",null,null,null,null,null,null,null,null,{"$f":"SUM(J15:N15)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"Human Resources Support Services"},{"$f":"'2'!$F51","v":"Support to the People"},{"$f":"'3'!$F51","v":"Air Defence Artillery Capability"},{"$f":"'4'!$F51","v":"Air Combat Capability"},{"$f":"'5'!$F51","v":"Base Support Capability"},{"$f":"'6'!$F51","v":"Military Health Product Support Capability"},{"$f":"'7'!$F51","v":0},{"$f":"'8'!$F51","v":"Departmental Support"},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Legal Services"},{"$f":"'2'!$F52","v":0},{"$f":"'3'!$F52","v":"Engineering Capability"},{"$f":"'4'!$F52","v":"Operational Support and Intelligence Capability"},{"$f":"'5'!$F52","v":0},{"$f":"'6'!$F52","v":"Military Health Maintenance Capability"},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":"Inspection and Audit Services"},{"$f":"'2'!$F53","v":0},{"$f":"'3'!$F53","v":"Operational Intelligence"},{"$f":"'4'!$F53","v":"Command and Control Capability"},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":"Military Health Training Capability"},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F18,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$110:$F$1895,$F18,P$110:P$1895)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":"Acquisition Services"},{"$f":"'2'!$F54","v":0},{"$f":"'3'!$F54","v":"Command and Control Capability"},{"$f":"'4'!$F54","v":"Base Support Capability"},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":"Communication Services"},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":"Support Capability"},{"$f":"'4'!$F55","v":"Command Post"},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":"South African National Defence Force Command and Control"},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":"General Training Capability"},{"$f":"'4'!$F56","v":"Training Capability"},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F21,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":"Religious Services"},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":"Signal Capability"},{"$f":"'4'!$F57","v":"Technical Support Services"},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":"Defence Reserve Direction"},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":"Defence Foreign Relations"},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":"Office Accommodation"},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":"Military Veterans Management"},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F34,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":15},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":5},11,11,5,7,3,5,0,0,25,25,25,25,25,0]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F37,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F38,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G55)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P55)","v":0},0,0]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P52:P53)","v":0},0,0]
[0,null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$110:$F$1895,$F52,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G56:G57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P56:P57)","v":0},0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$110:$F$1895,$F56,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G59,G62,G65:G67,G70:G71)","v":0},{"$f":"SUM(H59,H62,H65:H67,H70:H71)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P59,P62,P65:P67,P70:P71)","v":0},0,0]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P60:P61)","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$110:$F$1895,$F60,G$110:G$1895)","v":0},{"$f":"SUMIF($F$110:$F$1895,$F60,H$110:H$1895)","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G68:G69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P68:P69)","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUMIF($F$110:$F$1895,$F68,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G72:G73)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P72:P73)","v":0},0,0]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$110:$F$1895,$F72,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G75,G78,G81:G85)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P75,P78,P81:P85)","v":0},0,0]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G76:G77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},0,0]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$110:$F$1895,$F76,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G79:G80)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P79:P80)","v":0},0,0]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$110:$F$1895,$F79,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G58,G74,G86)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:O90,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+'Function shifts'!G49)-Summary!I54","v":0},{"$f":"(H49+'Function shifts'!H49)-Summary!J54","v":0},{"$f":"(I49+'Function shifts'!I49)-Summary!L54","v":0},{"$f":"(J49+'Function shifts'!J49)-Summary!M54","v":0},{"$f":"(K49+'Function shifts'!K49)-Summary!N54","v":0},{"$f":"(L49+'Function shifts'!L49)-Summary!O54","v":0},{"$f":"(M49+'Function shifts'!M49)-Summary!P54","v":0},{"$f":"(N49+'Function shifts'!N49)-Summary!Q54","v":-66720},{"$f":"(O49+'Function shifts'!O49)-Summary!R54","v":-66720},{"$f":"(P49+'Function shifts'!P49)-Summary!AB54","v":0},{"$f":"(Q49+'Function shifts'!Q49)-Summary!AK54","v":0},{"$f":"(R49+'Function shifts'!R49)-Summary!AT54","v":-54111101.287361503}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G108:N108,\"<>0\")-COUNTBLANK(G108:N108))<>0,1,0)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G109:N109,\"<>0\")-COUNTBLANK(G109:N109))<>0,1,0)","v":0}]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,null,{"$f":"G157","v":0},{"$f":"H157","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F113,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G116:N116,\"<>0\")-COUNTBLANK(G116:N116))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G120,G123,G124)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J119:N119)","v":0},{"$f":"SUM(P120,P123,P124)","v":0},{"$f":"SUM(Q120,Q123,Q124)","v":0},{"$f":"SUM(R120,R123,R124)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G121:G122)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121:P122)","v":0},{"$f":"SUM(Q121:Q122)","v":0},{"$f":"SUM(R121:R122)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(R125:R126)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G128,G131,G134:G136,G139:G140)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P128,P131,P134:P136,P139:P140)","v":0},{"$f":"SUM(Q128,Q131,Q134:Q136,Q139:Q140)","v":0},{"$f":"SUM(R128,R131,R134:R136,R139:R140)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G129:G130)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P129:P130)","v":0},{"$f":"SUM(Q129:Q130)","v":0},{"$f":"SUM(R129:R130)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G132:G133)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P132:P133)","v":0},{"$f":"SUM(Q132:Q133)","v":0},{"$f":"SUM(R132:R133)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G137:G138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P137:P138)","v":0},{"$f":"SUM(Q137:Q138)","v":0},{"$f":"SUM(R137:R138)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P141:P142)","v":0},{"$f":"SUM(Q141:Q142)","v":0},{"$f":"SUM(R141:R142)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G144,G147,G150:G154)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P144,P147,P150:P154)","v":0},{"$f":"SUM(Q144,Q147,Q150:Q154)","v":0},{"$f":"SUM(R144,R147,R150:R154)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G145:G146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P145:P146)","v":0},{"$f":"SUM(Q145:Q146)","v":0},{"$f":"SUM(R145:R146)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G148:G149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P148:P149)","v":0},{"$f":"SUM(Q148:Q149)","v":0},{"$f":"SUM(R148:R149)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G119,G127,G143,G155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P119,P127,P143,P155)","v":0},{"$f":"SUM(Q119,Q127,Q143,Q155)","v":0},{"$f":"SUM(R119,R127,R143,R155)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,null,{"$f":"G217","v":0},{"$f":"H217","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G176:N176,\"<>0\")-COUNTBLANK(G176:N176))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G180,G183,G184)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J179:N179)","v":0},{"$f":"SUM(P180,P183,P184)","v":0},{"$f":"SUM(Q180,Q183,Q184)","v":0},{"$f":"SUM(R180,R183,R184)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G181:G182)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P181:P182)","v":0},{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G185:G186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P185:P186)","v":0},{"$f":"SUM(Q185:Q186)","v":0},{"$f":"SUM(R185:R186)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G188,G191,G194:G196,G199:G200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P188,P191,P194:P196,P199:P200)","v":0},{"$f":"SUM(Q188,Q191,Q194:Q196,Q199:Q200)","v":0},{"$f":"SUM(R188,R191,R194:R196,R199:R200)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P189:P190)","v":0},{"$f":"SUM(Q189:Q190)","v":0},{"$f":"SUM(R189:R190)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G192:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P192:P193)","v":0},{"$f":"SUM(Q192:Q193)","v":0},{"$f":"SUM(R192:R193)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G197:G198)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P197:P198)","v":0},{"$f":"SUM(Q197:Q198)","v":0},{"$f":"SUM(R197:R198)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G201:G202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P201:P202)","v":0},{"$f":"SUM(Q201:Q202)","v":0},{"$f":"SUM(R201:R202)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G204,G207,G210:G214)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P204,P207,P210:P214)","v":0},{"$f":"SUM(Q204,Q207,Q210:Q214)","v":0},{"$f":"SUM(R204,R207,R210:R214)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G205:G206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P205:P206)","v":0},{"$f":"SUM(Q205:Q206)","v":0},{"$f":"SUM(R205:R206)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G208:G209)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P208:P209)","v":0},{"$f":"SUM(Q208:Q209)","v":0},{"$f":"SUM(R208:R209)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G179,G187,G203,G215)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P179,P187,P203,P215)","v":0},{"$f":"SUM(Q179,Q187,Q203,Q215)","v":0},{"$f":"SUM(R179,R187,R203,R215)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,null,{"$f":"G277","v":0},{"$f":"H277","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G236:N236,\"<>0\")-COUNTBLANK(G236:N236))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G240,G243,G244)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J239:N239)","v":0},{"$f":"SUM(P240,P243,P244)","v":0},{"$f":"SUM(Q240,Q243,Q244)","v":0},{"$f":"SUM(R240,R243,R244)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G241:G242)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P241:P242)","v":0},{"$f":"SUM(Q241:Q242)","v":0},{"$f":"SUM(R241:R242)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G245:G246)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P245:P246)","v":0},{"$f":"SUM(Q245:Q246)","v":0},{"$f":"SUM(R245:R246)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G248,G251,G254:G256,G259:G260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P248,P251,P254:P256,P259:P260)","v":0},{"$f":"SUM(Q248,Q251,Q254:Q256,Q259:Q260)","v":0},{"$f":"SUM(R248,R251,R254:R256,R259:R260)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G249:G250)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P249:P250)","v":0},{"$f":"SUM(Q249:Q250)","v":0},{"$f":"SUM(R249:R250)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G252:G253)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P252:P253)","v":0},{"$f":"SUM(Q252:Q253)","v":0},{"$f":"SUM(R252:R253)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G257:G258)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P257:P258)","v":0},{"$f":"SUM(Q257:Q258)","v":0},{"$f":"SUM(R257:R258)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G261:G262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P261:P262)","v":0},{"$f":"SUM(Q261:Q262)","v":0},{"$f":"SUM(R261:R262)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G264,G267,G270:G274)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P264,P267,P270:P274)","v":0},{"$f":"SUM(Q264,Q267,Q270:Q274)","v":0},{"$f":"SUM(R264,R267,R270:R274)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G265:G266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P265:P266)","v":0},{"$f":"SUM(Q265:Q266)","v":0},{"$f":"SUM(R265:R266)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G268:G269)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P268:P269)","v":0},{"$f":"SUM(Q268:Q269)","v":0},{"$f":"SUM(R268:R269)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G239,G247,G263,G275)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P239,P247,P263,P275)","v":0},{"$f":"SUM(Q239,Q247,Q263,Q275)","v":0},{"$f":"SUM(R239,R247,R263,R275)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,null,{"$f":"G337","v":0},{"$f":"H337","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G296:N296,\"<>0\")-COUNTBLANK(G296:N296))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G300,G303,G304)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J299:N299)","v":0},{"$f":"SUM(P300,P303,P304)","v":0},{"$f":"SUM(Q300,Q303,Q304)","v":0},{"$f":"SUM(R300,R303,R304)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G301:G302)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P301:P302)","v":0},{"$f":"SUM(Q301:Q302)","v":0},{"$f":"SUM(R301:R302)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G305:G306)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P305:P306)","v":0},{"$f":"SUM(Q305:Q306)","v":0},{"$f":"SUM(R305:R306)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G308,G311,G314:G316,G319:G320)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P308,P311,P314:P316,P319:P320)","v":0},{"$f":"SUM(Q308,Q311,Q314:Q316,Q319:Q320)","v":0},{"$f":"SUM(R308,R311,R314:R316,R319:R320)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G309:G310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P309:P310)","v":0},{"$f":"SUM(Q309:Q310)","v":0},{"$f":"SUM(R309:R310)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G312:G313)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P312:P313)","v":0},{"$f":"SUM(Q312:Q313)","v":0},{"$f":"SUM(R312:R313)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G317:G318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P317:P318)","v":0},{"$f":"SUM(Q317:Q318)","v":0},{"$f":"SUM(R317:R318)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G321:G322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P321:P322)","v":0},{"$f":"SUM(Q321:Q322)","v":0},{"$f":"SUM(R321:R322)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G324,G327,G330:G334)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P324,P327,P330:P334)","v":0},{"$f":"SUM(Q324,Q327,Q330:Q334)","v":0},{"$f":"SUM(R324,R327,R330:R334)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G325:G326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P325:P326)","v":0},{"$f":"SUM(Q325:Q326)","v":0},{"$f":"SUM(R325:R326)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G328:G329)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P328:P329)","v":0},{"$f":"SUM(Q328:Q329)","v":0},{"$f":"SUM(R328:R329)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G299,G307,G323,G335)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P299,P307,P323,P335)","v":0},{"$f":"SUM(Q299,Q307,Q323,Q335)","v":0},{"$f":"SUM(R299,R307,R323,R335)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G341:N341,\"<>0\")-COUNTBLANK(G341:N341))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,null,{"$f":"G397","v":0},{"$f":"H397","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G356:N356,\"<>0\")-COUNTBLANK(G356:N356))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G360,G363,G364)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J359:N359)","v":0},{"$f":"SUM(P360,P363,P364)","v":0},{"$f":"SUM(Q360,Q363,Q364)","v":0},{"$f":"SUM(R360,R363,R364)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G361:G362)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P361:P362)","v":0},{"$f":"SUM(Q361:Q362)","v":0},{"$f":"SUM(R361:R362)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G365:G366)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P365:P366)","v":0},{"$f":"SUM(Q365:Q366)","v":0},{"$f":"SUM(R365:R366)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G368,G371,G374:G376,G379:G380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P368,P371,P374:P376,P379:P380)","v":0},{"$f":"SUM(Q368,Q371,Q374:Q376,Q379:Q380)","v":0},{"$f":"SUM(R368,R371,R374:R376,R379:R380)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G369:G370)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P369:P370)","v":0},{"$f":"SUM(Q369:Q370)","v":0},{"$f":"SUM(R369:R370)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G372:G373)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P372:P373)","v":0},{"$f":"SUM(Q372:Q373)","v":0},{"$f":"SUM(R372:R373)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G377:G378)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377:P378)","v":0},{"$f":"SUM(Q377:Q378)","v":0},{"$f":"SUM(R377:R378)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G381:G382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P381:P382)","v":0},{"$f":"SUM(Q381:Q382)","v":0},{"$f":"SUM(R381:R382)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G384,G387,G390:G394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P384,P387,P390:P394)","v":0},{"$f":"SUM(Q384,Q387,Q390:Q394)","v":0},{"$f":"SUM(R384,R387,R390:R394)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G385:G386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P385:P386)","v":0},{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G388:G389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P388:P389)","v":0},{"$f":"SUM(Q388:Q389)","v":0},{"$f":"SUM(R388:R389)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G359,G367,G383,G395)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P359,P367,P383,P395)","v":0},{"$f":"SUM(Q359,Q367,Q383,Q395)","v":0},{"$f":"SUM(R359,R367,R383,R395)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G401:N401,\"<>0\")-COUNTBLANK(G401:N401))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,null,{"$f":"G457","v":0},{"$f":"H457","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G416:N416,\"<>0\")-COUNTBLANK(G416:N416))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G420,G423,G424)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J419:N419)","v":0},{"$f":"SUM(P420,P423,P424)","v":0},{"$f":"SUM(Q420,Q423,Q424)","v":0},{"$f":"SUM(R420,R423,R424)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G421:G422)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G425:G426)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P425:P426)","v":0},{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G428,G431,G434:G436,G439:G440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P428,P431,P434:P436,P439:P440)","v":0},{"$f":"SUM(Q428,Q431,Q434:Q436,Q439:Q440)","v":0},{"$f":"SUM(R428,R431,R434:R436,R439:R440)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G429:G430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P429:P430)","v":0},{"$f":"SUM(Q429:Q430)","v":0},{"$f":"SUM(R429:R430)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G437:G438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P437:P438)","v":0},{"$f":"SUM(Q437:Q438)","v":0},{"$f":"SUM(R437:R438)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G441:G442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P441:P442)","v":0},{"$f":"SUM(Q441:Q442)","v":0},{"$f":"SUM(R441:R442)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G444,G447,G450:G454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P444,P447,P450:P454)","v":0},{"$f":"SUM(Q444,Q447,Q450:Q454)","v":0},{"$f":"SUM(R444,R447,R450:R454)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G445:G446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G448:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P448:P449)","v":0},{"$f":"SUM(Q448:Q449)","v":0},{"$f":"SUM(R448:R449)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G419,G427,G443,G455)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P419,P427,P443,P455)","v":0},{"$f":"SUM(Q419,Q427,Q443,Q455)","v":0},{"$f":"SUM(R419,R427,R443,R455)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G461:N461,\"<>0\")-COUNTBLANK(G461:N461))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,0,{"$f":"G517","v":0},{"$f":"H517","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G476:N476,\"<>0\")-COUNTBLANK(G476:N476))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G480,G483,G484)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J479:N479)","v":0},{"$f":"SUM(P480,P483,P484)","v":0},{"$f":"SUM(Q480,Q483,Q484)","v":0},{"$f":"SUM(R480,R483,R484)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G481:G482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P481:P482)","v":0},{"$f":"SUM(Q481:Q482)","v":0},{"$f":"SUM(R481:R482)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G485:G486)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G488,G491,G494:G496,G499:G500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P488,P491,P494:P496,P499:P500)","v":0},{"$f":"SUM(Q488,Q491,Q494:Q496,Q499:Q500)","v":0},{"$f":"SUM(R488,R491,R494:R496,R499:R500)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G489:G490)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P489:P490)","v":0},{"$f":"SUM(Q489:Q490)","v":0},{"$f":"SUM(R489:R490)","v":0}]
[0,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G492:G493)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P492:P493)","v":0},{"$f":"SUM(Q492:Q493)","v":0},{"$f":"SUM(R492:R493)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G497:G498)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P497:P498)","v":0},{"$f":"SUM(Q497:Q498)","v":0},{"$f":"SUM(R497:R498)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G501:G502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P501:P502)","v":0},{"$f":"SUM(Q501:Q502)","v":0},{"$f":"SUM(R501:R502)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G504,G507,G510:G514)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P504,P507,P510:P514)","v":0},{"$f":"SUM(Q504,Q507,Q510:Q514)","v":0},{"$f":"SUM(R504,R507,R510:R514)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G505:G506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P505:P506)","v":0},{"$f":"SUM(Q505:Q506)","v":0},{"$f":"SUM(R505:R506)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G508:G509)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P508:P509)","v":0},{"$f":"SUM(Q508:Q509)","v":0},{"$f":"SUM(R508:R509)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G479,G487,G503,G515)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P479,P487,P503,P515)","v":0},{"$f":"SUM(Q479,Q487,Q503,Q515)","v":0},{"$f":"SUM(R479,R487,R503,R515)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G521:N521,\"<>0\")-COUNTBLANK(G521:N521))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,null,{"$f":"G577","v":0},{"$f":"H577","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G536:N536,\"<>0\")-COUNTBLANK(G536:N536))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G540,G543,G544)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J539:N539)","v":0},{"$f":"SUM(P540,P543,P544)","v":0},{"$f":"SUM(Q540,Q543,Q544)","v":0},{"$f":"SUM(R540,R543,R544)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G541:G542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P541:P542)","v":0},{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G545:G546)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P545:P546)","v":0},{"$f":"SUM(Q545:Q546)","v":0},{"$f":"SUM(R545:R546)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G548,G551,G554:G556,G559:G560)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P548,P551,P554:P556,P559:P560)","v":0},{"$f":"SUM(Q548,Q551,Q554:Q556,Q559:Q560)","v":0},{"$f":"SUM(R548,R551,R554:R556,R559:R560)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G549:G550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P549:P550)","v":0},{"$f":"SUM(Q549:Q550)","v":0},{"$f":"SUM(R549:R550)","v":0}]
[0,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G552:G553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P552:P553)","v":0},{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G557:G558)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P557:P558)","v":0},{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G561:G562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P561:P562)","v":0},{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G564,G567,G570:G574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P564,P567,P570:P574)","v":0},{"$f":"SUM(Q564,Q567,Q570:Q574)","v":0},{"$f":"SUM(R564,R567,R570:R574)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G565:G566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P565:P566)","v":0},{"$f":"SUM(Q565:Q566)","v":0},{"$f":"SUM(R565:R566)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G568:G569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P568:P569)","v":0},{"$f":"SUM(Q568:Q569)","v":0},{"$f":"SUM(R568:R569)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G539,G547,G563,G575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P539,P547,P563,P575)","v":0},{"$f":"SUM(Q539,Q547,Q563,Q575)","v":0},{"$f":"SUM(R539,R547,R563,R575)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G581:N581,\"<>0\")-COUNTBLANK(G581:N581))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,null,{"$f":"G637","v":0},{"$f":"H637","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G600,G603,G604)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J599:N599)","v":0},{"$f":"SUM(P600,P603,P604)","v":0},{"$f":"SUM(Q600,Q603,Q604)","v":0},{"$f":"SUM(R600,R603,R604)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G601:G602)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P601:P602)","v":0},{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G605:G606)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P605:P606)","v":0},{"$f":"SUM(Q605:Q606)","v":0},{"$f":"SUM(R605:R606)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G608,G611,G614:G616,G619:G620)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P608,P611,P614:P616,P619:P620)","v":0},{"$f":"SUM(Q608,Q611,Q614:Q616,Q619:Q620)","v":0},{"$f":"SUM(R608,R611,R614:R616,R619:R620)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G609:G610)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P609:P610)","v":0},{"$f":"SUM(Q609:Q610)","v":0},{"$f":"SUM(R609:R610)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G612:G613)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P612:P613)","v":0},{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G617:G618)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P617:P618)","v":0},{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G621:G622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P621:P622)","v":0},{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G624,G627,G630:G634)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P624,P627,P630:P634)","v":0},{"$f":"SUM(Q624,Q627,Q630:Q634)","v":0},{"$f":"SUM(R624,R627,R630:R634)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G625:G626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P625:P626)","v":0},{"$f":"SUM(Q625:Q626)","v":0},{"$f":"SUM(R625:R626)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G628:G629)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P628:P629)","v":0},{"$f":"SUM(Q628:Q629)","v":0},{"$f":"SUM(R628:R629)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G599,G607,G623,G635)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P599,P607,P623,P635)","v":0},{"$f":"SUM(Q599,Q607,Q623,Q635)","v":0},{"$f":"SUM(R599,R607,R623,R635)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,null,{"$f":"G697","v":0},{"$f":"H697","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G660,G663,G664)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J659:N659)","v":0},{"$f":"SUM(P660,P663,P664)","v":0},{"$f":"SUM(Q660,Q663,Q664)","v":0},{"$f":"SUM(R660,R663,R664)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G665:G666)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P665:P666)","v":0},{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G668,G671,G674:G676,G679:G680)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P668,P671,P674:P676,P679:P680)","v":0},{"$f":"SUM(Q668,Q671,Q674:Q676,Q679:Q680)","v":0},{"$f":"SUM(R668,R671,R674:R676,R679:R680)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G669:G670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P669:P670)","v":0},{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G672:G673)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P672:P673)","v":0},{"$f":"SUM(Q672:Q673)","v":0},{"$f":"SUM(R672:R673)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G677:G678)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P677:P678)","v":0},{"$f":"SUM(Q677:Q678)","v":0},{"$f":"SUM(R677:R678)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G681:G682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P681:P682)","v":0},{"$f":"SUM(Q681:Q682)","v":0},{"$f":"SUM(R681:R682)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G684,G687,G690:G694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P684,P687,P690:P694)","v":0},{"$f":"SUM(Q684,Q687,Q690:Q694)","v":0},{"$f":"SUM(R684,R687,R690:R694)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G685:G686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P685:P686)","v":0},{"$f":"SUM(Q685:Q686)","v":0},{"$f":"SUM(R685:R686)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G688:G689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P688:P689)","v":0},{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G659,G667,G683,G695)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P659,P667,P683,P695)","v":0},{"$f":"SUM(Q659,Q667,Q683,Q695)","v":0},{"$f":"SUM(R659,R667,R683,R695)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,null,{"$f":"G757","v":0},{"$f":"H757","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G720,G723,G724)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J719:N719)","v":0},{"$f":"SUM(P720,P723,P724)","v":0},{"$f":"SUM(Q720,Q723,Q724)","v":0},{"$f":"SUM(R720,R723,R724)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G721:G722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P721:P722)","v":0},{"$f":"SUM(Q721:Q722)","v":0},{"$f":"SUM(R721:R722)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G725:G726)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P725:P726)","v":0},{"$f":"SUM(Q725:Q726)","v":0},{"$f":"SUM(R725:R726)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G728,G731,G734:G736,G739:G740)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P728,P731,P734:P736,P739:P740)","v":0},{"$f":"SUM(Q728,Q731,Q734:Q736,Q739:Q740)","v":0},{"$f":"SUM(R728,R731,R734:R736,R739:R740)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G729:G730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P729:P730)","v":0},{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G732:G733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P732:P733)","v":0},{"$f":"SUM(Q732:Q733)","v":0},{"$f":"SUM(R732:R733)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G737:G738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P737:P738)","v":0},{"$f":"SUM(Q737:Q738)","v":0},{"$f":"SUM(R737:R738)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G741:G742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P741:P742)","v":0},{"$f":"SUM(Q741:Q742)","v":0},{"$f":"SUM(R741:R742)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G744,G747,G750:G754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P744,P747,P750:P754)","v":0},{"$f":"SUM(Q744,Q747,Q750:Q754)","v":0},{"$f":"SUM(R744,R747,R750:R754)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G745:G746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P745:P746)","v":0},{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G748:G749)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P748:P749)","v":0},{"$f":"SUM(Q748:Q749)","v":0},{"$f":"SUM(R748:R749)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G719,G727,G743,G755)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P719,P727,P743,P755)","v":0},{"$f":"SUM(Q719,Q727,Q743,Q755)","v":0},{"$f":"SUM(R719,R727,R743,R755)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,null,{"$f":"G817","v":0},{"$f":"H817","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G780,G783,G784)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J779:N779)","v":0},{"$f":"SUM(P780,P783,P784)","v":0},{"$f":"SUM(Q780,Q783,Q784)","v":0},{"$f":"SUM(R780,R783,R784)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G781:G782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P781:P782)","v":0},{"$f":"SUM(Q781:Q782)","v":0},{"$f":"SUM(R781:R782)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G785:G786)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P785:P786)","v":0},{"$f":"SUM(Q785:Q786)","v":0},{"$f":"SUM(R785:R786)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G788,G791,G794:G796,G799:G800)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P788,P791,P794:P796,P799:P800)","v":0},{"$f":"SUM(Q788,Q791,Q794:Q796,Q799:Q800)","v":0},{"$f":"SUM(R788,R791,R794:R796,R799:R800)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G789:G790)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P789:P790)","v":0},{"$f":"SUM(Q789:Q790)","v":0},{"$f":"SUM(R789:R790)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G792:G793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P792:P793)","v":0},{"$f":"SUM(Q792:Q793)","v":0},{"$f":"SUM(R792:R793)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G797:G798)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P797:P798)","v":0},{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G801:G802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801:P802)","v":0},{"$f":"SUM(Q801:Q802)","v":0},{"$f":"SUM(R801:R802)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G804,G807,G810:G814)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P804,P807,P810:P814)","v":0},{"$f":"SUM(Q804,Q807,Q810:Q814)","v":0},{"$f":"SUM(R804,R807,R810:R814)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G805:G806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P805:P806)","v":0},{"$f":"SUM(Q805:Q806)","v":0},{"$f":"SUM(R805:R806)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G808:G809)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P808:P809)","v":0},{"$f":"SUM(Q808:Q809)","v":0},{"$f":"SUM(R808:R809)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G779,G787,G803,G815)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P779,P787,P803,P815)","v":0},{"$f":"SUM(Q779,Q787,Q803,Q815)","v":0},{"$f":"SUM(R779,R787,R803,R815)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,0,{"$f":"G877","v":0},{"$f":"H877","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G840,G843,G844)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J839:N839)","v":0},{"$f":"SUM(P840,P843,P844)","v":0},{"$f":"SUM(Q840,Q843,Q844)","v":0},{"$f":"SUM(R840,R843,R844)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G841:G842)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P841:P842)","v":0},{"$f":"SUM(Q841:Q842)","v":0},{"$f":"SUM(R841:R842)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G851,G854:G856,G859:G860)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P848,P851,P854:P856,P859:P860)","v":0},{"$f":"SUM(Q848,Q851,Q854:Q856,Q859:Q860)","v":0},{"$f":"SUM(R848,R851,R854:R856,R859:R860)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G849:G850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P849:P850)","v":0},{"$f":"SUM(Q849:Q850)","v":0},{"$f":"SUM(R849:R850)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G852:G853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P852:P853)","v":0},{"$f":"SUM(Q852:Q853)","v":0},{"$f":"SUM(R852:R853)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G857:G858)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P857:P858)","v":0},{"$f":"SUM(Q857:Q858)","v":0},{"$f":"SUM(R857:R858)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G861:G862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P861:P862)","v":0},{"$f":"SUM(Q861:Q862)","v":0},{"$f":"SUM(R861:R862)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G864,G867,G870:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P864,P867,P870:P874)","v":0},{"$f":"SUM(Q864,Q867,Q870:Q874)","v":0},{"$f":"SUM(R864,R867,R870:R874)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G865:G866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P865:P866)","v":0},{"$f":"SUM(Q865:Q866)","v":0},{"$f":"SUM(R865:R866)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G868:G869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P868:P869)","v":0},{"$f":"SUM(Q868:Q869)","v":0},{"$f":"SUM(R868:R869)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G839,G847,G863,G875)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P839,P847,P863,P875)","v":0},{"$f":"SUM(Q839,Q847,Q863,Q875)","v":0},{"$f":"SUM(R839,R847,R863,R875)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,0,{"$f":"G937","v":0},{"$f":"H937","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G900,G903,G904)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J899:N899)","v":0},{"$f":"SUM(P900,P903,P904)","v":0},{"$f":"SUM(Q900,Q903,Q904)","v":0},{"$f":"SUM(R900,R903,R904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G901:G902)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P901:P902)","v":0},{"$f":"SUM(Q901:Q902)","v":0},{"$f":"SUM(R901:R902)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G905:G906)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P905:P906)","v":0},{"$f":"SUM(Q905:Q906)","v":0},{"$f":"SUM(R905:R906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G908,G911,G914:G916,G919:G920)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P908,P911,P914:P916,P919:P920)","v":0},{"$f":"SUM(Q908,Q911,Q914:Q916,Q919:Q920)","v":0},{"$f":"SUM(R908,R911,R914:R916,R919:R920)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G909:G910)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G912:G913)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P912:P913)","v":0},{"$f":"SUM(Q912:Q913)","v":0},{"$f":"SUM(R912:R913)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G917:G918)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P917:P918)","v":0},{"$f":"SUM(Q917:Q918)","v":0},{"$f":"SUM(R917:R918)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G921:G922)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P921:P922)","v":0},{"$f":"SUM(Q921:Q922)","v":0},{"$f":"SUM(R921:R922)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G924,G927,G930:G934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P924,P927,P930:P934)","v":0},{"$f":"SUM(Q924,Q927,Q930:Q934)","v":0},{"$f":"SUM(R924,R927,R930:R934)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G925:G926)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P925:P926)","v":0},{"$f":"SUM(Q925:Q926)","v":0},{"$f":"SUM(R925:R926)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G928:G929)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P928:P929)","v":0},{"$f":"SUM(Q928:Q929)","v":0},{"$f":"SUM(R928:R929)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G899,G907,G923,G935)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P899,P907,P923,P935)","v":0},{"$f":"SUM(Q899,Q907,Q923,Q935)","v":0},{"$f":"SUM(R899,R907,R923,R935)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,null,{"$f":"G997","v":0},{"$f":"H997","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G960,G963,G964)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J959:N959)","v":0},{"$f":"SUM(P960,P963,P964)","v":0},{"$f":"SUM(Q960,Q963,Q964)","v":0},{"$f":"SUM(R960,R963,R964)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G961:G962)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P961:P962)","v":0},{"$f":"SUM(Q961:Q962)","v":0},{"$f":"SUM(R961:R962)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G965:G966)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P965:P966)","v":0},{"$f":"SUM(Q965:Q966)","v":0},{"$f":"SUM(R965:R966)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G968,G971,G974:G976,G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P968,P971,P974:P976,P979:P980)","v":0},{"$f":"SUM(Q968,Q971,Q974:Q976,Q979:Q980)","v":0},{"$f":"SUM(R968,R971,R974:R976,R979:R980)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G969:G970)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P969:P970)","v":0},{"$f":"SUM(Q969:Q970)","v":0},{"$f":"SUM(R969:R970)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G972:G973)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P972:P973)","v":0},{"$f":"SUM(Q972:Q973)","v":0},{"$f":"SUM(R972:R973)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G977:G978)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P977:P978)","v":0},{"$f":"SUM(Q977:Q978)","v":0},{"$f":"SUM(R977:R978)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G981:G982)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P981:P982)","v":0},{"$f":"SUM(Q981:Q982)","v":0},{"$f":"SUM(R981:R982)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G984,G987,G990:G994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P984,P987,P990:P994)","v":0},{"$f":"SUM(Q984,Q987,Q990:Q994)","v":0},{"$f":"SUM(R984,R987,R990:R994)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G985:G986)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P985:P986)","v":0},{"$f":"SUM(Q985:Q986)","v":0},{"$f":"SUM(R985:R986)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G988:G989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P988:P989)","v":0},{"$f":"SUM(Q988:Q989)","v":0},{"$f":"SUM(R988:R989)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G959,G967,G983,G995)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P959,P967,P983,P995)","v":0},{"$f":"SUM(Q959,Q967,Q983,Q995)","v":0},{"$f":"SUM(R959,R967,R983,R995)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,null,{"$f":"G1057","v":0},{"$f":"H1057","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1020,G1023,G1024)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1019:N1019)","v":0},{"$f":"SUM(P1020,P1023,P1024)","v":0},{"$f":"SUM(Q1020,Q1023,Q1024)","v":0},{"$f":"SUM(R1020,R1023,R1024)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1021:G1022)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1021:P1022)","v":0},{"$f":"SUM(Q1021:Q1022)","v":0},{"$f":"SUM(R1021:R1022)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1025:G1026)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1025:P1026)","v":0},{"$f":"SUM(Q1025:Q1026)","v":0},{"$f":"SUM(R1025:R1026)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1028,G1031,G1034:G1036,G1039:G1040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1028,P1031,P1034:P1036,P1039:P1040)","v":0},{"$f":"SUM(Q1028,Q1031,Q1034:Q1036,Q1039:Q1040)","v":0},{"$f":"SUM(R1028,R1031,R1034:R1036,R1039:R1040)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1029:G1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1029:P1030)","v":0},{"$f":"SUM(Q1029:Q1030)","v":0},{"$f":"SUM(R1029:R1030)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1032:G1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1032:P1033)","v":0},{"$f":"SUM(Q1032:Q1033)","v":0},{"$f":"SUM(R1032:R1033)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1037:G1038)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1037:P1038)","v":0},{"$f":"SUM(Q1037:Q1038)","v":0},{"$f":"SUM(R1037:R1038)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1041:G1042)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1041:P1042)","v":0},{"$f":"SUM(Q1041:Q1042)","v":0},{"$f":"SUM(R1041:R1042)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1044,G1047,G1050:G1054)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1044,P1047,P1050:P1054)","v":0},{"$f":"SUM(Q1044,Q1047,Q1050:Q1054)","v":0},{"$f":"SUM(R1044,R1047,R1050:R1054)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1045:G1046)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1045:P1046)","v":0},{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1048:G1049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1048:P1049)","v":0},{"$f":"SUM(Q1048:Q1049)","v":0},{"$f":"SUM(R1048:R1049)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1019,G1027,G1043,G1055)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1019,P1027,P1043,P1055)","v":0},{"$f":"SUM(Q1019,Q1027,Q1043,Q1055)","v":0},{"$f":"SUM(R1019,R1027,R1043,R1055)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,0,{"$f":"G1117","v":0},{"$f":"H1117","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1080,G1083,G1084)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1079:N1079)","v":0},{"$f":"SUM(P1080,P1083,P1084)","v":0},{"$f":"SUM(Q1080,Q1083,Q1084)","v":0},{"$f":"SUM(R1080,R1083,R1084)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1081:G1082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1088,G1091,G1094:G1096,G1099:G1100)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088,P1091,P1094:P1096,P1099:P1100)","v":0},{"$f":"SUM(Q1088,Q1091,Q1094:Q1096,Q1099:Q1100)","v":0},{"$f":"SUM(R1088,R1091,R1094:R1096,R1099:R1100)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1089:G1090)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1089:P1090)","v":0},{"$f":"SUM(Q1089:Q1090)","v":0},{"$f":"SUM(R1089:R1090)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1092:G1093)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1092:P1093)","v":0},{"$f":"SUM(Q1092:Q1093)","v":0},{"$f":"SUM(R1092:R1093)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1097:G1098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1097:P1098)","v":0},{"$f":"SUM(Q1097:Q1098)","v":0},{"$f":"SUM(R1097:R1098)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1101:G1102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1101:P1102)","v":0},{"$f":"SUM(Q1101:Q1102)","v":0},{"$f":"SUM(R1101:R1102)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1104,G1107,G1110:G1114)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1104,P1107,P1110:P1114)","v":0},{"$f":"SUM(Q1104,Q1107,Q1110:Q1114)","v":0},{"$f":"SUM(R1104,R1107,R1110:R1114)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1105:G1106)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1105:P1106)","v":0},{"$f":"SUM(Q1105:Q1106)","v":0},{"$f":"SUM(R1105:R1106)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1108:G1109)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1108:P1109)","v":0},{"$f":"SUM(Q1108:Q1109)","v":0},{"$f":"SUM(R1108:R1109)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1079,G1087,G1103,G1115)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1079,P1087,P1103,P1115)","v":0},{"$f":"SUM(Q1079,Q1087,Q1103,Q1115)","v":0},{"$f":"SUM(R1079,R1087,R1103,R1115)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,0,{"$f":"G1177","v":0},{"$f":"H1177","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1140,G1143,G1144)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1139:N1139)","v":0},{"$f":"SUM(P1140,P1143,P1144)","v":0},{"$f":"SUM(Q1140,Q1143,Q1144)","v":0},{"$f":"SUM(R1140,R1143,R1144)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1141:G1142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1141:P1142)","v":0},{"$f":"SUM(Q1141:Q1142)","v":0},{"$f":"SUM(R1141:R1142)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1145:G1146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1145:P1146)","v":0},{"$f":"SUM(Q1145:Q1146)","v":0},{"$f":"SUM(R1145:R1146)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1148,G1151,G1154:G1156,G1159:G1160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1148,P1151,P1154:P1156,P1159:P1160)","v":0},{"$f":"SUM(Q1148,Q1151,Q1154:Q1156,Q1159:Q1160)","v":0},{"$f":"SUM(R1148,R1151,R1154:R1156,R1159:R1160)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1149:G1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1149:P1150)","v":0},{"$f":"SUM(Q1149:Q1150)","v":0},{"$f":"SUM(R1149:R1150)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1152:G1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1152:P1153)","v":0},{"$f":"SUM(Q1152:Q1153)","v":0},{"$f":"SUM(R1152:R1153)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1157:G1158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1157:P1158)","v":0},{"$f":"SUM(Q1157:Q1158)","v":0},{"$f":"SUM(R1157:R1158)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1161:G1162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1161:P1162)","v":0},{"$f":"SUM(Q1161:Q1162)","v":0},{"$f":"SUM(R1161:R1162)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1164,G1167,G1170:G1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1164,P1167,P1170:P1174)","v":0},{"$f":"SUM(Q1164,Q1167,Q1170:Q1174)","v":0},{"$f":"SUM(R1164,R1167,R1170:R1174)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1165:G1166)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1165:P1166)","v":0},{"$f":"SUM(Q1165:Q1166)","v":0},{"$f":"SUM(R1165:R1166)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1168:G1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1139,G1147,G1163,G1175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1139,P1147,P1163,P1175)","v":0},{"$f":"SUM(Q1139,Q1147,Q1163,Q1175)","v":0},{"$f":"SUM(R1139,R1147,R1163,R1175)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,0,{"$f":"G1237","v":0},{"$f":"H1237","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1200,G1203,G1204)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1199:N1199)","v":0},{"$f":"SUM(P1200,P1203,P1204)","v":0},{"$f":"SUM(Q1200,Q1203,Q1204)","v":0},{"$f":"SUM(R1200,R1203,R1204)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1201:G1202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1201:P1202)","v":0},{"$f":"SUM(Q1201:Q1202)","v":0},{"$f":"SUM(R1201:R1202)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1205:G1206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1205:P1206)","v":0},{"$f":"SUM(Q1205:Q1206)","v":0},{"$f":"SUM(R1205:R1206)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1208,G1211,G1214:G1216,G1219:G1220)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1208,P1211,P1214:P1216,P1219:P1220)","v":0},{"$f":"SUM(Q1208,Q1211,Q1214:Q1216,Q1219:Q1220)","v":0},{"$f":"SUM(R1208,R1211,R1214:R1216,R1219:R1220)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1209:G1210)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1209:P1210)","v":0},{"$f":"SUM(Q1209:Q1210)","v":0},{"$f":"SUM(R1209:R1210)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1212:G1213)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1212:P1213)","v":0},{"$f":"SUM(Q1212:Q1213)","v":0},{"$f":"SUM(R1212:R1213)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1217:G1218)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1217:P1218)","v":0},{"$f":"SUM(Q1217:Q1218)","v":0},{"$f":"SUM(R1217:R1218)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1221:G1222)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1221:P1222)","v":0},{"$f":"SUM(Q1221:Q1222)","v":0},{"$f":"SUM(R1221:R1222)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1224,G1227,G1230:G1234)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1224,P1227,P1230:P1234)","v":0},{"$f":"SUM(Q1224,Q1227,Q1230:Q1234)","v":0},{"$f":"SUM(R1224,R1227,R1230:R1234)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1225:G1226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225:P1226)","v":0},{"$f":"SUM(Q1225:Q1226)","v":0},{"$f":"SUM(R1225:R1226)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1228:G1229)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1228:P1229)","v":0},{"$f":"SUM(Q1228:Q1229)","v":0},{"$f":"SUM(R1228:R1229)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1199,G1207,G1223,G1235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1199,P1207,P1223,P1235)","v":0},{"$f":"SUM(Q1199,Q1207,Q1223,Q1235)","v":0},{"$f":"SUM(R1199,R1207,R1223,R1235)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,0,{"$f":"G1297","v":0},{"$f":"H1297","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1260,G1263,G1264)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1259:N1259)","v":0},{"$f":"SUM(P1260,P1263,P1264)","v":0},{"$f":"SUM(Q1260,Q1263,Q1264)","v":0},{"$f":"SUM(R1260,R1263,R1264)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1261:G1262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1261:P1262)","v":0},{"$f":"SUM(Q1261:Q1262)","v":0},{"$f":"SUM(R1261:R1262)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1265:G1266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1265:P1266)","v":0},{"$f":"SUM(Q1265:Q1266)","v":0},{"$f":"SUM(R1265:R1266)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1268,G1271,G1274:G1276,G1279:G1280)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1268,P1271,P1274:P1276,P1279:P1280)","v":0},{"$f":"SUM(Q1268,Q1271,Q1274:Q1276,Q1279:Q1280)","v":0},{"$f":"SUM(R1268,R1271,R1274:R1276,R1279:R1280)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1269:G1270)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1272:G1273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1272:P1273)","v":0},{"$f":"SUM(Q1272:Q1273)","v":0},{"$f":"SUM(R1272:R1273)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1277:G1278)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1277:P1278)","v":0},{"$f":"SUM(Q1277:Q1278)","v":0},{"$f":"SUM(R1277:R1278)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1281:G1282)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1281:P1282)","v":0},{"$f":"SUM(Q1281:Q1282)","v":0},{"$f":"SUM(R1281:R1282)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1284,G1287,G1290:G1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1284,P1287,P1290:P1294)","v":0},{"$f":"SUM(Q1284,Q1287,Q1290:Q1294)","v":0},{"$f":"SUM(R1284,R1287,R1290:R1294)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1285:G1286)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1285:P1286)","v":0},{"$f":"SUM(Q1285:Q1286)","v":0},{"$f":"SUM(R1285:R1286)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1288:G1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1288:P1289)","v":0},{"$f":"SUM(Q1288:Q1289)","v":0},{"$f":"SUM(R1288:R1289)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1259,G1267,G1283,G1295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1259,P1267,P1283,P1295)","v":0},{"$f":"SUM(Q1259,Q1267,Q1283,Q1295)","v":0},{"$f":"SUM(R1259,R1267,R1283,R1295)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,0,{"$f":"G1357","v":0},{"$f":"H1357","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1320,G1323,G1324)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1319:N1319)","v":0},{"$f":"SUM(P1320,P1323,P1324)","v":0},{"$f":"SUM(Q1320,Q1323,Q1324)","v":0},{"$f":"SUM(R1320,R1323,R1324)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1321:G1322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1321:P1322)","v":0},{"$f":"SUM(Q1321:Q1322)","v":0},{"$f":"SUM(R1321:R1322)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1325:G1326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1325:P1326)","v":0},{"$f":"SUM(Q1325:Q1326)","v":0},{"$f":"SUM(R1325:R1326)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1328,G1331,G1334:G1336,G1339:G1340)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1328,P1331,P1334:P1336,P1339:P1340)","v":0},{"$f":"SUM(Q1328,Q1331,Q1334:Q1336,Q1339:Q1340)","v":0},{"$f":"SUM(R1328,R1331,R1334:R1336,R1339:R1340)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1329:G1330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1329:P1330)","v":0},{"$f":"SUM(Q1329:Q1330)","v":0},{"$f":"SUM(R1329:R1330)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1332:G1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1332:P1333)","v":0},{"$f":"SUM(Q1332:Q1333)","v":0},{"$f":"SUM(R1332:R1333)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1337:G1338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1337:P1338)","v":0},{"$f":"SUM(Q1337:Q1338)","v":0},{"$f":"SUM(R1337:R1338)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1341:G1342)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1341:P1342)","v":0},{"$f":"SUM(Q1341:Q1342)","v":0},{"$f":"SUM(R1341:R1342)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1344,G1347,G1350:G1354)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1344,P1347,P1350:P1354)","v":0},{"$f":"SUM(Q1344,Q1347,Q1350:Q1354)","v":0},{"$f":"SUM(R1344,R1347,R1350:R1354)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1345:G1346)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1345:P1346)","v":0},{"$f":"SUM(Q1345:Q1346)","v":0},{"$f":"SUM(R1345:R1346)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1348:G1349)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1348:P1349)","v":0},{"$f":"SUM(Q1348:Q1349)","v":0},{"$f":"SUM(R1348:R1349)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1319,G1327,G1343,G1355)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1319,P1327,P1343,P1355)","v":0},{"$f":"SUM(Q1319,Q1327,Q1343,Q1355)","v":0},{"$f":"SUM(R1319,R1327,R1343,R1355)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,0,{"$f":"G1417","v":0},{"$f":"H1417","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1380,G1383,G1384)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1379:N1379)","v":0},{"$f":"SUM(P1380,P1383,P1384)","v":0},{"$f":"SUM(Q1380,Q1383,Q1384)","v":0},{"$f":"SUM(R1380,R1383,R1384)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1381:G1382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1381:P1382)","v":0},{"$f":"SUM(Q1381:Q1382)","v":0},{"$f":"SUM(R1381:R1382)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1385:G1386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},{"$f":"SUM(R1385:R1386)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1388,G1391,G1394:G1396,G1399:G1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1388,P1391,P1394:P1396,P1399:P1400)","v":0},{"$f":"SUM(Q1388,Q1391,Q1394:Q1396,Q1399:Q1400)","v":0},{"$f":"SUM(R1388,R1391,R1394:R1396,R1399:R1400)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1389:G1390)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1389:P1390)","v":0},{"$f":"SUM(Q1389:Q1390)","v":0},{"$f":"SUM(R1389:R1390)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1392:G1393)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1392:P1393)","v":0},{"$f":"SUM(Q1392:Q1393)","v":0},{"$f":"SUM(R1392:R1393)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1397:G1398)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1397:P1398)","v":0},{"$f":"SUM(Q1397:Q1398)","v":0},{"$f":"SUM(R1397:R1398)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1401:G1402)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1401:P1402)","v":0},{"$f":"SUM(Q1401:Q1402)","v":0},{"$f":"SUM(R1401:R1402)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1404,G1407,G1410:G1414)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1404,P1407,P1410:P1414)","v":0},{"$f":"SUM(Q1404,Q1407,Q1410:Q1414)","v":0},{"$f":"SUM(R1404,R1407,R1410:R1414)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1405:G1406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1405:P1406)","v":0},{"$f":"SUM(Q1405:Q1406)","v":0},{"$f":"SUM(R1405:R1406)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1408:G1409)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1408:P1409)","v":0},{"$f":"SUM(Q1408:Q1409)","v":0},{"$f":"SUM(R1408:R1409)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1379,G1387,G1403,G1415)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1379,P1387,P1403,P1415)","v":0},{"$f":"SUM(Q1379,Q1387,Q1403,Q1415)","v":0},{"$f":"SUM(R1379,R1387,R1403,R1415)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,0,{"$f":"G1477","v":0},{"$f":"H1477","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1440,G1443,G1444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1439:N1439)","v":0},{"$f":"SUM(P1440,P1443,P1444)","v":0},{"$f":"SUM(Q1440,Q1443,Q1444)","v":0},{"$f":"SUM(R1440,R1443,R1444)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1441:G1442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1441:P1442)","v":0},{"$f":"SUM(Q1441:Q1442)","v":0},{"$f":"SUM(R1441:R1442)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1445:G1446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1445:P1446)","v":0},{"$f":"SUM(Q1445:Q1446)","v":0},{"$f":"SUM(R1445:R1446)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1448,G1451,G1454:G1456,G1459:G1460)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1448,P1451,P1454:P1456,P1459:P1460)","v":0},{"$f":"SUM(Q1448,Q1451,Q1454:Q1456,Q1459:Q1460)","v":0},{"$f":"SUM(R1448,R1451,R1454:R1456,R1459:R1460)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1449:G1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1449:P1450)","v":0},{"$f":"SUM(Q1449:Q1450)","v":0},{"$f":"SUM(R1449:R1450)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1452:G1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1452:P1453)","v":0},{"$f":"SUM(Q1452:Q1453)","v":0},{"$f":"SUM(R1452:R1453)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1457:G1458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1457:P1458)","v":0},{"$f":"SUM(Q1457:Q1458)","v":0},{"$f":"SUM(R1457:R1458)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1461:G1462)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1461:P1462)","v":0},{"$f":"SUM(Q1461:Q1462)","v":0},{"$f":"SUM(R1461:R1462)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1464,G1467,G1470:G1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1464,P1467,P1470:P1474)","v":0},{"$f":"SUM(Q1464,Q1467,Q1470:Q1474)","v":0},{"$f":"SUM(R1464,R1467,R1470:R1474)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1465:G1466)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1465:P1466)","v":0},{"$f":"SUM(Q1465:Q1466)","v":0},{"$f":"SUM(R1465:R1466)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1468:G1469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1468:P1469)","v":0},{"$f":"SUM(Q1468:Q1469)","v":0},{"$f":"SUM(R1468:R1469)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1439,G1447,G1463,G1475)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1439,P1447,P1463,P1475)","v":0},{"$f":"SUM(Q1439,Q1447,Q1463,Q1475)","v":0},{"$f":"SUM(R1439,R1447,R1463,R1475)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,0,{"$f":"G1537","v":0},{"$f":"H1537","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1500,G1503,G1504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1499:N1499)","v":0},{"$f":"SUM(P1500,P1503,P1504)","v":0},{"$f":"SUM(Q1500,Q1503,Q1504)","v":0},{"$f":"SUM(R1500,R1503,R1504)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1501:G1502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1501:P1502)","v":0},{"$f":"SUM(Q1501:Q1502)","v":0},{"$f":"SUM(R1501:R1502)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1505:G1506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1508,G1511,G1514:G1516,G1519:G1520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1516,P1519:P1520)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1516,Q1519:Q1520)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1516,R1519:R1520)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1517:G1518)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1517:P1518)","v":0},{"$f":"SUM(Q1517:Q1518)","v":0},{"$f":"SUM(R1517:R1518)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1521:G1522)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1521:P1522)","v":0},{"$f":"SUM(Q1521:Q1522)","v":0},{"$f":"SUM(R1521:R1522)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1524,G1527,G1530:G1534)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1524,P1527,P1530:P1534)","v":0},{"$f":"SUM(Q1524,Q1527,Q1530:Q1534)","v":0},{"$f":"SUM(R1524,R1527,R1530:R1534)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1525:G1526)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1525:P1526)","v":0},{"$f":"SUM(Q1525:Q1526)","v":0},{"$f":"SUM(R1525:R1526)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1528:G1529)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1528:P1529)","v":0},{"$f":"SUM(Q1528:Q1529)","v":0},{"$f":"SUM(R1528:R1529)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1499,G1507,G1523,G1535)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1499,P1507,P1523,P1535)","v":0},{"$f":"SUM(Q1499,Q1507,Q1523,Q1535)","v":0},{"$f":"SUM(R1499,R1507,R1523,R1535)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,0,{"$f":"G1597","v":0},{"$f":"H1597","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1560,G1563,G1564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1559:N1559)","v":0},{"$f":"SUM(P1560,P1563,P1564)","v":0},{"$f":"SUM(Q1560,Q1563,Q1564)","v":0},{"$f":"SUM(R1560,R1563,R1564)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1561:G1562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1561:P1562)","v":0},{"$f":"SUM(Q1561:Q1562)","v":0},{"$f":"SUM(R1561:R1562)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1565:G1566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1565:P1566)","v":0},{"$f":"SUM(Q1565:Q1566)","v":0},{"$f":"SUM(R1565:R1566)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1568,G1571,G1574:G1576,G1579:G1580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1568,P1571,P1574:P1576,P1579:P1580)","v":0},{"$f":"SUM(Q1568,Q1571,Q1574:Q1576,Q1579:Q1580)","v":0},{"$f":"SUM(R1568,R1571,R1574:R1576,R1579:R1580)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1569:G1570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1569:P1570)","v":0},{"$f":"SUM(Q1569:Q1570)","v":0},{"$f":"SUM(R1569:R1570)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1572:G1573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1572:P1573)","v":0},{"$f":"SUM(Q1572:Q1573)","v":0},{"$f":"SUM(R1572:R1573)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1577:G1578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:P1578)","v":0},{"$f":"SUM(Q1577:Q1578)","v":0},{"$f":"SUM(R1577:R1578)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1581:G1582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1581:P1582)","v":0},{"$f":"SUM(Q1581:Q1582)","v":0},{"$f":"SUM(R1581:R1582)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1584,G1587,G1590:G1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1584,P1587,P1590:P1594)","v":0},{"$f":"SUM(Q1584,Q1587,Q1590:Q1594)","v":0},{"$f":"SUM(R1584,R1587,R1590:R1594)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1585:G1586)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1585:P1586)","v":0},{"$f":"SUM(Q1585:Q1586)","v":0},{"$f":"SUM(R1585:R1586)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1588:G1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1588:P1589)","v":0},{"$f":"SUM(Q1588:Q1589)","v":0},{"$f":"SUM(R1588:R1589)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1559,G1567,G1583,G1595)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1559,P1567,P1583,P1595)","v":0},{"$f":"SUM(Q1559,Q1567,Q1583,Q1595)","v":0},{"$f":"SUM(R1559,R1567,R1583,R1595)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,26,"Description"]
[1,null,null,null,null,0,{"$f":"G1657","v":0},{"$f":"H1657","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1620,G1623,G1624)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1619:N1619)","v":0},{"$f":"SUM(P1620,P1623,P1624)","v":0},{"$f":"SUM(Q1620,Q1623,Q1624)","v":0},{"$f":"SUM(R1620,R1623,R1624)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1621:G1622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1621:P1622)","v":0},{"$f":"SUM(Q1621:Q1622)","v":0},{"$f":"SUM(R1621:R1622)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1625:G1626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1625:P1626)","v":0},{"$f":"SUM(Q1625:Q1626)","v":0},{"$f":"SUM(R1625:R1626)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1628,G1631,G1634:G1636,G1639:G1640)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1628,P1631,P1634:P1636,P1639:P1640)","v":0},{"$f":"SUM(Q1628,Q1631,Q1634:Q1636,Q1639:Q1640)","v":0},{"$f":"SUM(R1628,R1631,R1634:R1636,R1639:R1640)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1629:G1630)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1629:P1630)","v":0},{"$f":"SUM(Q1629:Q1630)","v":0},{"$f":"SUM(R1629:R1630)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1632:G1633)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1632:P1633)","v":0},{"$f":"SUM(Q1632:Q1633)","v":0},{"$f":"SUM(R1632:R1633)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1637:G1638)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1637:P1638)","v":0},{"$f":"SUM(Q1637:Q1638)","v":0},{"$f":"SUM(R1637:R1638)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1641:G1642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1641:P1642)","v":0},{"$f":"SUM(Q1641:Q1642)","v":0},{"$f":"SUM(R1641:R1642)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1644,G1647,G1650:G1654)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1644,P1647,P1650:P1654)","v":0},{"$f":"SUM(Q1644,Q1647,Q1650:Q1654)","v":0},{"$f":"SUM(R1644,R1647,R1650:R1654)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1645:G1646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1645:P1646)","v":0},{"$f":"SUM(Q1645:Q1646)","v":0},{"$f":"SUM(R1645:R1646)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1648:G1649)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1648:P1649)","v":0},{"$f":"SUM(Q1648:Q1649)","v":0},{"$f":"SUM(R1648:R1649)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1619,G1627,G1643,G1655)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1619,P1627,P1643,P1655)","v":0},{"$f":"SUM(Q1619,Q1627,Q1643,Q1655)","v":0},{"$f":"SUM(R1619,R1627,R1643,R1655)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,27,"Description"]
[1,null,null,null,null,null,{"$f":"G1717","v":0},{"$f":"H1717","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1680,G1683,G1684)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1679:N1679)","v":0},{"$f":"SUM(P1680,P1683,P1684)","v":0},{"$f":"SUM(Q1680,Q1683,Q1684)","v":0},{"$f":"SUM(R1680,R1683,R1684)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1681:G1682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1681:P1682)","v":0},{"$f":"SUM(Q1681:Q1682)","v":0},{"$f":"SUM(R1681:R1682)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1685:G1686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1685:P1686)","v":0},{"$f":"SUM(Q1685:Q1686)","v":0},{"$f":"SUM(R1685:R1686)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1688,G1691,G1694:G1696,G1699:G1700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1688,P1691,P1694:P1696,P1699:P1700)","v":0},{"$f":"SUM(Q1688,Q1691,Q1694:Q1696,Q1699:Q1700)","v":0},{"$f":"SUM(R1688,R1691,R1694:R1696,R1699:R1700)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1689:G1690)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1689:P1690)","v":0},{"$f":"SUM(Q1689:Q1690)","v":0},{"$f":"SUM(R1689:R1690)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1692:G1693)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1692:P1693)","v":0},{"$f":"SUM(Q1692:Q1693)","v":0},{"$f":"SUM(R1692:R1693)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1697:G1698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1697:P1698)","v":0},{"$f":"SUM(Q1697:Q1698)","v":0},{"$f":"SUM(R1697:R1698)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1701:G1702)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1701:P1702)","v":0},{"$f":"SUM(Q1701:Q1702)","v":0},{"$f":"SUM(R1701:R1702)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1704,G1707,G1710:G1714)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1704,P1707,P1710:P1714)","v":0},{"$f":"SUM(Q1704,Q1707,Q1710:Q1714)","v":0},{"$f":"SUM(R1704,R1707,R1710:R1714)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1705:G1706)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1705:P1706)","v":0},{"$f":"SUM(Q1705:Q1706)","v":0},{"$f":"SUM(R1705:R1706)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1708:G1709)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1708:P1709)","v":0},{"$f":"SUM(Q1708:Q1709)","v":0},{"$f":"SUM(R1708:R1709)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1679,G1687,G1703,G1715)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1679,P1687,P1703,P1715)","v":0},{"$f":"SUM(Q1679,Q1687,Q1703,Q1715)","v":0},{"$f":"SUM(R1679,R1687,R1703,R1715)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,28,"Description"]
[1,null,null,null,null,null,{"$f":"G1777","v":0},{"$f":"H1777","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1740,G1743,G1744)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1739:N1739)","v":0},{"$f":"SUM(P1740,P1743,P1744)","v":0},{"$f":"SUM(Q1740,Q1743,Q1744)","v":0},{"$f":"SUM(R1740,R1743,R1744)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1741:G1742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1741:P1742)","v":0},{"$f":"SUM(Q1741:Q1742)","v":0},{"$f":"SUM(R1741:R1742)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1745:G1746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1745:P1746)","v":0},{"$f":"SUM(Q1745:Q1746)","v":0},{"$f":"SUM(R1745:R1746)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1748,G1751,G1754:G1756,G1759:G1760)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1748,P1751,P1754:P1756,P1759:P1760)","v":0},{"$f":"SUM(Q1748,Q1751,Q1754:Q1756,Q1759:Q1760)","v":0},{"$f":"SUM(R1748,R1751,R1754:R1756,R1759:R1760)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1749:G1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1749:P1750)","v":0},{"$f":"SUM(Q1749:Q1750)","v":0},{"$f":"SUM(R1749:R1750)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1752:G1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1752:P1753)","v":0},{"$f":"SUM(Q1752:Q1753)","v":0},{"$f":"SUM(R1752:R1753)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1757:G1758)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1761:G1762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1761:P1762)","v":0},{"$f":"SUM(Q1761:Q1762)","v":0},{"$f":"SUM(R1761:R1762)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1764,G1767,G1770:G1774)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1764,P1767,P1770:P1774)","v":0},{"$f":"SUM(Q1764,Q1767,Q1770:Q1774)","v":0},{"$f":"SUM(R1764,R1767,R1770:R1774)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1765:G1766)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1765:P1766)","v":0},{"$f":"SUM(Q1765:Q1766)","v":0},{"$f":"SUM(R1765:R1766)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1768:G1769)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1768:P1769)","v":0},{"$f":"SUM(Q1768:Q1769)","v":0},{"$f":"SUM(R1768:R1769)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1739,G1747,G1763,G1775)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1739,P1747,P1763,P1775)","v":0},{"$f":"SUM(Q1739,Q1747,Q1763,Q1775)","v":0},{"$f":"SUM(R1739,R1747,R1763,R1775)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,29,"Description"]
[1,null,null,null,null,null,{"$f":"G1837","v":0},{"$f":"H1837","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1800,G1803,G1804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1799:N1799)","v":0},{"$f":"SUM(P1800,P1803,P1804)","v":0},{"$f":"SUM(Q1800,Q1803,Q1804)","v":0},{"$f":"SUM(R1800,R1803,R1804)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1801:G1802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1801:P1802)","v":0},{"$f":"SUM(Q1801:Q1802)","v":0},{"$f":"SUM(R1801:R1802)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1805:G1806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1805:P1806)","v":0},{"$f":"SUM(Q1805:Q1806)","v":0},{"$f":"SUM(R1805:R1806)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1808,G1811,G1814:G1816,G1819:G1820)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1808,P1811,P1814:P1816,P1819:P1820)","v":0},{"$f":"SUM(Q1808,Q1811,Q1814:Q1816,Q1819:Q1820)","v":0},{"$f":"SUM(R1808,R1811,R1814:R1816,R1819:R1820)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1809:G1810)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1809:P1810)","v":0},{"$f":"SUM(Q1809:Q1810)","v":0},{"$f":"SUM(R1809:R1810)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1812:G1813)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1812:P1813)","v":0},{"$f":"SUM(Q1812:Q1813)","v":0},{"$f":"SUM(R1812:R1813)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1817:G1818)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1817:P1818)","v":0},{"$f":"SUM(Q1817:Q1818)","v":0},{"$f":"SUM(R1817:R1818)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1821:G1822)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1821:P1822)","v":0},{"$f":"SUM(Q1821:Q1822)","v":0},{"$f":"SUM(R1821:R1822)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1824,G1827,G1830:G1834)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1824,P1827,P1830:P1834)","v":0},{"$f":"SUM(Q1824,Q1827,Q1830:Q1834)","v":0},{"$f":"SUM(R1824,R1827,R1830:R1834)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1825:G1826)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1825:P1826)","v":0},{"$f":"SUM(Q1825:Q1826)","v":0},{"$f":"SUM(R1825:R1826)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1828:G1829)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1828:P1829)","v":0},{"$f":"SUM(Q1828:Q1829)","v":0},{"$f":"SUM(R1828:R1829)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1799,G1807,G1823,G1835)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1799,P1807,P1823,P1835)","v":0},{"$f":"SUM(Q1799,Q1807,Q1823,Q1835)","v":0},{"$f":"SUM(R1799,R1807,R1823,R1835)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,30,"Description"]
[1,null,null,null,null,null,{"$f":"G1897","v":0},{"$f":"H1897","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,null,null,null,null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1860,G1863,G1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1859:N1859)","v":0},{"$f":"SUM(P1860,P1863,P1864)","v":0},{"$f":"SUM(Q1860,Q1863,Q1864)","v":0},{"$f":"SUM(R1860,R1863,R1864)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1861:G1862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861:P1862)","v":0},{"$f":"SUM(Q1861:Q1862)","v":0},{"$f":"SUM(R1861:R1862)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1865:G1866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1865:P1866)","v":0},{"$f":"SUM(Q1865:Q1866)","v":0},{"$f":"SUM(R1865:R1866)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1868,G1871,G1874:G1876,G1879:G1880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1868,P1871,P1874:P1876,P1879:P1880)","v":0},{"$f":"SUM(Q1868,Q1871,Q1874:Q1876,Q1879:Q1880)","v":0},{"$f":"SUM(R1868,R1871,R1874:R1876,R1879:R1880)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1869:G1870)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1869:P1870)","v":0},{"$f":"SUM(Q1869:Q1870)","v":0},{"$f":"SUM(R1869:R1870)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1872:G1873)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1872:P1873)","v":0},{"$f":"SUM(Q1872:Q1873)","v":0},{"$f":"SUM(R1872:R1873)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1877:G1878)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1877:P1878)","v":0},{"$f":"SUM(Q1877:Q1878)","v":0},{"$f":"SUM(R1877:R1878)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1881:G1882)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1881:P1882)","v":0},{"$f":"SUM(Q1881:Q1882)","v":0},{"$f":"SUM(R1881:R1882)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1884,G1887,G1890:G1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1884,P1887,P1890:P1894)","v":0},{"$f":"SUM(Q1884,Q1887,Q1890:Q1894)","v":0},{"$f":"SUM(R1884,R1887,R1890:R1894)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1885:G1886)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1885:P1886)","v":0},{"$f":"SUM(Q1885:Q1886)","v":0},{"$f":"SUM(R1885:R1886)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1888:G1889)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1888:P1889)","v":0},{"$f":"SUM(Q1888:Q1889)","v":0},{"$f":"SUM(R1888:R1889)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1859,G1867,G1883,G1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1859,P1867,P1883,P1895)","v":0},{"$f":"SUM(Q1859,Q1867,Q1883,Q1895)","v":0},{"$f":"SUM(R1859,R1867,R1883,R1895)","v":0}]
[1]
[1]
[1]

{"sheet":"Performance Indicators","index":29,"n_rows":769,"n_cols":50,"rows_kept":769,"cut":false,"hidden":false,"merged":[[10,7,10,13],[11,11,11,13],[10,14,12,14]]}
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+COUNTA(F25:G25)","v":2}]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
["Off"]
["Off",null,null,null,null,"Selected performance indicators"]
[1,null,null,null,null,"Indicators","Programme most closely linked \nto achievement of indicator","Annual performance",null,null,null,null,null,null,"Comments"]
[1,null,null,null,null,null,null,"Past",null,null,"Current","Projected"]
[1,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"IF(COUNTA(F14:N14)>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(COUNTA(F15:N15)>0,1,0)","v":1},null,null,null,null,"","","","","","","","","","",""]
[{"$f":"IF(COUNTA(F16:N16)>0,1,0)","v":1},null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[{"$f":"IF(COUNTA(F18:N18)>0,1,0)","v":1},null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Related Programme",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},"Comm","Summ"]
[null,null,null,null,null,{"$f":"'1'!$F$16","v":"Total number of defence attachè offices"},{"$f":"'1'!$R$16","v":"Administration"},{"$f":"'1'!$I$16","v":43},{"$f":"'1'!$J$16","v":43},{"$f":"'1'!$L$16","v":43},{"$f":"'1'!$M$16","v":46},{"$f":"'1'!$O$16","v":46},{"$f":"'1'!$P$16","v":46},{"$f":"'1'!$Q$16","v":0},{"$f":"'1'!$W$16","v":0},{"$f":"'1'!$V$16","v":"Yes"}]
[null,null,null,null,null,{"$f":"'1'!$F$17","v":"Number of military skills development members in the system per year"},{"$f":"'1'!$R$17","v":"Administration"},{"$f":"'1'!$I$17","v":7005},{"$f":"'1'!$J$17","v":3889},{"$f":"'1'!$L$17","v":3837},{"$f":"'1'!$M$17","v":4001},{"$f":"'1'!$O$17","v":3997},{"$f":"'1'!$P$17","v":3949},{"$f":"'1'!$Q$17","v":0},{"$f":"'1'!$W$17","v":0},{"$f":"'1'!$V$17","v":"Yes"}]
[null,null,null,null,null,{"$f":"'1'!$F$18","v":"Number of reserve force person days"},{"$f":"'1'!$R$18","v":"Administration"},{"$f":"'1'!$I$18","v":0},{"$f":"'1'!$J$18","v":2695742},{"$f":"'1'!$L$18","v":677245},{"$f":"'1'!$M$18","v":2701681},{"$f":"'1'!$O$18","v":2707164},{"$f":"'1'!$P$18","v":2707349},{"$f":"'1'!$Q$18","v":0},{"$f":"'1'!$W$18","v":0},{"$f":"'1'!$V$18","v":"Yes"}]
[null,null,null,null,null,{"$f":"'1'!$F$19","v":"Percentage reduction of military court cases outstanding (Backlog)"},{"$f":"'1'!$R$19","v":"Administration"},{"$f":"'1'!$I$19","v":0},{"$f":"'1'!$J$19","v":83},{"$f":"'1'!$L$19","v":8.9},{"$f":"'1'!$M$19","v":60},{"$f":"'1'!$O$19","v":60},{"$f":"'1'!$P$19","v":60},{"$f":"'1'!$Q$19","v":0},{"$f":"'1'!$W$19","v":0},{"$f":"'1'!$V$19","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$20","v":"Number of positions filled against allocated quota for international institutions"},{"$f":"'1'!$R$20","v":"Administration"},{"$f":"'1'!$I$20","v":14},{"$f":"'1'!$J$20","v":18},{"$f":"'1'!$L$20","v":16},{"$f":"'1'!$M$20","v":12},{"$f":"'1'!$O$20","v":12},{"$f":"'1'!$P$20","v":12},{"$f":"'1'!$Q$20","v":0},{"$f":"'1'!$W$20","v":0},{"$f":"'1'!$V$20","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$21","v":"Percentage of corruption and fraud incidents detected for investigation"},{"$f":"'1'!$R$21","v":"Administration"},{"$f":"'1'!$I$21","v":6.8},{"$f":"'1'!$J$21","v":14.23},{"$f":"'1'!$L$21","v":9},{"$f":"'1'!$M$21","v":100},{"$f":"'1'!$O$21","v":100},{"$f":"'1'!$P$21","v":100},{"$f":"'1'!$Q$21","v":0},{"$f":"'1'!$W$21","v":0},{"$f":"'1'!$V$21","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$22","v":"Percentage military court cases finalised (in-year)"},{"$f":"'1'!$R$22","v":"Administration"},{"$f":"'1'!$I$22","v":0},{"$f":"'1'!$J$22","v":33},{"$f":"'1'!$L$22","v":2.2999999999999998},{"$f":"'1'!$M$22","v":40},{"$f":"'1'!$O$22","v":40},{"$f":"'1'!$P$22","v":40},{"$f":"'1'!$Q$22","v":0},{"$f":"'1'!$W$22","v":0},{"$f":"'1'!$V$22","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$23","v":"Number of awareness activities on corruption and fraud"},{"$f":"'1'!$R$23","v":"Administration"},{"$f":"'1'!$I$23","v":0},{"$f":"'1'!$J$23","v":0},{"$f":"'1'!$L$23","v":38},{"$f":"'1'!$M$23","v":48},{"$f":"'1'!$O$23","v":48},{"$f":"'1'!$P$23","v":48},{"$f":"'1'!$Q$23","v":0},{"$f":"'1'!$W$23","v":0},{"$f":"'1'!$V$23","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$24","v":"Percentage compliance with DOD training targets (National Youth Service programme)"},{"$f":"'1'!$R$24","v":"Administration"},{"$f":"'1'!$I$24","v":108},{"$f":"'1'!$J$24","v":100.4},{"$f":"'1'!$L$24","v":28.7},{"$f":"'1'!$M$24","v":100},{"$f":"'1'!$O$24","v":100},{"$f":"'1'!$P$24","v":100},{"$f":"'1'!$Q$24","v":0},{"$f":"'1'!$W$24","v":0},{"$f":"'1'!$V$24","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$25","v":"Percentage of disciplinary cases in the DOD finalised within 90 days (Military  disciplinary cases) "},{"$f":"'1'!$R$25","v":"Administration"},{"$f":"'1'!$I$25","v":0},{"$f":"'1'!$J$25","v":1265},{"$f":"'1'!$L$25","v":65},{"$f":"'1'!$M$25","v":1},{"$f":"'1'!$O$25","v":1},{"$f":"'1'!$P$25","v":100},{"$f":"'1'!$Q$25","v":0},{"$f":"'1'!$W$25","v":0},{"$f":"'1'!$V$25","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$26","v":"Percentage of cases of corruption and fraud prosecuted"},{"$f":"'1'!$R$26","v":"Administration"},{"$f":"'1'!$I$26","v":0},{"$f":"'1'!$J$26","v":13.4},{"$f":"'1'!$L$26","v":5.14},{"$f":"'1'!$M$26","v":40},{"$f":"'1'!$O$26","v":40},{"$f":"'1'!$P$26","v":40},{"$f":"'1'!$Q$26","v":0},{"$f":"'1'!$W$26","v":0},{"$f":"'1'!$V$26","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$27","v":"Percentage compliance with DOD training targets (non combat professional military development courses)"},{"$f":"'1'!$R$27","v":"Administration"},{"$f":"'1'!$I$27","v":140},{"$f":"'1'!$J$27","v":165},{"$f":"'1'!$L$27","v":37.49},{"$f":"'1'!$M$27","v":100},{"$f":"'1'!$O$27","v":100},{"$f":"'1'!$P$27","v":100},{"$f":"'1'!$Q$27","v":0},{"$f":"'1'!$W$27","v":0},{"$f":"'1'!$V$27","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$28","v":"Percentage compliance with DOD training targets (re-skilling)"},{"$f":"'1'!$R$28","v":"Administration"},{"$f":"'1'!$I$28","v":250},{"$f":"'1'!$J$28","v":592},{"$f":"'1'!$L$28","v":28},{"$f":"'1'!$M$28","v":70},{"$f":"'1'!$O$28","v":70},{"$f":"'1'!$P$28","v":70},{"$f":"'1'!$Q$28","v":0},{"$f":"'1'!$W$28","v":0},{"$f":"'1'!$V$28","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$29","v":0},{"$f":"'1'!$R$29","v":0},{"$f":"'1'!$I$29","v":0},{"$f":"'1'!$J$29","v":0},{"$f":"'1'!$L$29","v":0},{"$f":"'1'!$M$29","v":0},{"$f":"'1'!$O$29","v":0},{"$f":"'1'!$P$29","v":0},{"$f":"'1'!$Q$29","v":0},{"$f":"'1'!$W$29","v":0},{"$f":"'1'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$30","v":0},{"$f":"'1'!$R$30","v":0},{"$f":"'1'!$I$30","v":0},{"$f":"'1'!$J$30","v":0},{"$f":"'1'!$L$30","v":0},{"$f":"'1'!$M$30","v":0},{"$f":"'1'!$O$30","v":0},{"$f":"'1'!$P$30","v":0},{"$f":"'1'!$Q$30","v":0},{"$f":"'1'!$W$30","v":0},{"$f":"'1'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$31","v":0},{"$f":"'1'!$R$31","v":0},{"$f":"'1'!$I$31","v":0},{"$f":"'1'!$J$31","v":0},{"$f":"'1'!$L$31","v":0},{"$f":"'1'!$M$31","v":0},{"$f":"'1'!$O$31","v":0},{"$f":"'1'!$P$31","v":0},{"$f":"'1'!$Q$31","v":0},{"$f":"'1'!$W$31","v":0},{"$f":"'1'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$32","v":0},{"$f":"'1'!$R$32","v":0},{"$f":"'1'!$I$32","v":0},{"$f":"'1'!$J$32","v":0},{"$f":"'1'!$L$32","v":0},{"$f":"'1'!$M$32","v":0},{"$f":"'1'!$O$32","v":0},{"$f":"'1'!$P$32","v":0},{"$f":"'1'!$Q$32","v":0},{"$f":"'1'!$W$32","v":0},{"$f":"'1'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$33","v":0},{"$f":"'1'!$R$33","v":0},{"$f":"'1'!$I$33","v":0},{"$f":"'1'!$J$33","v":0},{"$f":"'1'!$L$33","v":0},{"$f":"'1'!$M$33","v":0},{"$f":"'1'!$O$33","v":0},{"$f":"'1'!$P$33","v":0},{"$f":"'1'!$Q$33","v":0},{"$f":"'1'!$W$33","v":0},{"$f":"'1'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$34","v":0},{"$f":"'1'!$R$34","v":0},{"$f":"'1'!$I$34","v":0},{"$f":"'1'!$J$34","v":0},{"$f":"'1'!$L$34","v":0},{"$f":"'1'!$M$34","v":0},{"$f":"'1'!$O$34","v":0},{"$f":"'1'!$P$34","v":0},{"$f":"'1'!$Q$34","v":0},{"$f":"'1'!$W$34","v":0},{"$f":"'1'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$35","v":0},{"$f":"'1'!$R$35","v":0},{"$f":"'1'!$I$35","v":0},{"$f":"'1'!$J$35","v":0},{"$f":"'1'!$L$35","v":0},{"$f":"'1'!$M$35","v":0},{"$f":"'1'!$O$35","v":0},{"$f":"'1'!$P$35","v":0},{"$f":"'1'!$Q$35","v":0},{"$f":"'1'!$W$35","v":0},{"$f":"'1'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$16","v":0},{"$f":"'2'!$R$16","v":0},{"$f":"'2'!$I$16","v":96},{"$f":"'2'!$J$16","v":98},{"$f":"'2'!$L$16","v":0},{"$f":"'2'!$M$16","v":0},{"$f":"'2'!$O$16","v":0},{"$f":"'2'!$P$16","v":0},{"$f":"'2'!$Q$16","v":0},{"$f":"'2'!$W$16","v":0},{"$f":"'2'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$17","v":0},{"$f":"'2'!$R$17","v":0},{"$f":"'2'!$I$17","v":79},{"$f":"'2'!$J$17","v":79},{"$f":"'2'!$L$17","v":0},{"$f":"'2'!$M$17","v":1},{"$f":"'2'!$O$17","v":1},{"$f":"'2'!$P$17","v":1},{"$f":"'2'!$Q$17","v":0},{"$f":"'2'!$W$17","v":0},{"$f":"'2'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$18","v":0},{"$f":"'2'!$R$18","v":0},{"$f":"'2'!$I$18","v":"83(5)"},{"$f":"'2'!$J$18","v":"140(7)"},{"$f":"'2'!$L$18","v":1},{"$f":"'2'!$M$18","v":1},{"$f":"'2'!$O$18","v":1},{"$f":"'2'!$P$18","v":1},{"$f":"'2'!$Q$18","v":0},{"$f":"'2'!$W$18","v":0},{"$f":"'2'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$19","v":0},{"$f":"'2'!$R$19","v":0},{"$f":"'2'!$I$19","v":"100\n(4)"},{"$f":"'2'!$J$19","v":"100\n(4)"},{"$f":"'2'!$L$19","v":1},{"$f":"'2'!$M$19","v":1},{"$f":"'2'!$O$19","v":1},{"$f":"'2'!$P$19","v":1},{"$f":"'2'!$Q$19","v":0},{"$f":"'2'!$W$19","v":0},{"$f":"'2'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$20","v":0},{"$f":"'2'!$R$20","v":0},{"$f":"'2'!$I$20","v":5},{"$f":"'2'!$J$20","v":5},{"$f":"'2'!$L$20","v":0},{"$f":"'2'!$M$20","v":4},{"$f":"'2'!$O$20","v":4},{"$f":"'2'!$P$20","v":4},{"$f":"'2'!$Q$20","v":0},{"$f":"'2'!$W$20","v":0},{"$f":"'2'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$21","v":0},{"$f":"'2'!$R$21","v":0},{"$f":"'2'!$I$21","v":13},{"$f":"'2'!$J$21","v":13},{"$f":"'2'!$L$21","v":13},{"$f":"'2'!$M$21","v":15},{"$f":"'2'!$O$21","v":15},{"$f":"'2'!$P$21","v":15},{"$f":"'2'!$Q$21","v":0},{"$f":"'2'!$W$21","v":0},{"$f":"'2'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$22","v":0},{"$f":"'2'!$R$22","v":0},{"$f":"'2'!$I$22","v":77},{"$f":"'2'!$J$22","v":0},{"$f":"'2'!$L$22","v":0},{"$f":"'2'!$M$22","v":0},{"$f":"'2'!$O$22","v":0},{"$f":"'2'!$P$22","v":0},{"$f":"'2'!$Q$22","v":0},{"$f":"'2'!$W$22","v":0},{"$f":"'2'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$23","v":0},{"$f":"'2'!$R$23","v":0},{"$f":"'2'!$I$23","v":76},{"$f":"'2'!$J$23","v":78},{"$f":"'2'!$L$23","v":0},{"$f":"'2'!$M$23","v":0},{"$f":"'2'!$O$23","v":0},{"$f":"'2'!$P$23","v":0},{"$f":"'2'!$Q$23","v":0},{"$f":"'2'!$W$23","v":0},{"$f":"'2'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$24","v":0},{"$f":"'2'!$R$24","v":0},{"$f":"'2'!$I$24","v":83},{"$f":"'2'!$J$24","v":79},{"$f":"'2'!$L$24","v":0},{"$f":"'2'!$M$24","v":0},{"$f":"'2'!$O$24","v":0},{"$f":"'2'!$P$24","v":0},{"$f":"'2'!$Q$24","v":0},{"$f":"'2'!$W$24","v":0},{"$f":"'2'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$25","v":0},{"$f":"'2'!$R$25","v":0},{"$f":"'2'!$I$25","v":0},{"$f":"'2'!$J$25","v":0},{"$f":"'2'!$L$25","v":0},{"$f":"'2'!$M$25","v":0},{"$f":"'2'!$O$25","v":0},{"$f":"'2'!$P$25","v":0},{"$f":"'2'!$Q$25","v":0},{"$f":"'2'!$W$25","v":0},{"$f":"'2'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$26","v":0},{"$f":"'2'!$R$26","v":0},{"$f":"'2'!$I$26","v":0},{"$f":"'2'!$J$26","v":0},{"$f":"'2'!$L$26","v":0},{"$f":"'2'!$M$26","v":0},{"$f":"'2'!$O$26","v":0},{"$f":"'2'!$P$26","v":0},{"$f":"'2'!$Q$26","v":0},{"$f":"'2'!$W$26","v":0},{"$f":"'2'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$27","v":0},{"$f":"'2'!$R$27","v":0},{"$f":"'2'!$I$27","v":0},{"$f":"'2'!$J$27","v":0},{"$f":"'2'!$L$27","v":0},{"$f":"'2'!$M$27","v":0},{"$f":"'2'!$O$27","v":0},{"$f":"'2'!$P$27","v":0},{"$f":"'2'!$Q$27","v":0},{"$f":"'2'!$W$27","v":0},{"$f":"'2'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$28","v":0},{"$f":"'2'!$R$28","v":0},{"$f":"'2'!$I$28","v":0},{"$f":"'2'!$J$28","v":0},{"$f":"'2'!$L$28","v":0},{"$f":"'2'!$M$28","v":0},{"$f":"'2'!$O$28","v":0},{"$f":"'2'!$P$28","v":0},{"$f":"'2'!$Q$28","v":0},{"$f":"'2'!$W$28","v":0},{"$f":"'2'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$29","v":0},{"$f":"'2'!$R$29","v":0},{"$f":"'2'!$I$29","v":0},{"$f":"'2'!$J$29","v":0},{"$f":"'2'!$L$29","v":0},{"$f":"'2'!$M$29","v":0},{"$f":"'2'!$O$29","v":0},{"$f":"'2'!$P$29","v":0},{"$f":"'2'!$Q$29","v":0},{"$f":"'2'!$W$29","v":0},{"$f":"'2'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$30","v":0},{"$f":"'2'!$R$30","v":0},{"$f":"'2'!$I$30","v":0},{"$f":"'2'!$J$30","v":0},{"$f":"'2'!$L$30","v":0},{"$f":"'2'!$M$30","v":0},{"$f":"'2'!$O$30","v":0},{"$f":"'2'!$P$30","v":0},{"$f":"'2'!$Q$30","v":0},{"$f":"'2'!$W$30","v":0},{"$f":"'2'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$31","v":0},{"$f":"'2'!$R$31","v":0},{"$f":"'2'!$I$31","v":0},{"$f":"'2'!$J$31","v":0},{"$f":"'2'!$L$31","v":0},{"$f":"'2'!$M$31","v":0},{"$f":"'2'!$O$31","v":0},{"$f":"'2'!$P$31","v":0},{"$f":"'2'!$Q$31","v":0},{"$f":"'2'!$W$31","v":0},{"$f":"'2'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$32","v":0},{"$f":"'2'!$R$32","v":0},{"$f":"'2'!$I$32","v":0},{"$f":"'2'!$J$32","v":0},{"$f":"'2'!$L$32","v":0},{"$f":"'2'!$M$32","v":0},{"$f":"'2'!$O$32","v":0},{"$f":"'2'!$P$32","v":0},{"$f":"'2'!$Q$32","v":0},{"$f":"'2'!$W$32","v":0},{"$f":"'2'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$33","v":0},{"$f":"'2'!$R$33","v":0},{"$f":"'2'!$I$33","v":0},{"$f":"'2'!$J$33","v":0},{"$f":"'2'!$L$33","v":0},{"$f":"'2'!$M$33","v":0},{"$f":"'2'!$O$33","v":0},{"$f":"'2'!$P$33","v":0},{"$f":"'2'!$Q$33","v":0},{"$f":"'2'!$W$33","v":0},{"$f":"'2'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$34","v":0},{"$f":"'2'!$R$34","v":0},{"$f":"'2'!$I$34","v":0},{"$f":"'2'!$J$34","v":0},{"$f":"'2'!$L$34","v":0},{"$f":"'2'!$M$34","v":0},{"$f":"'2'!$O$34","v":0},{"$f":"'2'!$P$34","v":0},{"$f":"'2'!$Q$34","v":0},{"$f":"'2'!$W$34","v":0},{"$f":"'2'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$35","v":0},{"$f":"'2'!$R$35","v":0},{"$f":"'2'!$I$35","v":0},{"$f":"'2'!$J$35","v":0},{"$f":"'2'!$L$35","v":0},{"$f":"'2'!$M$35","v":0},{"$f":"'2'!$O$35","v":0},{"$f":"'2'!$P$35","v":0},{"$f":"'2'!$Q$35","v":0},{"$f":"'2'!$W$35","v":0},{"$f":"'2'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$16","v":0},{"$f":"'3'!$R$16","v":0},{"$f":"'3'!$I$16","v":0},{"$f":"'3'!$J$16","v":0},{"$f":"'3'!$L$16","v":0},{"$f":"'3'!$M$16","v":0},{"$f":"'3'!$O$16","v":0},{"$f":"'3'!$P$16","v":0},{"$f":"'3'!$Q$16","v":0},{"$f":"'3'!$W$16","v":0},{"$f":"'3'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$17","v":0},{"$f":"'3'!$R$17","v":0},{"$f":"'3'!$I$17","v":0},{"$f":"'3'!$J$17","v":"75% (3232)"},{"$f":"'3'!$L$17","v":"40.89% (1608)"},{"$f":"'3'!$M$17","v":"80% (2214)"},{"$f":"'3'!$O$17","v":"80% (2362)"},{"$f":"'3'!$P$17","v":"80% (2146)"},{"$f":"'3'!$Q$17","v":0},{"$f":"'3'!$W$17","v":0},{"$f":"'3'!$V$17","v":"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\""}]
[null,null,null,null,null,{"$f":"'3'!$F$18","v":0},{"$f":"'3'!$R$18","v":0},{"$f":"'3'!$I$18","v":100},{"$f":"'3'!$J$18","v":100},{"$f":"'3'!$L$18","v":100},{"$f":"'3'!$M$18","v":100},{"$f":"'3'!$O$18","v":100},{"$f":"'3'!$P$18","v":100},{"$f":"'3'!$Q$18","v":0},{"$f":"'3'!$W$18","v":0},{"$f":"'3'!$V$18","v":"Performance Indicator name change. Previously read as \"Percentage compliance with number of ordered commitments (external operations)\""}]
[null,null,null,null,null,{"$f":"'3'!$F$19","v":0},{"$f":"'3'!$R$19","v":0},{"$f":"'3'!$I$19","v":"-"},{"$f":"'3'!$J$19","v":0},{"$f":"'3'!$L$19","v":0},{"$f":"'3'!$M$19","v":0},{"$f":"'3'!$O$19","v":0},{"$f":"'3'!$P$19","v":0},{"$f":"'3'!$Q$19","v":0},{"$f":"'3'!$W$19","v":0},{"$f":"'3'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$20","v":0},{"$f":"'3'!$R$20","v":0},{"$f":"'3'!$I$20","v":0},{"$f":"'3'!$J$20","v":0},{"$f":"'3'!$L$20","v":0},{"$f":"'3'!$M$20","v":0},{"$f":"'3'!$O$20","v":0},{"$f":"'3'!$P$20","v":0},{"$f":"'3'!$Q$20","v":0},{"$f":"'3'!$W$20","v":0},{"$f":"'3'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$21","v":0},{"$f":"'3'!$R$21","v":0},{"$f":"'3'!$I$21","v":0},{"$f":"'3'!$J$21","v":0},{"$f":"'3'!$L$21","v":0},{"$f":"'3'!$M$21","v":0},{"$f":"'3'!$O$21","v":0},{"$f":"'3'!$P$21","v":0},{"$f":"'3'!$Q$21","v":0},{"$f":"'3'!$W$21","v":0},{"$f":"'3'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$22","v":0},{"$f":"'3'!$R$22","v":0},{"$f":"'3'!$I$22","v":0},{"$f":"'3'!$J$22","v":0},{"$f":"'3'!$L$22","v":0},{"$f":"'3'!$M$22","v":0},{"$f":"'3'!$O$22","v":0},{"$f":"'3'!$P$22","v":0},{"$f":"'3'!$Q$22","v":0},{"$f":"'3'!$W$22","v":0},{"$f":"'3'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$23","v":0},{"$f":"'3'!$R$23","v":0},{"$f":"'3'!$I$23","v":0},{"$f":"'3'!$J$23","v":0},{"$f":"'3'!$L$23","v":0},{"$f":"'3'!$M$23","v":0},{"$f":"'3'!$O$23","v":0},{"$f":"'3'!$P$23","v":0},{"$f":"'3'!$Q$23","v":0},{"$f":"'3'!$W$23","v":0},{"$f":"'3'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$24","v":0},{"$f":"'3'!$R$24","v":0},{"$f":"'3'!$I$24","v":0},{"$f":"'3'!$J$24","v":0},{"$f":"'3'!$L$24","v":0},{"$f":"'3'!$M$24","v":0},{"$f":"'3'!$O$24","v":0},{"$f":"'3'!$P$24","v":0},{"$f":"'3'!$Q$24","v":0},{"$f":"'3'!$W$24","v":0},{"$f":"'3'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$25","v":0},{"$f":"'3'!$R$25","v":0},{"$f":"'3'!$I$25","v":0},{"$f":"'3'!$J$25","v":0},{"$f":"'3'!$L$25","v":0},{"$f":"'3'!$M$25","v":0},{"$f":"'3'!$O$25","v":0},{"$f":"'3'!$P$25","v":0},{"$f":"'3'!$Q$25","v":0},{"$f":"'3'!$W$25","v":0},{"$f":"'3'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$26","v":0},{"$f":"'3'!$R$26","v":0},{"$f":"'3'!$I$26","v":0},{"$f":"'3'!$J$26","v":0},{"$f":"'3'!$L$26","v":0},{"$f":"'3'!$M$26","v":0},{"$f":"'3'!$O$26","v":0},{"$f":"'3'!$P$26","v":0},{"$f":"'3'!$Q$26","v":0},{"$f":"'3'!$W$26","v":0},{"$f":"'3'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$27","v":0},{"$f":"'3'!$R$27","v":0},{"$f":"'3'!$I$27","v":0},{"$f":"'3'!$J$27","v":0},{"$f":"'3'!$L$27","v":0},{"$f":"'3'!$M$27","v":0},{"$f":"'3'!$O$27","v":0},{"$f":"'3'!$P$27","v":0},{"$f":"'3'!$Q$27","v":0},{"$f":"'3'!$W$27","v":0},{"$f":"'3'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$28","v":0},{"$f":"'3'!$R$28","v":0},{"$f":"'3'!$I$28","v":0},{"$f":"'3'!$J$28","v":0},{"$f":"'3'!$L$28","v":0},{"$f":"'3'!$M$28","v":0},{"$f":"'3'!$O$28","v":0},{"$f":"'3'!$P$28","v":0},{"$f":"'3'!$Q$28","v":0},{"$f":"'3'!$W$28","v":0},{"$f":"'3'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$29","v":0},{"$f":"'3'!$R$29","v":0},{"$f":"'3'!$I$29","v":0},{"$f":"'3'!$J$29","v":0},{"$f":"'3'!$L$29","v":0},{"$f":"'3'!$M$29","v":0},{"$f":"'3'!$O$29","v":0},{"$f":"'3'!$P$29","v":0},{"$f":"'3'!$Q$29","v":0},{"$f":"'3'!$W$29","v":0},{"$f":"'3'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$30","v":0},{"$f":"'3'!$R$30","v":0},{"$f":"'3'!$I$30","v":0},{"$f":"'3'!$J$30","v":0},{"$f":"'3'!$L$30","v":0},{"$f":"'3'!$M$30","v":0},{"$f":"'3'!$O$30","v":0},{"$f":"'3'!$P$30","v":0},{"$f":"'3'!$Q$30","v":0},{"$f":"'3'!$W$30","v":0},{"$f":"'3'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$31","v":0},{"$f":"'3'!$R$31","v":0},{"$f":"'3'!$I$31","v":0},{"$f":"'3'!$J$31","v":0},{"$f":"'3'!$L$31","v":0},{"$f":"'3'!$M$31","v":0},{"$f":"'3'!$O$31","v":0},{"$f":"'3'!$P$31","v":0},{"$f":"'3'!$Q$31","v":0},{"$f":"'3'!$W$31","v":0},{"$f":"'3'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$32","v":0},{"$f":"'3'!$R$32","v":0},{"$f":"'3'!$I$32","v":0},{"$f":"'3'!$J$32","v":0},{"$f":"'3'!$L$32","v":0},{"$f":"'3'!$M$32","v":0},{"$f":"'3'!$O$32","v":0},{"$f":"'3'!$P$32","v":0},{"$f":"'3'!$Q$32","v":0},{"$f":"'3'!$W$32","v":0},{"$f":"'3'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$33","v":0},{"$f":"'3'!$R$33","v":0},{"$f":"'3'!$I$33","v":0},{"$f":"'3'!$J$33","v":0},{"$f":"'3'!$L$33","v":0},{"$f":"'3'!$M$33","v":0},{"$f":"'3'!$O$33","v":0},{"$f":"'3'!$P$33","v":0},{"$f":"'3'!$Q$33","v":0},{"$f":"'3'!$W$33","v":0},{"$f":"'3'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$34","v":0},{"$f":"'3'!$R$34","v":0},{"$f":"'3'!$I$34","v":0},{"$f":"'3'!$J$34","v":0},{"$f":"'3'!$L$34","v":0},{"$f":"'3'!$M$34","v":0},{"$f":"'3'!$O$34","v":0},{"$f":"'3'!$P$34","v":0},{"$f":"'3'!$Q$34","v":0},{"$f":"'3'!$W$34","v":0},{"$f":"'3'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$35","v":0},{"$f":"'3'!$R$35","v":0},{"$f":"'3'!$I$35","v":0},{"$f":"'3'!$J$35","v":0},{"$f":"'3'!$L$35","v":0},{"$f":"'3'!$M$35","v":0},{"$f":"'3'!$O$35","v":0},{"$f":"'3'!$P$35","v":0},{"$f":"'3'!$Q$35","v":0},{"$f":"'3'!$W$35","v":0},{"$f":"'3'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$16","v":0},{"$f":"'4'!$R$16","v":0},{"$f":"'4'!$I$16","v":0},{"$f":"'4'!$J$16","v":0},{"$f":"'4'!$L$16","v":0},{"$f":"'4'!$M$16","v":0},{"$f":"'4'!$O$16","v":0},{"$f":"'4'!$P$16","v":0},{"$f":"'4'!$Q$16","v":0},{"$f":"'4'!$W$16","v":0},{"$f":"'4'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$17","v":0},{"$f":"'4'!$R$17","v":0},{"$f":"'4'!$I$17","v":"4 471"},{"$f":"'4'!$J$17","v":"5 026"},{"$f":"'4'!$L$17","v":"1 159"},{"$f":"'4'!$M$17","v":"5 000"},{"$f":"'4'!$O$17","v":"5 000"},{"$f":"'4'!$P$17","v":"5 000"},{"$f":"'4'!$Q$17","v":0},{"$f":"'4'!$W$17","v":0},{"$f":"'4'!$V$17","v":"1000 hours will be flown for VIP operations and 4000 hours for joint force employment requirements subject to resource allocation"}]
[null,null,null,null,null,{"$f":"'4'!$F$18","v":0},{"$f":"'4'!$R$18","v":0},{"$f":"'4'!$I$18","v":0},{"$f":"'4'!$J$18","v":"72% (902)"},{"$f":"'4'!$L$18","v":"19.86% (207)"},{"$f":"'4'!$M$18","v":"80% (742)"},{"$f":"'4'!$O$18","v":"80% (646)"},{"$f":"'4'!$P$18","v":"80% (646)"},{"$f":"'4'!$Q$18","v":0},{"$f":"'4'!$W$18","v":0},{"$f":"'4'!$V$18","v":"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\"."}]
[null,null,null,null,null,{"$f":"'4'!$F$19","v":0},{"$f":"'4'!$R$19","v":0},{"$f":"'4'!$I$19","v":0},{"$f":"'4'!$J$19","v":0},{"$f":"'4'!$L$19","v":0},{"$f":"'4'!$M$19","v":0},{"$f":"'4'!$O$19","v":0},{"$f":"'4'!$P$19","v":0},{"$f":"'4'!$Q$19","v":0},{"$f":"'4'!$W$19","v":0},{"$f":"'4'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$20","v":0},{"$f":"'4'!$R$20","v":0},{"$f":"'4'!$I$20","v":0},{"$f":"'4'!$J$20","v":0},{"$f":"'4'!$L$20","v":0},{"$f":"'4'!$M$20","v":0},{"$f":"'4'!$O$20","v":0},{"$f":"'4'!$P$20","v":0},{"$f":"'4'!$Q$20","v":0},{"$f":"'4'!$W$20","v":0},{"$f":"'4'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$21","v":0},{"$f":"'4'!$R$21","v":0},{"$f":"'4'!$I$21","v":0},{"$f":"'4'!$J$21","v":0},{"$f":"'4'!$L$21","v":0},{"$f":"'4'!$M$21","v":0},{"$f":"'4'!$O$21","v":0},{"$f":"'4'!$P$21","v":0},{"$f":"'4'!$Q$21","v":0},{"$f":"'4'!$W$21","v":0},{"$f":"'4'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$22","v":0},{"$f":"'4'!$R$22","v":0},{"$f":"'4'!$I$22","v":0},{"$f":"'4'!$J$22","v":0},{"$f":"'4'!$L$22","v":0},{"$f":"'4'!$M$22","v":0},{"$f":"'4'!$O$22","v":0},{"$f":"'4'!$P$22","v":0},{"$f":"'4'!$Q$22","v":0},{"$f":"'4'!$W$22","v":0},{"$f":"'4'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$23","v":0},{"$f":"'4'!$R$23","v":0},{"$f":"'4'!$I$23","v":0},{"$f":"'4'!$J$23","v":0},{"$f":"'4'!$L$23","v":0},{"$f":"'4'!$M$23","v":0},{"$f":"'4'!$O$23","v":0},{"$f":"'4'!$P$23","v":0},{"$f":"'4'!$Q$23","v":0},{"$f":"'4'!$W$23","v":0},{"$f":"'4'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$24","v":0},{"$f":"'4'!$R$24","v":0},{"$f":"'4'!$I$24","v":0},{"$f":"'4'!$J$24","v":0},{"$f":"'4'!$L$24","v":0},{"$f":"'4'!$M$24","v":0},{"$f":"'4'!$O$24","v":0},{"$f":"'4'!$P$24","v":0},{"$f":"'4'!$Q$24","v":0},{"$f":"'4'!$W$24","v":0},{"$f":"'4'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$25","v":0},{"$f":"'4'!$R$25","v":0},{"$f":"'4'!$I$25","v":0},{"$f":"'4'!$J$25","v":0},{"$f":"'4'!$L$25","v":0},{"$f":"'4'!$M$25","v":0},{"$f":"'4'!$O$25","v":0},{"$f":"'4'!$P$25","v":0},{"$f":"'4'!$Q$25","v":0},{"$f":"'4'!$W$25","v":0},{"$f":"'4'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$26","v":0},{"$f":"'4'!$R$26","v":0},{"$f":"'4'!$I$26","v":0},{"$f":"'4'!$J$26","v":0},{"$f":"'4'!$L$26","v":0},{"$f":"'4'!$M$26","v":0},{"$f":"'4'!$O$26","v":0},{"$f":"'4'!$P$26","v":0},{"$f":"'4'!$Q$26","v":0},{"$f":"'4'!$W$26","v":0},{"$f":"'4'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$27","v":0},{"$f":"'4'!$R$27","v":0},{"$f":"'4'!$I$27","v":0},{"$f":"'4'!$J$27","v":0},{"$f":"'4'!$L$27","v":0},{"$f":"'4'!$M$27","v":0},{"$f":"'4'!$O$27","v":0},{"$f":"'4'!$P$27","v":0},{"$f":"'4'!$Q$27","v":0},{"$f":"'4'!$W$27","v":0},{"$f":"'4'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$28","v":0},{"$f":"'4'!$R$28","v":0},{"$f":"'4'!$I$28","v":0},{"$f":"'4'!$J$28","v":0},{"$f":"'4'!$L$28","v":0},{"$f":"'4'!$M$28","v":0},{"$f":"'4'!$O$28","v":0},{"$f":"'4'!$P$28","v":0},{"$f":"'4'!$Q$28","v":0},{"$f":"'4'!$W$28","v":0},{"$f":"'4'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$29","v":0},{"$f":"'4'!$R$29","v":0},{"$f":"'4'!$I$29","v":0},{"$f":"'4'!$J$29","v":0},{"$f":"'4'!$L$29","v":0},{"$f":"'4'!$M$29","v":0},{"$f":"'4'!$O$29","v":0},{"$f":"'4'!$P$29","v":0},{"$f":"'4'!$Q$29","v":0},{"$f":"'4'!$W$29","v":0},{"$f":"'4'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$30","v":0},{"$f":"'4'!$R$30","v":0},{"$f":"'4'!$I$30","v":0},{"$f":"'4'!$J$30","v":0},{"$f":"'4'!$L$30","v":0},{"$f":"'4'!$M$30","v":0},{"$f":"'4'!$O$30","v":0},{"$f":"'4'!$P$30","v":0},{"$f":"'4'!$Q$30","v":0},{"$f":"'4'!$W$30","v":0},{"$f":"'4'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$31","v":0},{"$f":"'4'!$R$31","v":0},{"$f":"'4'!$I$31","v":0},{"$f":"'4'!$J$31","v":0},{"$f":"'4'!$L$31","v":0},{"$f":"'4'!$M$31","v":0},{"$f":"'4'!$O$31","v":0},{"$f":"'4'!$P$31","v":0},{"$f":"'4'!$Q$31","v":0},{"$f":"'4'!$W$31","v":0},{"$f":"'4'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$32","v":0},{"$f":"'4'!$R$32","v":0},{"$f":"'4'!$I$32","v":0},{"$f":"'4'!$J$32","v":0},{"$f":"'4'!$L$32","v":0},{"$f":"'4'!$M$32","v":0},{"$f":"'4'!$O$32","v":0},{"$f":"'4'!$P$32","v":0},{"$f":"'4'!$Q$32","v":0},{"$f":"'4'!$W$32","v":0},{"$f":"'4'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$33","v":0},{"$f":"'4'!$R$33","v":0},{"$f":"'4'!$I$33","v":0},{"$f":"'4'!$J$33","v":0},{"$f":"'4'!$L$33","v":0},{"$f":"'4'!$M$33","v":0},{"$f":"'4'!$O$33","v":0},{"$f":"'4'!$P$33","v":0},{"$f":"'4'!$Q$33","v":0},{"$f":"'4'!$W$33","v":0},{"$f":"'4'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$34","v":0},{"$f":"'4'!$R$34","v":0},{"$f":"'4'!$I$34","v":0},{"$f":"'4'!$J$34","v":0},{"$f":"'4'!$L$34","v":0},{"$f":"'4'!$M$34","v":0},{"$f":"'4'!$O$34","v":0},{"$f":"'4'!$P$34","v":0},{"$f":"'4'!$Q$34","v":0},{"$f":"'4'!$W$34","v":0},{"$f":"'4'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$35","v":0},{"$f":"'4'!$R$35","v":0},{"$f":"'4'!$I$35","v":0},{"$f":"'4'!$J$35","v":0},{"$f":"'4'!$L$35","v":0},{"$f":"'4'!$M$35","v":0},{"$f":"'4'!$O$35","v":0},{"$f":"'4'!$P$35","v":0},{"$f":"'4'!$Q$35","v":0},{"$f":"'4'!$W$35","v":0},{"$f":"'4'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$16","v":0},{"$f":"'5'!$R$16","v":0},{"$f":"'5'!$I$16","v":0},{"$f":"'5'!$J$16","v":0},{"$f":"'5'!$L$16","v":0},{"$f":"'5'!$M$16","v":0},{"$f":"'5'!$O$16","v":0},{"$f":"'5'!$P$16","v":0},{"$f":"'5'!$Q$16","v":0},{"$f":"'5'!$W$16","v":0},{"$f":"'5'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$17","v":0},{"$f":"'5'!$R$17","v":0},{"$f":"'5'!$I$17","v":"11 081"},{"$f":"'5'!$J$17","v":8951},{"$f":"'5'!$L$17","v":744.61},{"$f":"'5'!$M$17","v":"12 000"},{"$f":"'5'!$O$17","v":"12 000"},{"$f":"'5'!$P$17","v":"12 000"},{"$f":"'5'!$Q$17","v":0},{"$f":"'5'!$W$17","v":0},{"$f":"'5'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$18","v":0},{"$f":"'5'!$R$18","v":0},{"$f":"'5'!$I$18","v":0},{"$f":"'5'!$J$18","v":"103% (548)"},{"$f":"'5'!$L$18","v":"14.6% (77)"},{"$f":"'5'!$M$18","v":"80% (438)"},{"$f":"'5'!$O$18","v":"80% (438)"},{"$f":"'5'!$P$18","v":"80% (460)"},{"$f":"'5'!$Q$18","v":0},{"$f":"'5'!$W$18","v":0},{"$f":"'5'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$19","v":0},{"$f":"'5'!$R$19","v":0},{"$f":"'5'!$I$19","v":0},{"$f":"'5'!$J$19","v":0},{"$f":"'5'!$L$19","v":0},{"$f":"'5'!$M$19","v":0},{"$f":"'5'!$O$19","v":0},{"$f":"'5'!$P$19","v":0},{"$f":"'5'!$Q$19","v":0},{"$f":"'5'!$W$19","v":0},{"$f":"'5'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$20","v":0},{"$f":"'5'!$R$20","v":0},{"$f":"'5'!$I$20","v":0},{"$f":"'5'!$J$20","v":0},{"$f":"'5'!$L$20","v":0},{"$f":"'5'!$M$20","v":0},{"$f":"'5'!$O$20","v":0},{"$f":"'5'!$P$20","v":0},{"$f":"'5'!$Q$20","v":0},{"$f":"'5'!$W$20","v":0},{"$f":"'5'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$21","v":0},{"$f":"'5'!$R$21","v":0},{"$f":"'5'!$I$21","v":0},{"$f":"'5'!$J$21","v":0},{"$f":"'5'!$L$21","v":0},{"$f":"'5'!$M$21","v":0},{"$f":"'5'!$O$21","v":0},{"$f":"'5'!$P$21","v":0},{"$f":"'5'!$Q$21","v":0},{"$f":"'5'!$W$21","v":0},{"$f":"'5'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$22","v":0},{"$f":"'5'!$R$22","v":0},{"$f":"'5'!$I$22","v":0},{"$f":"'5'!$J$22","v":0},{"$f":"'5'!$L$22","v":0},{"$f":"'5'!$M$22","v":0},{"$f":"'5'!$O$22","v":0},{"$f":"'5'!$P$22","v":0},{"$f":"'5'!$Q$22","v":0},{"$f":"'5'!$W$22","v":0},{"$f":"'5'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$23","v":0},{"$f":"'5'!$R$23","v":0},{"$f":"'5'!$I$23","v":0},{"$f":"'5'!$J$23","v":0},{"$f":"'5'!$L$23","v":0},{"$f":"'5'!$M$23","v":0},{"$f":"'5'!$O$23","v":0},{"$f":"'5'!$P$23","v":0},{"$f":"'5'!$Q$23","v":0},{"$f":"'5'!$W$23","v":0},{"$f":"'5'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$24","v":0},{"$f":"'5'!$R$24","v":0},{"$f":"'5'!$I$24","v":0},{"$f":"'5'!$J$24","v":0},{"$f":"'5'!$L$24","v":0},{"$f":"'5'!$M$24","v":0},{"$f":"'5'!$O$24","v":0},{"$f":"'5'!$P$24","v":0},{"$f":"'5'!$Q$24","v":0},{"$f":"'5'!$W$24","v":0},{"$f":"'5'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$25","v":0},{"$f":"'5'!$R$25","v":0},{"$f":"'5'!$I$25","v":0},{"$f":"'5'!$J$25","v":0},{"$f":"'5'!$L$25","v":0},{"$f":"'5'!$M$25","v":0},{"$f":"'5'!$O$25","v":0},{"$f":"'5'!$P$25","v":0},{"$f":"'5'!$Q$25","v":0},{"$f":"'5'!$W$25","v":0},{"$f":"'5'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$26","v":0},{"$f":"'5'!$R$26","v":0},{"$f":"'5'!$I$26","v":0},{"$f":"'5'!$J$26","v":0},{"$f":"'5'!$L$26","v":0},{"$f":"'5'!$M$26","v":0},{"$f":"'5'!$O$26","v":0},{"$f":"'5'!$P$26","v":0},{"$f":"'5'!$Q$26","v":0},{"$f":"'5'!$W$26","v":0},{"$f":"'5'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$27","v":0},{"$f":"'5'!$R$27","v":0},{"$f":"'5'!$I$27","v":0},{"$f":"'5'!$J$27","v":0},{"$f":"'5'!$L$27","v":0},{"$f":"'5'!$M$27","v":0},{"$f":"'5'!$O$27","v":0},{"$f":"'5'!$P$27","v":0},{"$f":"'5'!$Q$27","v":0},{"$f":"'5'!$W$27","v":0},{"$f":"'5'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$28","v":0},{"$f":"'5'!$R$28","v":0},{"$f":"'5'!$I$28","v":0},{"$f":"'5'!$J$28","v":0},{"$f":"'5'!$L$28","v":0},{"$f":"'5'!$M$28","v":0},{"$f":"'5'!$O$28","v":0},{"$f":"'5'!$P$28","v":0},{"$f":"'5'!$Q$28","v":0},{"$f":"'5'!$W$28","v":0},{"$f":"'5'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$29","v":0},{"$f":"'5'!$R$29","v":0},{"$f":"'5'!$I$29","v":0},{"$f":"'5'!$J$29","v":0},{"$f":"'5'!$L$29","v":0},{"$f":"'5'!$M$29","v":0},{"$f":"'5'!$O$29","v":0},{"$f":"'5'!$P$29","v":0},{"$f":"'5'!$Q$29","v":0},{"$f":"'5'!$W$29","v":0},{"$f":"'5'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$30","v":0},{"$f":"'5'!$R$30","v":0},{"$f":"'5'!$I$30","v":0},{"$f":"'5'!$J$30","v":0},{"$f":"'5'!$L$30","v":0},{"$f":"'5'!$M$30","v":0},{"$f":"'5'!$O$30","v":0},{"$f":"'5'!$P$30","v":0},{"$f":"'5'!$Q$30","v":0},{"$f":"'5'!$W$30","v":0},{"$f":"'5'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$31","v":0},{"$f":"'5'!$R$31","v":0},{"$f":"'5'!$I$31","v":0},{"$f":"'5'!$J$31","v":0},{"$f":"'5'!$L$31","v":0},{"$f":"'5'!$M$31","v":0},{"$f":"'5'!$O$31","v":0},{"$f":"'5'!$P$31","v":0},{"$f":"'5'!$Q$31","v":0},{"$f":"'5'!$W$31","v":0},{"$f":"'5'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$32","v":0},{"$f":"'5'!$R$32","v":0},{"$f":"'5'!$I$32","v":0},{"$f":"'5'!$J$32","v":0},{"$f":"'5'!$L$32","v":0},{"$f":"'5'!$M$32","v":0},{"$f":"'5'!$O$32","v":0},{"$f":"'5'!$P$32","v":0},{"$f":"'5'!$Q$32","v":0},{"$f":"'5'!$W$32","v":0},{"$f":"'5'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$33","v":0},{"$f":"'5'!$R$33","v":0},{"$f":"'5'!$I$33","v":0},{"$f":"'5'!$J$33","v":0},{"$f":"'5'!$L$33","v":0},{"$f":"'5'!$M$33","v":0},{"$f":"'5'!$O$33","v":0},{"$f":"'5'!$P$33","v":0},{"$f":"'5'!$Q$33","v":0},{"$f":"'5'!$W$33","v":0},{"$f":"'5'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$34","v":0},{"$f":"'5'!$R$34","v":0},{"$f":"'5'!$I$34","v":0},{"$f":"'5'!$J$34","v":0},{"$f":"'5'!$L$34","v":0},{"$f":"'5'!$M$34","v":0},{"$f":"'5'!$O$34","v":0},{"$f":"'5'!$P$34","v":0},{"$f":"'5'!$Q$34","v":0},{"$f":"'5'!$W$34","v":0},{"$f":"'5'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$35","v":0},{"$f":"'5'!$R$35","v":0},{"$f":"'5'!$I$35","v":0},{"$f":"'5'!$J$35","v":0},{"$f":"'5'!$L$35","v":0},{"$f":"'5'!$M$35","v":0},{"$f":"'5'!$O$35","v":0},{"$f":"'5'!$P$35","v":0},{"$f":"'5'!$Q$35","v":0},{"$f":"'5'!$W$35","v":0},{"$f":"'5'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$16","v":0},{"$f":"'6'!$R$16","v":0},{"$f":"'6'!$I$16","v":0},{"$f":"'6'!$J$16","v":0},{"$f":"'6'!$L$16","v":0},{"$f":"'6'!$M$16","v":0},{"$f":"'6'!$O$16","v":0},{"$f":"'6'!$P$16","v":0},{"$f":"'6'!$Q$16","v":0},{"$f":"'6'!$W$16","v":0},{"$f":"'6'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$17","v":0},{"$f":"'6'!$R$17","v":0},{"$f":"'6'!$I$17","v":"2 331 135"},{"$f":"'6'!$J$17","v":"2 312 381"},{"$f":"'6'!$L$17","v":"529 980"},{"$f":"'6'!$M$17","v":"2 140 550"},{"$f":"'6'!$O$17","v":"2 140 550"},{"$f":"'6'!$P$17","v":"2 140 550"},{"$f":"'6'!$Q$17","v":0},{"$f":"'6'!$W$17","v":0},{"$f":"'6'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$18","v":0},{"$f":"'6'!$R$18","v":0},{"$f":"'6'!$I$18","v":67},{"$f":"'6'!$J$18","v":54},{"$f":"'6'!$L$18","v":42},{"$f":"'6'!$M$18","v":0},{"$f":"'6'!$O$18","v":0},{"$f":"'6'!$P$18","v":0},{"$f":"'6'!$Q$18","v":0},{"$f":"'6'!$W$18","v":0},{"$f":"'6'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$19","v":0},{"$f":"'6'!$R$19","v":0},{"$f":"'6'!$I$19","v":0},{"$f":"'6'!$J$19","v":"83% (678)"},{"$f":"'6'!$L$19","v":"5.93% (48)"},{"$f":"'6'!$M$19","v":"80% (648)"},{"$f":"'6'!$O$19","v":"80% (648)"},{"$f":"'6'!$P$19","v":"80% (648)"},{"$f":"'6'!$Q$19","v":0},{"$f":"'6'!$W$19","v":0},{"$f":"'6'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$20","v":0},{"$f":"'6'!$R$20","v":0},{"$f":"'6'!$I$20","v":0},{"$f":"'6'!$J$20","v":0},{"$f":"'6'!$L$20","v":0},{"$f":"'6'!$M$20","v":0},{"$f":"'6'!$O$20","v":0},{"$f":"'6'!$P$20","v":0},{"$f":"'6'!$Q$20","v":0},{"$f":"'6'!$W$20","v":0},{"$f":"'6'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$21","v":0},{"$f":"'6'!$R$21","v":0},{"$f":"'6'!$I$21","v":0},{"$f":"'6'!$J$21","v":0},{"$f":"'6'!$L$21","v":0},{"$f":"'6'!$M$21","v":0},{"$f":"'6'!$O$21","v":0},{"$f":"'6'!$P$21","v":0},{"$f":"'6'!$Q$21","v":0},{"$f":"'6'!$W$21","v":0},{"$f":"'6'!$V$21","v":"Performance Indicator name change. Previously read as \"Percentage compliance with DOD formal training targets (number of learners on planned courses)\""}]
[null,null,null,null,null,{"$f":"'6'!$F$22","v":0},{"$f":"'6'!$R$22","v":0},{"$f":"'6'!$I$22","v":0},{"$f":"'6'!$J$22","v":0},{"$f":"'6'!$L$22","v":0},{"$f":"'6'!$M$22","v":0},{"$f":"'6'!$O$22","v":0},{"$f":"'6'!$P$22","v":0},{"$f":"'6'!$Q$22","v":0},{"$f":"'6'!$W$22","v":0},{"$f":"'6'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$23","v":0},{"$f":"'6'!$R$23","v":0},{"$f":"'6'!$I$23","v":0},{"$f":"'6'!$J$23","v":0},{"$f":"'6'!$L$23","v":0},{"$f":"'6'!$M$23","v":0},{"$f":"'6'!$O$23","v":0},{"$f":"'6'!$P$23","v":0},{"$f":"'6'!$Q$23","v":0},{"$f":"'6'!$W$23","v":0},{"$f":"'6'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$24","v":0},{"$f":"'6'!$R$24","v":0},{"$f":"'6'!$I$24","v":0},{"$f":"'6'!$J$24","v":0},{"$f":"'6'!$L$24","v":0},{"$f":"'6'!$M$24","v":0},{"$f":"'6'!$O$24","v":0},{"$f":"'6'!$P$24","v":0},{"$f":"'6'!$Q$24","v":0},{"$f":"'6'!$W$24","v":0},{"$f":"'6'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$25","v":0},{"$f":"'6'!$R$25","v":0},{"$f":"'6'!$I$25","v":0},{"$f":"'6'!$J$25","v":0},{"$f":"'6'!$L$25","v":0},{"$f":"'6'!$M$25","v":0},{"$f":"'6'!$O$25","v":0},{"$f":"'6'!$P$25","v":0},{"$f":"'6'!$Q$25","v":0},{"$f":"'6'!$W$25","v":0},{"$f":"'6'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$26","v":0},{"$f":"'6'!$R$26","v":0},{"$f":"'6'!$I$26","v":0},{"$f":"'6'!$J$26","v":0},{"$f":"'6'!$L$26","v":0},{"$f":"'6'!$M$26","v":0},{"$f":"'6'!$O$26","v":0},{"$f":"'6'!$P$26","v":0},{"$f":"'6'!$Q$26","v":0},{"$f":"'6'!$W$26","v":0},{"$f":"'6'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$27","v":0},{"$f":"'6'!$R$27","v":0},{"$f":"'6'!$I$27","v":0},{"$f":"'6'!$J$27","v":0},{"$f":"'6'!$L$27","v":0},{"$f":"'6'!$M$27","v":0},{"$f":"'6'!$O$27","v":0},{"$f":"'6'!$P$27","v":0},{"$f":"'6'!$Q$27","v":0},{"$f":"'6'!$W$27","v":0},{"$f":"'6'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$28","v":0},{"$f":"'6'!$R$28","v":0},{"$f":"'6'!$I$28","v":0},{"$f":"'6'!$J$28","v":0},{"$f":"'6'!$L$28","v":0},{"$f":"'6'!$M$28","v":0},{"$f":"'6'!$O$28","v":0},{"$f":"'6'!$P$28","v":0},{"$f":"'6'!$Q$28","v":0},{"$f":"'6'!$W$28","v":0},{"$f":"'6'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$29","v":0},{"$f":"'6'!$R$29","v":0},{"$f":"'6'!$I$29","v":0},{"$f":"'6'!$J$29","v":0},{"$f":"'6'!$L$29","v":0},{"$f":"'6'!$M$29","v":0},{"$f":"'6'!$O$29","v":0},{"$f":"'6'!$P$29","v":0},{"$f":"'6'!$Q$29","v":0},{"$f":"'6'!$W$29","v":0},{"$f":"'6'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$30","v":0},{"$f":"'6'!$R$30","v":0},{"$f":"'6'!$I$30","v":0},{"$f":"'6'!$J$30","v":0},{"$f":"'6'!$L$30","v":0},{"$f":"'6'!$M$30","v":0},{"$f":"'6'!$O$30","v":0},{"$f":"'6'!$P$30","v":0},{"$f":"'6'!$Q$30","v":0},{"$f":"'6'!$W$30","v":0},{"$f":"'6'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$31","v":0},{"$f":"'6'!$R$31","v":0},{"$f":"'6'!$I$31","v":0},{"$f":"'6'!$J$31","v":0},{"$f":"'6'!$L$31","v":0},{"$f":"'6'!$M$31","v":0},{"$f":"'6'!$O$31","v":0},{"$f":"'6'!$P$31","v":0},{"$f":"'6'!$Q$31","v":0},{"$f":"'6'!$W$31","v":0},{"$f":"'6'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$32","v":0},{"$f":"'6'!$R$32","v":0},{"$f":"'6'!$I$32","v":0},{"$f":"'6'!$J$32","v":0},{"$f":"'6'!$L$32","v":0},{"$f":"'6'!$M$32","v":0},{"$f":"'6'!$O$32","v":0},{"$f":"'6'!$P$32","v":0},{"$f":"'6'!$Q$32","v":0},{"$f":"'6'!$W$32","v":0},{"$f":"'6'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$33","v":0},{"$f":"'6'!$R$33","v":0},{"$f":"'6'!$I$33","v":0},{"$f":"'6'!$J$33","v":0},{"$f":"'6'!$L$33","v":0},{"$f":"'6'!$M$33","v":0},{"$f":"'6'!$O$33","v":0},{"$f":"'6'!$P$33","v":0},{"$f":"'6'!$Q$33","v":0},{"$f":"'6'!$W$33","v":0},{"$f":"'6'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$34","v":0},{"$f":"'6'!$R$34","v":0},{"$f":"'6'!$I$34","v":0},{"$f":"'6'!$J$34","v":0},{"$f":"'6'!$L$34","v":0},{"$f":"'6'!$M$34","v":0},{"$f":"'6'!$O$34","v":0},{"$f":"'6'!$P$34","v":0},{"$f":"'6'!$Q$34","v":0},{"$f":"'6'!$W$34","v":0},{"$f":"'6'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$35","v":0},{"$f":"'6'!$R$35","v":0},{"$f":"'6'!$I$35","v":0},{"$f":"'6'!$J$35","v":0},{"$f":"'6'!$L$35","v":0},{"$f":"'6'!$M$35","v":0},{"$f":"'6'!$O$35","v":0},{"$f":"'6'!$P$35","v":0},{"$f":"'6'!$Q$35","v":0},{"$f":"'6'!$W$35","v":0},{"$f":"'6'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$16","v":0},{"$f":"'7'!$R$16","v":0},{"$f":"'7'!$I$16","v":579},{"$f":"'7'!$J$16","v":868},{"$f":"'7'!$L$16","v":122},{"$f":"'7'!$M$16","v":448},{"$f":"'7'!$O$16","v":448},{"$f":"'7'!$P$16","v":448},{"$f":"'7'!$Q$16","v":0},{"$f":"'7'!$W$16","v":0},{"$f":"'7'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$17","v":0},{"$f":"'7'!$R$17","v":0},{"$f":"'7'!$I$17","v":0},{"$f":"'7'!$J$17","v":0},{"$f":"'7'!$L$17","v":0},{"$f":"'7'!$M$17","v":0},{"$f":"'7'!$O$17","v":0},{"$f":"'7'!$P$17","v":0},{"$f":"'7'!$Q$17","v":0},{"$f":"'7'!$W$17","v":0},{"$f":"'7'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$18","v":0},{"$f":"'7'!$R$18","v":0},{"$f":"'7'!$I$18","v":6124},{"$f":"'7'!$J$18","v":4744},{"$f":"'7'!$L$18","v":1683},{"$f":"'7'!$M$18","v":6500},{"$f":"'7'!$O$18","v":7000},{"$f":"'7'!$P$18","v":7500},{"$f":"'7'!$Q$18","v":0},{"$f":"'7'!$W$18","v":0},{"$f":"'7'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$19","v":0},{"$f":"'7'!$R$19","v":0},{"$f":"'7'!$I$19","v":1},{"$f":"'7'!$J$19","v":1},{"$f":"'7'!$L$19","v":1},{"$f":"'7'!$M$19","v":1},{"$f":"'7'!$O$19","v":1},{"$f":"'7'!$P$19","v":100},{"$f":"'7'!$Q$19","v":0},{"$f":"'7'!$W$19","v":0},{"$f":"'7'!$V$19","v":"Performance Indicator name change. Previously read as \"Percentage compliance with number of ordered commitments (external operations)\""}]
[null,null,null,null,null,{"$f":"'7'!$F$20","v":0},{"$f":"'7'!$R$20","v":0},{"$f":"'7'!$I$20","v":0},{"$f":"'7'!$J$20","v":0},{"$f":"'7'!$L$20","v":0},{"$f":"'7'!$M$20","v":0},{"$f":"'7'!$O$20","v":0},{"$f":"'7'!$P$20","v":0},{"$f":"'7'!$Q$20","v":0},{"$f":"'7'!$W$20","v":0},{"$f":"'7'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$21","v":0},{"$f":"'7'!$R$21","v":0},{"$f":"'7'!$I$21","v":0},{"$f":"'7'!$J$21","v":0},{"$f":"'7'!$L$21","v":0},{"$f":"'7'!$M$21","v":0},{"$f":"'7'!$O$21","v":0},{"$f":"'7'!$P$21","v":0},{"$f":"'7'!$Q$21","v":0},{"$f":"'7'!$W$21","v":0},{"$f":"'7'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$22","v":0},{"$f":"'7'!$R$22","v":0},{"$f":"'7'!$I$22","v":0},{"$f":"'7'!$J$22","v":0},{"$f":"'7'!$L$22","v":0},{"$f":"'7'!$M$22","v":0},{"$f":"'7'!$O$22","v":0},{"$f":"'7'!$P$22","v":0},{"$f":"'7'!$Q$22","v":0},{"$f":"'7'!$W$22","v":0},{"$f":"'7'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$23","v":0},{"$f":"'7'!$R$23","v":0},{"$f":"'7'!$I$23","v":0},{"$f":"'7'!$J$23","v":0},{"$f":"'7'!$L$23","v":0},{"$f":"'7'!$M$23","v":0},{"$f":"'7'!$O$23","v":0},{"$f":"'7'!$P$23","v":0},{"$f":"'7'!$Q$23","v":0},{"$f":"'7'!$W$23","v":0},{"$f":"'7'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$24","v":0},{"$f":"'7'!$R$24","v":0},{"$f":"'7'!$I$24","v":0},{"$f":"'7'!$J$24","v":0},{"$f":"'7'!$L$24","v":0},{"$f":"'7'!$M$24","v":0},{"$f":"'7'!$O$24","v":0},{"$f":"'7'!$P$24","v":0},{"$f":"'7'!$Q$24","v":0},{"$f":"'7'!$W$24","v":0},{"$f":"'7'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$25","v":0},{"$f":"'7'!$R$25","v":0},{"$f":"'7'!$I$25","v":0},{"$f":"'7'!$J$25","v":0},{"$f":"'7'!$L$25","v":0},{"$f":"'7'!$M$25","v":0},{"$f":"'7'!$O$25","v":0},{"$f":"'7'!$P$25","v":0},{"$f":"'7'!$Q$25","v":0},{"$f":"'7'!$W$25","v":0},{"$f":"'7'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$26","v":0},{"$f":"'7'!$R$26","v":0},{"$f":"'7'!$I$26","v":0},{"$f":"'7'!$J$26","v":0},{"$f":"'7'!$L$26","v":0},{"$f":"'7'!$M$26","v":0},{"$f":"'7'!$O$26","v":0},{"$f":"'7'!$P$26","v":0},{"$f":"'7'!$Q$26","v":0},{"$f":"'7'!$W$26","v":0},{"$f":"'7'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$27","v":0},{"$f":"'7'!$R$27","v":0},{"$f":"'7'!$I$27","v":0},{"$f":"'7'!$J$27","v":0},{"$f":"'7'!$L$27","v":0},{"$f":"'7'!$M$27","v":0},{"$f":"'7'!$O$27","v":0},{"$f":"'7'!$P$27","v":0},{"$f":"'7'!$Q$27","v":0},{"$f":"'7'!$W$27","v":0},{"$f":"'7'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$28","v":0},{"$f":"'7'!$R$28","v":0},{"$f":"'7'!$I$28","v":0},{"$f":"'7'!$J$28","v":0},{"$f":"'7'!$L$28","v":0},{"$f":"'7'!$M$28","v":0},{"$f":"'7'!$O$28","v":0},{"$f":"'7'!$P$28","v":0},{"$f":"'7'!$Q$28","v":0},{"$f":"'7'!$W$28","v":0},{"$f":"'7'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$29","v":0},{"$f":"'7'!$R$29","v":0},{"$f":"'7'!$I$29","v":0},{"$f":"'7'!$J$29","v":0},{"$f":"'7'!$L$29","v":0},{"$f":"'7'!$M$29","v":0},{"$f":"'7'!$O$29","v":0},{"$f":"'7'!$P$29","v":0},{"$f":"'7'!$Q$29","v":0},{"$f":"'7'!$W$29","v":0},{"$f":"'7'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$30","v":0},{"$f":"'7'!$R$30","v":0},{"$f":"'7'!$I$30","v":0},{"$f":"'7'!$J$30","v":0},{"$f":"'7'!$L$30","v":0},{"$f":"'7'!$M$30","v":0},{"$f":"'7'!$O$30","v":0},{"$f":"'7'!$P$30","v":0},{"$f":"'7'!$Q$30","v":0},{"$f":"'7'!$W$30","v":0},{"$f":"'7'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$31","v":0},{"$f":"'7'!$R$31","v":0},{"$f":"'7'!$I$31","v":0},{"$f":"'7'!$J$31","v":0},{"$f":"'7'!$L$31","v":0},{"$f":"'7'!$M$31","v":0},{"$f":"'7'!$O$31","v":0},{"$f":"'7'!$P$31","v":0},{"$f":"'7'!$Q$31","v":0},{"$f":"'7'!$W$31","v":0},{"$f":"'7'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$32","v":0},{"$f":"'7'!$R$32","v":0},{"$f":"'7'!$I$32","v":0},{"$f":"'7'!$J$32","v":0},{"$f":"'7'!$L$32","v":0},{"$f":"'7'!$M$32","v":0},{"$f":"'7'!$O$32","v":0},{"$f":"'7'!$P$32","v":0},{"$f":"'7'!$Q$32","v":0},{"$f":"'7'!$W$32","v":0},{"$f":"'7'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$33","v":0},{"$f":"'7'!$R$33","v":0},{"$f":"'7'!$I$33","v":0},{"$f":"'7'!$J$33","v":0},{"$f":"'7'!$L$33","v":0},{"$f":"'7'!$M$33","v":0},{"$f":"'7'!$O$33","v":0},{"$f":"'7'!$P$33","v":0},{"$f":"'7'!$Q$33","v":0},{"$f":"'7'!$W$33","v":0},{"$f":"'7'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$34","v":0},{"$f":"'7'!$R$34","v":0},{"$f":"'7'!$I$34","v":0},{"$f":"'7'!$J$34","v":0},{"$f":"'7'!$L$34","v":0},{"$f":"'7'!$M$34","v":0},{"$f":"'7'!$O$34","v":0},{"$f":"'7'!$P$34","v":0},{"$f":"'7'!$Q$34","v":0},{"$f":"'7'!$W$34","v":0},{"$f":"'7'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$35","v":0},{"$f":"'7'!$R$35","v":0},{"$f":"'7'!$I$35","v":0},{"$f":"'7'!$J$35","v":0},{"$f":"'7'!$L$35","v":0},{"$f":"'7'!$M$35","v":0},{"$f":"'7'!$O$35","v":0},{"$f":"'7'!$P$35","v":0},{"$f":"'7'!$Q$35","v":0},{"$f":"'7'!$W$35","v":0},{"$f":"'7'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$16","v":0},{"$f":"'8'!$R$16","v":0},{"$f":"'8'!$I$16","v":0},{"$f":"'8'!$J$16","v":0},{"$f":"'8'!$L$16","v":0},{"$f":"'8'!$M$16","v":0},{"$f":"'8'!$O$16","v":0},{"$f":"'8'!$P$16","v":0},{"$f":"'8'!$Q$16","v":0},{"$f":"'8'!$W$16","v":0},{"$f":"'8'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$17","v":0},{"$f":"'8'!$R$17","v":0},{"$f":"'8'!$I$17","v":0},{"$f":"'8'!$J$17","v":0},{"$f":"'8'!$L$17","v":0},{"$f":"'8'!$M$17","v":90},{"$f":"'8'!$O$17","v":90},{"$f":"'8'!$P$17","v":90},{"$f":"'8'!$Q$17","v":0},{"$f":"'8'!$W$17","v":0},{"$f":"'8'!$V$17","v":"New Indicator"}]
[null,null,null,null,null,{"$f":"'8'!$F$18","v":0},{"$f":"'8'!$R$18","v":0},{"$f":"'8'!$I$18","v":161.63},{"$f":"'8'!$J$18","v":70.91},{"$f":"'8'!$L$18","v":25},{"$f":"'8'!$M$18","v":99},{"$f":"'8'!$O$18","v":99},{"$f":"'8'!$P$18","v":99},{"$f":"'8'!$Q$18","v":0},{"$f":"'8'!$W$18","v":0},{"$f":"'8'!$V$18","v":"Performance Indicator name change. Previously read as \"Percentage procurement requests fully completed within 60 days\""}]
[null,null,null,null,null,{"$f":"'8'!$F$19","v":0},{"$f":"'8'!$R$19","v":0},{"$f":"'8'!$I$19","v":0},{"$f":"'8'!$J$19","v":0},{"$f":"'8'!$L$19","v":0},{"$f":"'8'!$M$19","v":0},{"$f":"'8'!$O$19","v":0},{"$f":"'8'!$P$19","v":0},{"$f":"'8'!$Q$19","v":0},{"$f":"'8'!$W$19","v":0},{"$f":"'8'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$20","v":0},{"$f":"'8'!$R$20","v":0},{"$f":"'8'!$I$20","v":0},{"$f":"'8'!$J$20","v":0},{"$f":"'8'!$L$20","v":0},{"$f":"'8'!$M$20","v":92.57},{"$f":"'8'!$O$20","v":97.57},{"$f":"'8'!$P$20","v":98.28},{"$f":"'8'!$Q$20","v":0},{"$f":"'8'!$W$20","v":0},{"$f":"'8'!$V$20","v":"New Indicator"}]
[null,null,null,null,null,{"$f":"'8'!$F$21","v":0},{"$f":"'8'!$R$21","v":0},{"$f":"'8'!$I$21","v":0},{"$f":"'8'!$J$21","v":0},{"$f":"'8'!$L$21","v":0},{"$f":"'8'!$M$21","v":0},{"$f":"'8'!$O$21","v":0},{"$f":"'8'!$P$21","v":0},{"$f":"'8'!$Q$21","v":0},{"$f":"'8'!$W$21","v":0},{"$f":"'8'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$22","v":0},{"$f":"'8'!$R$22","v":0},{"$f":"'8'!$I$22","v":0},{"$f":"'8'!$J$22","v":0},{"$f":"'8'!$L$22","v":0},{"$f":"'8'!$M$22","v":50},{"$f":"'8'!$O$22","v":50},{"$f":"'8'!$P$22","v":50},{"$f":"'8'!$Q$22","v":0},{"$f":"'8'!$W$22","v":0},{"$f":"'8'!$V$22","v":"New Performance Indicator. Previously read as \"Percentage criminal cases finalised (in-year)\""}]
[null,null,null,null,null,{"$f":"'8'!$F$23","v":0},{"$f":"'8'!$R$23","v":0},{"$f":"'8'!$I$23","v":0},{"$f":"'8'!$J$23","v":0},{"$f":"'8'!$L$23","v":0},{"$f":"'8'!$M$23","v":40},{"$f":"'8'!$O$23","v":40},{"$f":"'8'!$P$23","v":40},{"$f":"'8'!$Q$23","v":0},{"$f":"'8'!$W$23","v":0},{"$f":"'8'!$V$23","v":"New Performance Indicator. Previously read as \"Percentage reduction of criminal cases finalised (backlog)\""}]
[null,null,null,null,null,{"$f":"'8'!$F$24","v":0},{"$f":"'8'!$R$24","v":0},{"$f":"'8'!$I$24","v":227},{"$f":"'8'!$J$24","v":230},{"$f":"'8'!$L$24","v":66},{"$f":"'8'!$M$24","v":124},{"$f":"'8'!$O$24","v":124},{"$f":"'8'!$P$24","v":124},{"$f":"'8'!$Q$24","v":0},{"$f":"'8'!$W$24","v":0},{"$f":"'8'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$25","v":0},{"$f":"'8'!$R$25","v":0},{"$f":"'8'!$I$25","v":0},{"$f":"'8'!$J$25","v":112.5},{"$f":"'8'!$L$25","v":27.5},{"$f":"'8'!$M$25","v":100},{"$f":"'8'!$O$25","v":100},{"$f":"'8'!$P$25","v":100},{"$f":"'8'!$Q$25","v":0},{"$f":"'8'!$W$25","v":0},{"$f":"'8'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$26","v":0},{"$f":"'8'!$R$26","v":0},{"$f":"'8'!$I$26","v":0},{"$f":"'8'!$J$26","v":0},{"$f":"'8'!$L$26","v":0},{"$f":"'8'!$M$26","v":0},{"$f":"'8'!$O$26","v":0},{"$f":"'8'!$P$26","v":0},{"$f":"'8'!$Q$26","v":0},{"$f":"'8'!$W$26","v":0},{"$f":"'8'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$27","v":0},{"$f":"'8'!$R$27","v":0},{"$f":"'8'!$I$27","v":0},{"$f":"'8'!$J$27","v":0},{"$f":"'8'!$L$27","v":0},{"$f":"'8'!$M$27","v":0},{"$f":"'8'!$O$27","v":0},{"$f":"'8'!$P$27","v":0},{"$f":"'8'!$Q$27","v":0},{"$f":"'8'!$W$27","v":0},{"$f":"'8'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$28","v":0},{"$f":"'8'!$R$28","v":0},{"$f":"'8'!$I$28","v":0},{"$f":"'8'!$J$28","v":0},{"$f":"'8'!$L$28","v":0},{"$f":"'8'!$M$28","v":0},{"$f":"'8'!$O$28","v":0},{"$f":"'8'!$P$28","v":0},{"$f":"'8'!$Q$28","v":0},{"$f":"'8'!$W$28","v":0},{"$f":"'8'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$29","v":0},{"$f":"'8'!$R$29","v":0},{"$f":"'8'!$I$29","v":0},{"$f":"'8'!$J$29","v":0},{"$f":"'8'!$L$29","v":0},{"$f":"'8'!$M$29","v":0},{"$f":"'8'!$O$29","v":0},{"$f":"'8'!$P$29","v":0},{"$f":"'8'!$Q$29","v":0},{"$f":"'8'!$W$29","v":0},{"$f":"'8'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$30","v":0},{"$f":"'8'!$R$30","v":0},{"$f":"'8'!$I$30","v":0},{"$f":"'8'!$J$30","v":0},{"$f":"'8'!$L$30","v":0},{"$f":"'8'!$M$30","v":0},{"$f":"'8'!$O$30","v":0},{"$f":"'8'!$P$30","v":0},{"$f":"'8'!$Q$30","v":0},{"$f":"'8'!$W$30","v":0},{"$f":"'8'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$31","v":0},{"$f":"'8'!$R$31","v":0},{"$f":"'8'!$I$31","v":0},{"$f":"'8'!$J$31","v":0},{"$f":"'8'!$L$31","v":0},{"$f":"'8'!$M$31","v":0},{"$f":"'8'!$O$31","v":0},{"$f":"'8'!$P$31","v":0},{"$f":"'8'!$Q$31","v":0},{"$f":"'8'!$W$31","v":0},{"$f":"'8'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$32","v":0},{"$f":"'8'!$R$32","v":0},{"$f":"'8'!$I$32","v":0},{"$f":"'8'!$J$32","v":0},{"$f":"'8'!$L$32","v":0},{"$f":"'8'!$M$32","v":0},{"$f":"'8'!$O$32","v":0},{"$f":"'8'!$P$32","v":0},{"$f":"'8'!$Q$32","v":0},{"$f":"'8'!$W$32","v":0},{"$f":"'8'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$33","v":0},{"$f":"'8'!$R$33","v":0},{"$f":"'8'!$I$33","v":0},{"$f":"'8'!$J$33","v":0},{"$f":"'8'!$L$33","v":0},{"$f":"'8'!$M$33","v":0},{"$f":"'8'!$O$33","v":0},{"$f":"'8'!$P$33","v":0},{"$f":"'8'!$Q$33","v":0},{"$f":"'8'!$W$33","v":0},{"$f":"'8'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$34","v":0},{"$f":"'8'!$R$34","v":0},{"$f":"'8'!$I$34","v":0},{"$f":"'8'!$J$34","v":0},{"$f":"'8'!$L$34","v":0},{"$f":"'8'!$M$34","v":0},{"$f":"'8'!$O$34","v":0},{"$f":"'8'!$P$34","v":0},{"$f":"'8'!$Q$34","v":0},{"$f":"'8'!$W$34","v":0},{"$f":"'8'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$35","v":0},{"$f":"'8'!$R$35","v":0},{"$f":"'8'!$I$35","v":0},{"$f":"'8'!$J$35","v":0},{"$f":"'8'!$L$35","v":0},{"$f":"'8'!$M$35","v":0},{"$f":"'8'!$O$35","v":0},{"$f":"'8'!$P$35","v":0},{"$f":"'8'!$Q$35","v":0},{"$f":"'8'!$W$35","v":0},{"$f":"'8'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$16","v":0},{"$f":"'9'!$R$16","v":0},{"$f":"'9'!$I$16","v":0},{"$f":"'9'!$J$16","v":0},{"$f":"'9'!$L$16","v":0},{"$f":"'9'!$M$16","v":0},{"$f":"'9'!$O$16","v":0},{"$f":"'9'!$P$16","v":0},{"$f":"'9'!$Q$16","v":0},{"$f":"'9'!$W$16","v":0},{"$f":"'9'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$17","v":0},{"$f":"'9'!$R$17","v":0},{"$f":"'9'!$I$17","v":0},{"$f":"'9'!$J$17","v":0},{"$f":"'9'!$L$17","v":0},{"$f":"'9'!$M$17","v":0},{"$f":"'9'!$O$17","v":0},{"$f":"'9'!$P$17","v":0},{"$f":"'9'!$Q$17","v":0},{"$f":"'9'!$W$17","v":0},{"$f":"'9'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$18","v":0},{"$f":"'9'!$R$18","v":0},{"$f":"'9'!$I$18","v":0},{"$f":"'9'!$J$18","v":0},{"$f":"'9'!$L$18","v":0},{"$f":"'9'!$M$18","v":0},{"$f":"'9'!$O$18","v":0},{"$f":"'9'!$P$18","v":0},{"$f":"'9'!$Q$18","v":0},{"$f":"'9'!$W$18","v":0},{"$f":"'9'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$19","v":0},{"$f":"'9'!$R$19","v":0},{"$f":"'9'!$I$19","v":0},{"$f":"'9'!$J$19","v":0},{"$f":"'9'!$L$19","v":0},{"$f":"'9'!$M$19","v":0},{"$f":"'9'!$O$19","v":0},{"$f":"'9'!$P$19","v":0},{"$f":"'9'!$Q$19","v":0},{"$f":"'9'!$W$19","v":0},{"$f":"'9'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$20","v":0},{"$f":"'9'!$R$20","v":0},{"$f":"'9'!$I$20","v":0},{"$f":"'9'!$J$20","v":0},{"$f":"'9'!$L$20","v":0},{"$f":"'9'!$M$20","v":0},{"$f":"'9'!$O$20","v":0},{"$f":"'9'!$P$20","v":0},{"$f":"'9'!$Q$20","v":0},{"$f":"'9'!$W$20","v":0},{"$f":"'9'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$21","v":0},{"$f":"'9'!$R$21","v":0},{"$f":"'9'!$I$21","v":0},{"$f":"'9'!$J$21","v":0},{"$f":"'9'!$L$21","v":0},{"$f":"'9'!$M$21","v":0},{"$f":"'9'!$O$21","v":0},{"$f":"'9'!$P$21","v":0},{"$f":"'9'!$Q$21","v":0},{"$f":"'9'!$W$21","v":0},{"$f":"'9'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$22","v":0},{"$f":"'9'!$R$22","v":0},{"$f":"'9'!$I$22","v":0},{"$f":"'9'!$J$22","v":0},{"$f":"'9'!$L$22","v":0},{"$f":"'9'!$M$22","v":0},{"$f":"'9'!$O$22","v":0},{"$f":"'9'!$P$22","v":0},{"$f":"'9'!$Q$22","v":0},{"$f":"'9'!$W$22","v":0},{"$f":"'9'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$23","v":0},{"$f":"'9'!$R$23","v":0},{"$f":"'9'!$I$23","v":0},{"$f":"'9'!$J$23","v":0},{"$f":"'9'!$L$23","v":0},{"$f":"'9'!$M$23","v":0},{"$f":"'9'!$O$23","v":0},{"$f":"'9'!$P$23","v":0},{"$f":"'9'!$Q$23","v":0},{"$f":"'9'!$W$23","v":0},{"$f":"'9'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$24","v":0},{"$f":"'9'!$R$24","v":0},{"$f":"'9'!$I$24","v":0},{"$f":"'9'!$J$24","v":0},{"$f":"'9'!$L$24","v":0},{"$f":"'9'!$M$24","v":0},{"$f":"'9'!$O$24","v":0},{"$f":"'9'!$P$24","v":0},{"$f":"'9'!$Q$24","v":0},{"$f":"'9'!$W$24","v":0},{"$f":"'9'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$25","v":0},{"$f":"'9'!$R$25","v":0},{"$f":"'9'!$I$25","v":0},{"$f":"'9'!$J$25","v":0},{"$f":"'9'!$L$25","v":0},{"$f":"'9'!$M$25","v":0},{"$f":"'9'!$O$25","v":0},{"$f":"'9'!$P$25","v":0},{"$f":"'9'!$Q$25","v":0},{"$f":"'9'!$W$25","v":0},{"$f":"'9'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$26","v":0},{"$f":"'9'!$R$26","v":0},{"$f":"'9'!$I$26","v":0},{"$f":"'9'!$J$26","v":0},{"$f":"'9'!$L$26","v":0},{"$f":"'9'!$M$26","v":0},{"$f":"'9'!$O$26","v":0},{"$f":"'9'!$P$26","v":0},{"$f":"'9'!$Q$26","v":0},{"$f":"'9'!$W$26","v":0},{"$f":"'9'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$27","v":0},{"$f":"'9'!$R$27","v":0},{"$f":"'9'!$I$27","v":0},{"$f":"'9'!$J$27","v":0},{"$f":"'9'!$L$27","v":0},{"$f":"'9'!$M$27","v":0},{"$f":"'9'!$O$27","v":0},{"$f":"'9'!$P$27","v":0},{"$f":"'9'!$Q$27","v":0},{"$f":"'9'!$W$27","v":0},{"$f":"'9'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$28","v":0},{"$f":"'9'!$R$28","v":0},{"$f":"'9'!$I$28","v":0},{"$f":"'9'!$J$28","v":0},{"$f":"'9'!$L$28","v":0},{"$f":"'9'!$M$28","v":0},{"$f":"'9'!$O$28","v":0},{"$f":"'9'!$P$28","v":0},{"$f":"'9'!$Q$28","v":0},{"$f":"'9'!$W$28","v":0},{"$f":"'9'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$29","v":0},{"$f":"'9'!$R$29","v":0},{"$f":"'9'!$I$29","v":0},{"$f":"'9'!$J$29","v":0},{"$f":"'9'!$L$29","v":0},{"$f":"'9'!$M$29","v":0},{"$f":"'9'!$O$29","v":0},{"$f":"'9'!$P$29","v":0},{"$f":"'9'!$Q$29","v":0},{"$f":"'9'!$W$29","v":0},{"$f":"'9'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$30","v":0},{"$f":"'9'!$R$30","v":0},{"$f":"'9'!$I$30","v":0},{"$f":"'9'!$J$30","v":0},{"$f":"'9'!$L$30","v":0},{"$f":"'9'!$M$30","v":0},{"$f":"'9'!$O$30","v":0},{"$f":"'9'!$P$30","v":0},{"$f":"'9'!$Q$30","v":0},{"$f":"'9'!$W$30","v":0},{"$f":"'9'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$31","v":0},{"$f":"'9'!$R$31","v":0},{"$f":"'9'!$I$31","v":0},{"$f":"'9'!$J$31","v":0},{"$f":"'9'!$L$31","v":0},{"$f":"'9'!$M$31","v":0},{"$f":"'9'!$O$31","v":0},{"$f":"'9'!$P$31","v":0},{"$f":"'9'!$Q$31","v":0},{"$f":"'9'!$W$31","v":0},{"$f":"'9'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$32","v":0},{"$f":"'9'!$R$32","v":0},{"$f":"'9'!$I$32","v":0},{"$f":"'9'!$J$32","v":0},{"$f":"'9'!$L$32","v":0},{"$f":"'9'!$M$32","v":0},{"$f":"'9'!$O$32","v":0},{"$f":"'9'!$P$32","v":0},{"$f":"'9'!$Q$32","v":0},{"$f":"'9'!$W$32","v":0},{"$f":"'9'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$33","v":0},{"$f":"'9'!$R$33","v":0},{"$f":"'9'!$I$33","v":0},{"$f":"'9'!$J$33","v":0},{"$f":"'9'!$L$33","v":0},{"$f":"'9'!$M$33","v":0},{"$f":"'9'!$O$33","v":0},{"$f":"'9'!$P$33","v":0},{"$f":"'9'!$Q$33","v":0},{"$f":"'9'!$W$33","v":0},{"$f":"'9'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$34","v":0},{"$f":"'9'!$R$34","v":0},{"$f":"'9'!$I$34","v":0},{"$f":"'9'!$J$34","v":0},{"$f":"'9'!$L$34","v":0},{"$f":"'9'!$M$34","v":0},{"$f":"'9'!$O$34","v":0},{"$f":"'9'!$P$34","v":0},{"$f":"'9'!$Q$34","v":0},{"$f":"'9'!$W$34","v":0},{"$f":"'9'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$35","v":0},{"$f":"'9'!$R$35","v":0},{"$f":"'9'!$I$35","v":0},{"$f":"'9'!$J$35","v":0},{"$f":"'9'!$L$35","v":0},{"$f":"'9'!$M$35","v":0},{"$f":"'9'!$O$35","v":0},{"$f":"'9'!$P$35","v":0},{"$f":"'9'!$Q$35","v":0},{"$f":"'9'!$W$35","v":0},{"$f":"'9'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$16","v":0},{"$f":"'10'!$R$16","v":0},{"$f":"'10'!$I$16","v":0},{"$f":"'10'!$J$16","v":0},{"$f":"'10'!$L$16","v":0},{"$f":"'10'!$M$16","v":0},{"$f":"'10'!$O$16","v":0},{"$f":"'10'!$P$16","v":0},{"$f":"'10'!$Q$16","v":0},{"$f":"'10'!$W$16","v":0},{"$f":"'10'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$17","v":0},{"$f":"'10'!$R$17","v":0},{"$f":"'10'!$I$17","v":0},{"$f":"'10'!$J$17","v":0},{"$f":"'10'!$L$17","v":0},{"$f":"'10'!$M$17","v":0},{"$f":"'10'!$O$17","v":0},{"$f":"'10'!$P$17","v":0},{"$f":"'10'!$Q$17","v":0},{"$f":"'10'!$W$17","v":0},{"$f":"'10'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$18","v":0},{"$f":"'10'!$R$18","v":0},{"$f":"'10'!$I$18","v":0},{"$f":"'10'!$J$18","v":0},{"$f":"'10'!$L$18","v":0},{"$f":"'10'!$M$18","v":0},{"$f":"'10'!$O$18","v":0},{"$f":"'10'!$P$18","v":0},{"$f":"'10'!$Q$18","v":0},{"$f":"'10'!$W$18","v":0},{"$f":"'10'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$19","v":0},{"$f":"'10'!$R$19","v":0},{"$f":"'10'!$I$19","v":0},{"$f":"'10'!$J$19","v":0},{"$f":"'10'!$L$19","v":0},{"$f":"'10'!$M$19","v":0},{"$f":"'10'!$O$19","v":0},{"$f":"'10'!$P$19","v":0},{"$f":"'10'!$Q$19","v":0},{"$f":"'10'!$W$19","v":0},{"$f":"'10'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$20","v":0},{"$f":"'10'!$R$20","v":0},{"$f":"'10'!$I$20","v":0},{"$f":"'10'!$J$20","v":0},{"$f":"'10'!$L$20","v":0},{"$f":"'10'!$M$20","v":0},{"$f":"'10'!$O$20","v":0},{"$f":"'10'!$P$20","v":0},{"$f":"'10'!$Q$20","v":0},{"$f":"'10'!$W$20","v":0},{"$f":"'10'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$21","v":0},{"$f":"'10'!$R$21","v":0},{"$f":"'10'!$I$21","v":0},{"$f":"'10'!$J$21","v":0},{"$f":"'10'!$L$21","v":0},{"$f":"'10'!$M$21","v":0},{"$f":"'10'!$O$21","v":0},{"$f":"'10'!$P$21","v":0},{"$f":"'10'!$Q$21","v":0},{"$f":"'10'!$W$21","v":0},{"$f":"'10'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$22","v":0},{"$f":"'10'!$R$22","v":0},{"$f":"'10'!$I$22","v":0},{"$f":"'10'!$J$22","v":0},{"$f":"'10'!$L$22","v":0},{"$f":"'10'!$M$22","v":0},{"$f":"'10'!$O$22","v":0},{"$f":"'10'!$P$22","v":0},{"$f":"'10'!$Q$22","v":0},{"$f":"'10'!$W$22","v":0},{"$f":"'10'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$23","v":0},{"$f":"'10'!$R$23","v":0},{"$f":"'10'!$I$23","v":0},{"$f":"'10'!$J$23","v":0},{"$f":"'10'!$L$23","v":0},{"$f":"'10'!$M$23","v":0},{"$f":"'10'!$O$23","v":0},{"$f":"'10'!$P$23","v":0},{"$f":"'10'!$Q$23","v":0},{"$f":"'10'!$W$23","v":0},{"$f":"'10'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$24","v":0},{"$f":"'10'!$R$24","v":0},{"$f":"'10'!$I$24","v":0},{"$f":"'10'!$J$24","v":0},{"$f":"'10'!$L$24","v":0},{"$f":"'10'!$M$24","v":0},{"$f":"'10'!$O$24","v":0},{"$f":"'10'!$P$24","v":0},{"$f":"'10'!$Q$24","v":0},{"$f":"'10'!$W$24","v":0},{"$f":"'10'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$25","v":0},{"$f":"'10'!$R$25","v":0},{"$f":"'10'!$I$25","v":0},{"$f":"'10'!$J$25","v":0},{"$f":"'10'!$L$25","v":0},{"$f":"'10'!$M$25","v":0},{"$f":"'10'!$O$25","v":0},{"$f":"'10'!$P$25","v":0},{"$f":"'10'!$Q$25","v":0},{"$f":"'10'!$W$25","v":0},{"$f":"'10'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$26","v":0},{"$f":"'10'!$R$26","v":0},{"$f":"'10'!$I$26","v":0},{"$f":"'10'!$J$26","v":0},{"$f":"'10'!$L$26","v":0},{"$f":"'10'!$M$26","v":0},{"$f":"'10'!$O$26","v":0},{"$f":"'10'!$P$26","v":0},{"$f":"'10'!$Q$26","v":0},{"$f":"'10'!$W$26","v":0},{"$f":"'10'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$27","v":0},{"$f":"'10'!$R$27","v":0},{"$f":"'10'!$I$27","v":0},{"$f":"'10'!$J$27","v":0},{"$f":"'10'!$L$27","v":0},{"$f":"'10'!$M$27","v":0},{"$f":"'10'!$O$27","v":0},{"$f":"'10'!$P$27","v":0},{"$f":"'10'!$Q$27","v":0},{"$f":"'10'!$W$27","v":0},{"$f":"'10'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$28","v":0},{"$f":"'10'!$R$28","v":0},{"$f":"'10'!$I$28","v":0},{"$f":"'10'!$J$28","v":0},{"$f":"'10'!$L$28","v":0},{"$f":"'10'!$M$28","v":0},{"$f":"'10'!$O$28","v":0},{"$f":"'10'!$P$28","v":0},{"$f":"'10'!$Q$28","v":0},{"$f":"'10'!$W$28","v":0},{"$f":"'10'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$29","v":0},{"$f":"'10'!$R$29","v":0},{"$f":"'10'!$I$29","v":0},{"$f":"'10'!$J$29","v":0},{"$f":"'10'!$L$29","v":0},{"$f":"'10'!$M$29","v":0},{"$f":"'10'!$O$29","v":0},{"$f":"'10'!$P$29","v":0},{"$f":"'10'!$Q$29","v":0},{"$f":"'10'!$W$29","v":0},{"$f":"'10'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$30","v":0},{"$f":"'10'!$R$30","v":0},{"$f":"'10'!$I$30","v":0},{"$f":"'10'!$J$30","v":0},{"$f":"'10'!$L$30","v":0},{"$f":"'10'!$M$30","v":0},{"$f":"'10'!$O$30","v":0},{"$f":"'10'!$P$30","v":0},{"$f":"'10'!$Q$30","v":0},{"$f":"'10'!$W$30","v":0},{"$f":"'10'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$31","v":0},{"$f":"'10'!$R$31","v":0},{"$f":"'10'!$I$31","v":0},{"$f":"'10'!$J$31","v":0},{"$f":"'10'!$L$31","v":0},{"$f":"'10'!$M$31","v":0},{"$f":"'10'!$O$31","v":0},{"$f":"'10'!$P$31","v":0},{"$f":"'10'!$Q$31","v":0},{"$f":"'10'!$W$31","v":0},{"$f":"'10'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$32","v":0},{"$f":"'10'!$R$32","v":0},{"$f":"'10'!$I$32","v":0},{"$f":"'10'!$J$32","v":0},{"$f":"'10'!$L$32","v":0},{"$f":"'10'!$M$32","v":0},{"$f":"'10'!$O$32","v":0},{"$f":"'10'!$P$32","v":0},{"$f":"'10'!$Q$32","v":0},{"$f":"'10'!$W$32","v":0},{"$f":"'10'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$33","v":0},{"$f":"'10'!$R$33","v":0},{"$f":"'10'!$I$33","v":0},{"$f":"'10'!$J$33","v":0},{"$f":"'10'!$L$33","v":0},{"$f":"'10'!$M$33","v":0},{"$f":"'10'!$O$33","v":0},{"$f":"'10'!$P$33","v":0},{"$f":"'10'!$Q$33","v":0},{"$f":"'10'!$W$33","v":0},{"$f":"'10'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$34","v":0},{"$f":"'10'!$R$34","v":0},{"$f":"'10'!$I$34","v":0},{"$f":"'10'!$J$34","v":0},{"$f":"'10'!$L$34","v":0},{"$f":"'10'!$M$34","v":0},{"$f":"'10'!$O$34","v":0},{"$f":"'10'!$P$34","v":0},{"$f":"'10'!$Q$34","v":0},{"$f":"'10'!$W$34","v":0},{"$f":"'10'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$35","v":0},{"$f":"'10'!$R$35","v":0},{"$f":"'10'!$I$35","v":0},{"$f":"'10'!$J$35","v":0},{"$f":"'10'!$L$35","v":0},{"$f":"'10'!$M$35","v":0},{"$f":"'10'!$O$35","v":0},{"$f":"'10'!$P$35","v":0},{"$f":"'10'!$Q$35","v":0},{"$f":"'10'!$W$35","v":0},{"$f":"'10'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$16","v":0},{"$f":"'11'!$R$16","v":0},{"$f":"'11'!$I$16","v":0},{"$f":"'11'!$J$16","v":0},{"$f":"'11'!$L$16","v":0},{"$f":"'11'!$M$16","v":0},{"$f":"'11'!$O$16","v":0},{"$f":"'11'!$P$16","v":0},{"$f":"'11'!$Q$16","v":0},{"$f":"'11'!$W$16","v":0},{"$f":"'11'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$17","v":0},{"$f":"'11'!$R$17","v":0},{"$f":"'11'!$I$17","v":0},{"$f":"'11'!$J$17","v":0},{"$f":"'11'!$L$17","v":0},{"$f":"'11'!$M$17","v":0},{"$f":"'11'!$O$17","v":0},{"$f":"'11'!$P$17","v":0},{"$f":"'11'!$Q$17","v":0},{"$f":"'11'!$W$17","v":0},{"$f":"'11'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$18","v":0},{"$f":"'11'!$R$18","v":0},{"$f":"'11'!$I$18","v":0},{"$f":"'11'!$J$18","v":0},{"$f":"'11'!$L$18","v":0},{"$f":"'11'!$M$18","v":0},{"$f":"'11'!$O$18","v":0},{"$f":"'11'!$P$18","v":0},{"$f":"'11'!$Q$18","v":0},{"$f":"'11'!$W$18","v":0},{"$f":"'11'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$19","v":0},{"$f":"'11'!$R$19","v":0},{"$f":"'11'!$I$19","v":0},{"$f":"'11'!$J$19","v":0},{"$f":"'11'!$L$19","v":0},{"$f":"'11'!$M$19","v":0},{"$f":"'11'!$O$19","v":0},{"$f":"'11'!$P$19","v":0},{"$f":"'11'!$Q$19","v":0},{"$f":"'11'!$W$19","v":0},{"$f":"'11'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!$F$16","v":0},{"$f":"'12'!$R$16","v":0},{"$f":"'12'!$I$16","v":0},{"$f":"'12'!$J$16","v":0},{"$f":"'12'!$L$16","v":0},{"$f":"'12'!$M$16","v":0},{"$f":"'12'!$O$16","v":0},{"$f":"'12'!$P$16","v":0},{"$f":"'12'!$Q$16","v":0},{"$f":"'12'!$W$16","v":0},{"$f":"'12'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$17","v":0},{"$f":"'12'!$R$17","v":0},{"$f":"'12'!$I$17","v":0},{"$f":"'12'!$J$17","v":0},{"$f":"'12'!$L$17","v":0},{"$f":"'12'!$M$17","v":0},{"$f":"'12'!$O$17","v":0},{"$f":"'12'!$P$17","v":0},{"$f":"'12'!$Q$17","v":0},{"$f":"'12'!$W$17","v":0},{"$f":"'12'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$18","v":0},{"$f":"'12'!$R$18","v":0},{"$f":"'12'!$I$18","v":0},{"$f":"'12'!$J$18","v":0},{"$f":"'12'!$L$18","v":0},{"$f":"'12'!$M$18","v":0},{"$f":"'12'!$O$18","v":0},{"$f":"'12'!$P$18","v":0},{"$f":"'12'!$Q$18","v":0},{"$f":"'12'!$W$18","v":0},{"$f":"'12'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$19","v":0},{"$f":"'12'!$R$19","v":0},{"$f":"'12'!$I$19","v":0},{"$f":"'12'!$J$19","v":0},{"$f":"'12'!$L$19","v":0},{"$f":"'12'!$M$19","v":0},{"$f":"'12'!$O$19","v":0},{"$f":"'12'!$P$19","v":0},{"$f":"'12'!$Q$19","v":0},{"$f":"'12'!$W$19","v":0},{"$f":"'12'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!$F$16","v":0},{"$f":"'13'!$R$16","v":0},{"$f":"'13'!$I$16","v":0},{"$f":"'13'!$J$16","v":0},{"$f":"'13'!$L$16","v":0},{"$f":"'13'!$M$16","v":0},{"$f":"'13'!$O$16","v":0},{"$f":"'13'!$P$16","v":0},{"$f":"'13'!$Q$16","v":0},{"$f":"'13'!$W$16","v":0},{"$f":"'13'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$17","v":0},{"$f":"'13'!$R$17","v":0},{"$f":"'13'!$I$17","v":0},{"$f":"'13'!$J$17","v":0},{"$f":"'13'!$L$17","v":0},{"$f":"'13'!$M$17","v":0},{"$f":"'13'!$O$17","v":0},{"$f":"'13'!$P$17","v":0},{"$f":"'13'!$Q$17","v":0},{"$f":"'13'!$W$17","v":0},{"$f":"'13'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$18","v":0},{"$f":"'13'!$R$18","v":0},{"$f":"'13'!$I$18","v":0},{"$f":"'13'!$J$18","v":0},{"$f":"'13'!$L$18","v":0},{"$f":"'13'!$M$18","v":0},{"$f":"'13'!$O$18","v":0},{"$f":"'13'!$P$18","v":0},{"$f":"'13'!$Q$18","v":0},{"$f":"'13'!$W$18","v":0},{"$f":"'13'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$19","v":0},{"$f":"'13'!$R$19","v":0},{"$f":"'13'!$I$19","v":0},{"$f":"'13'!$J$19","v":0},{"$f":"'13'!$L$19","v":0},{"$f":"'13'!$M$19","v":0},{"$f":"'13'!$O$19","v":0},{"$f":"'13'!$P$19","v":0},{"$f":"'13'!$Q$19","v":0},{"$f":"'13'!$W$19","v":0},{"$f":"'13'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!$F$16","v":0},{"$f":"'14'!$R$16","v":0},{"$f":"'14'!$I$16","v":0},{"$f":"'14'!$J$16","v":0},{"$f":"'14'!$L$16","v":0},{"$f":"'14'!$M$16","v":0},{"$f":"'14'!$O$16","v":0},{"$f":"'14'!$P$16","v":0},{"$f":"'14'!$Q$16","v":0},{"$f":"'14'!$W$16","v":0},{"$f":"'14'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$17","v":0},{"$f":"'14'!$R$17","v":0},{"$f":"'14'!$I$17","v":0},{"$f":"'14'!$J$17","v":0},{"$f":"'14'!$L$17","v":0},{"$f":"'14'!$M$17","v":0},{"$f":"'14'!$O$17","v":0},{"$f":"'14'!$P$17","v":0},{"$f":"'14'!$Q$17","v":0},{"$f":"'14'!$W$17","v":0},{"$f":"'14'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$18","v":0},{"$f":"'14'!$R$18","v":0},{"$f":"'14'!$I$18","v":0},{"$f":"'14'!$J$18","v":0},{"$f":"'14'!$L$18","v":0},{"$f":"'14'!$M$18","v":0},{"$f":"'14'!$O$18","v":0},{"$f":"'14'!$P$18","v":0},{"$f":"'14'!$Q$18","v":0},{"$f":"'14'!$W$18","v":0},{"$f":"'14'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$19","v":0},{"$f":"'14'!$R$19","v":0},{"$f":"'14'!$I$19","v":0},{"$f":"'14'!$J$19","v":0},{"$f":"'14'!$L$19","v":0},{"$f":"'14'!$M$19","v":0},{"$f":"'14'!$O$19","v":0},{"$f":"'14'!$P$19","v":0},{"$f":"'14'!$Q$19","v":0},{"$f":"'14'!$W$19","v":0},{"$f":"'14'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!$F$16","v":0},{"$f":"'15'!$R$16","v":0},{"$f":"'15'!$I$16","v":0},{"$f":"'15'!$J$16","v":0},{"$f":"'15'!$L$16","v":0},{"$f":"'15'!$M$16","v":0},{"$f":"'15'!$O$16","v":0},{"$f":"'15'!$P$16","v":0},{"$f":"'15'!$Q$16","v":0},{"$f":"'15'!$W$16","v":0},{"$f":"'15'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$17","v":0},{"$f":"'15'!$R$17","v":0},{"$f":"'15'!$I$17","v":0},{"$f":"'15'!$J$17","v":0},{"$f":"'15'!$L$17","v":0},{"$f":"'15'!$M$17","v":0},{"$f":"'15'!$O$17","v":0},{"$f":"'15'!$P$17","v":0},{"$f":"'15'!$Q$17","v":0},{"$f":"'15'!$W$17","v":0},{"$f":"'15'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$18","v":0},{"$f":"'15'!$R$18","v":0},{"$f":"'15'!$I$18","v":0},{"$f":"'15'!$J$18","v":0},{"$f":"'15'!$L$18","v":0},{"$f":"'15'!$M$18","v":0},{"$f":"'15'!$O$18","v":0},{"$f":"'15'!$P$18","v":0},{"$f":"'15'!$Q$18","v":0},{"$f":"'15'!$W$18","v":0},{"$f":"'15'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$19","v":0},{"$f":"'15'!$R$19","v":0},{"$f":"'15'!$I$19","v":0},{"$f":"'15'!$J$19","v":0},{"$f":"'15'!$L$19","v":0},{"$f":"'15'!$M$19","v":0},{"$f":"'15'!$O$19","v":0},{"$f":"'15'!$P$19","v":0},{"$f":"'15'!$Q$19","v":0},{"$f":"'15'!$W$19","v":0},{"$f":"'15'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$16","v":0},{"$f":"Direct_charges!$R$16","v":0},{"$f":"Direct_charges!$I$16","v":0},{"$f":"Direct_charges!$J$16","v":0},{"$f":"Direct_charges!$L$16","v":0},{"$f":"Direct_charges!$M$16","v":0},{"$f":"Direct_charges!$O$16","v":0},{"$f":"Direct_charges!$P$16","v":0},{"$f":"Direct_charges!$Q$16","v":0},{"$f":"Direct_charges!$W$16","v":0},{"$f":"Direct_charges!$V$16","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$17","v":0},{"$f":"Direct_charges!$R$17","v":0},{"$f":"Direct_charges!$I$17","v":0},{"$f":"Direct_charges!$J$17","v":0},{"$f":"Direct_charges!$L$17","v":0},{"$f":"Direct_charges!$M$17","v":0},{"$f":"Direct_charges!$O$17","v":0},{"$f":"Direct_charges!$P$17","v":0},{"$f":"Direct_charges!$Q$17","v":0},{"$f":"Direct_charges!$W$17","v":0},{"$f":"Direct_charges!$V$17","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$18","v":0},{"$f":"Direct_charges!$R$18","v":0},{"$f":"Direct_charges!$I$18","v":0},{"$f":"Direct_charges!$J$18","v":0},{"$f":"Direct_charges!$L$18","v":0},{"$f":"Direct_charges!$M$18","v":0},{"$f":"Direct_charges!$O$18","v":0},{"$f":"Direct_charges!$P$18","v":0},{"$f":"Direct_charges!$Q$18","v":0},{"$f":"Direct_charges!$W$18","v":0},{"$f":"Direct_charges!$V$18","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$19","v":0},{"$f":"Direct_charges!$R$19","v":0},{"$f":"Direct_charges!$I$19","v":0},{"$f":"Direct_charges!$J$19","v":0},{"$f":"Direct_charges!$L$19","v":0},{"$f":"Direct_charges!$M$19","v":0},{"$f":"Direct_charges!$O$19","v":0},{"$f":"Direct_charges!$P$19","v":0},{"$f":"Direct_charges!$Q$19","v":0},{"$f":"Direct_charges!$W$19","v":0},{"$f":"Direct_charges!$V$19","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$20","v":0},{"$f":"Direct_charges!$R$20","v":0},{"$f":"Direct_charges!$I$20","v":0},{"$f":"Direct_charges!$J$20","v":0},{"$f":"Direct_charges!$L$20","v":0},{"$f":"Direct_charges!$M$20","v":0},{"$f":"Direct_charges!$O$20","v":0},{"$f":"Direct_charges!$P$20","v":0},{"$f":"Direct_charges!$Q$20","v":0},{"$f":"Direct_charges!$W$20","v":0},{"$f":"Direct_charges!$V$20","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$21","v":0},{"$f":"Direct_charges!$R$21","v":0},{"$f":"Direct_charges!$I$21","v":0},{"$f":"Direct_charges!$J$21","v":0},{"$f":"Direct_charges!$L$21","v":0},{"$f":"Direct_charges!$M$21","v":0},{"$f":"Direct_charges!$O$21","v":0},{"$f":"Direct_charges!$P$21","v":0},{"$f":"Direct_charges!$Q$21","v":0},{"$f":"Direct_charges!$W$21","v":0},{"$f":"Direct_charges!$V$21","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$22","v":0},{"$f":"Direct_charges!$R$22","v":0},{"$f":"Direct_charges!$I$22","v":0},{"$f":"Direct_charges!$J$22","v":0},{"$f":"Direct_charges!$L$22","v":0},{"$f":"Direct_charges!$M$22","v":0},{"$f":"Direct_charges!$O$22","v":0},{"$f":"Direct_charges!$P$22","v":0},{"$f":"Direct_charges!$Q$22","v":0},{"$f":"Direct_charges!$W$22","v":0},{"$f":"Direct_charges!$V$22","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$23","v":0},{"$f":"Direct_charges!$R$23","v":0},{"$f":"Direct_charges!$I$23","v":0},{"$f":"Direct_charges!$J$23","v":0},{"$f":"Direct_charges!$L$23","v":0},{"$f":"Direct_charges!$M$23","v":0},{"$f":"Direct_charges!$O$23","v":0},{"$f":"Direct_charges!$P$23","v":0},{"$f":"Direct_charges!$Q$23","v":0},{"$f":"Direct_charges!$W$23","v":0},{"$f":"Direct_charges!$V$23","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$24","v":0},{"$f":"Direct_charges!$R$24","v":0},{"$f":"Direct_charges!$I$24","v":0},{"$f":"Direct_charges!$J$24","v":0},{"$f":"Direct_charges!$L$24","v":0},{"$f":"Direct_charges!$M$24","v":0},{"$f":"Direct_charges!$O$24","v":0},{"$f":"Direct_charges!$P$24","v":0},{"$f":"Direct_charges!$Q$24","v":0},{"$f":"Direct_charges!$W$24","v":0},{"$f":"Direct_charges!$V$24","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$25","v":0},{"$f":"Direct_charges!$R$25","v":0},{"$f":"Direct_charges!$I$25","v":0},{"$f":"Direct_charges!$J$25","v":0},{"$f":"Direct_charges!$L$25","v":0},{"$f":"Direct_charges!$M$25","v":0},{"$f":"Direct_charges!$O$25","v":0},{"$f":"Direct_charges!$P$25","v":0},{"$f":"Direct_charges!$Q$25","v":0},{"$f":"Direct_charges!$W$25","v":0},{"$f":"Direct_charges!$V$25","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$26","v":0},{"$f":"Direct_charges!$R$26","v":0},{"$f":"Direct_charges!$I$26","v":0},{"$f":"Direct_charges!$J$26","v":0},{"$f":"Direct_charges!$L$26","v":0},{"$f":"Direct_charges!$M$26","v":0},{"$f":"Direct_charges!$O$26","v":0},{"$f":"Direct_charges!$P$26","v":0},{"$f":"Direct_charges!$Q$26","v":0},{"$f":"Direct_charges!$W$26","v":0},{"$f":"Direct_charges!$V$26","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$27","v":0},{"$f":"Direct_charges!$R$27","v":0},{"$f":"Direct_charges!$I$27","v":0},{"$f":"Direct_charges!$J$27","v":0},{"$f":"Direct_charges!$L$27","v":0},{"$f":"Direct_charges!$M$27","v":0},{"$f":"Direct_charges!$O$27","v":0},{"$f":"Direct_charges!$P$27","v":0},{"$f":"Direct_charges!$Q$27","v":0},{"$f":"Direct_charges!$W$27","v":0},{"$f":"Direct_charges!$V$27","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$28","v":0},{"$f":"Direct_charges!$R$28","v":0},{"$f":"Direct_charges!$I$28","v":0},{"$f":"Direct_charges!$J$28","v":0},{"$f":"Direct_charges!$L$28","v":0},{"$f":"Direct_charges!$M$28","v":0},{"$f":"Direct_charges!$O$28","v":0},{"$f":"Direct_charges!$P$28","v":0},{"$f":"Direct_charges!$Q$28","v":0},{"$f":"Direct_charges!$W$28","v":0},{"$f":"Direct_charges!$V$28","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$29","v":0},{"$f":"Direct_charges!$R$29","v":0},{"$f":"Direct_charges!$I$29","v":0},{"$f":"Direct_charges!$J$29","v":0},{"$f":"Direct_charges!$L$29","v":0},{"$f":"Direct_charges!$M$29","v":0},{"$f":"Direct_charges!$O$29","v":0},{"$f":"Direct_charges!$P$29","v":0},{"$f":"Direct_charges!$Q$29","v":0},{"$f":"Direct_charges!$W$29","v":0},{"$f":"Direct_charges!$V$29","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$30","v":0},{"$f":"Direct_charges!$R$30","v":0},{"$f":"Direct_charges!$I$30","v":0},{"$f":"Direct_charges!$J$30","v":0},{"$f":"Direct_charges!$L$30","v":0},{"$f":"Direct_charges!$M$30","v":0},{"$f":"Direct_charges!$O$30","v":0},{"$f":"Direct_charges!$P$30","v":0},{"$f":"Direct_charges!$Q$30","v":0},{"$f":"Direct_charges!$W$30","v":0},{"$f":"Direct_charges!$V$30","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$31","v":0},{"$f":"Direct_charges!$R$31","v":0},{"$f":"Direct_charges!$I$31","v":0},{"$f":"Direct_charges!$J$31","v":0},{"$f":"Direct_charges!$L$31","v":0},{"$f":"Direct_charges!$M$31","v":0},{"$f":"Direct_charges!$O$31","v":0},{"$f":"Direct_charges!$P$31","v":0},{"$f":"Direct_charges!$Q$31","v":0},{"$f":"Direct_charges!$W$31","v":0},{"$f":"Direct_charges!$V$31","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$32","v":0},{"$f":"Direct_charges!$R$32","v":0},{"$f":"Direct_charges!$I$32","v":0},{"$f":"Direct_charges!$J$32","v":0},{"$f":"Direct_charges!$L$32","v":0},{"$f":"Direct_charges!$M$32","v":0},{"$f":"Direct_charges!$O$32","v":0},{"$f":"Direct_charges!$P$32","v":0},{"$f":"Direct_charges!$Q$32","v":0},{"$f":"Direct_charges!$W$32","v":0},{"$f":"Direct_charges!$V$32","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$33","v":0},{"$f":"Direct_charges!$R$33","v":0},{"$f":"Direct_charges!$I$33","v":0},{"$f":"Direct_charges!$J$33","v":0},{"$f":"Direct_charges!$L$33","v":0},{"$f":"Direct_charges!$M$33","v":0},{"$f":"Direct_charges!$O$33","v":0},{"$f":"Direct_charges!$P$33","v":0},{"$f":"Direct_charges!$Q$33","v":0},{"$f":"Direct_charges!$W$33","v":0},{"$f":"Direct_charges!$V$33","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$34","v":0},{"$f":"Direct_charges!$R$34","v":0},{"$f":"Direct_charges!$I$34","v":0},{"$f":"Direct_charges!$J$34","v":0},{"$f":"Direct_charges!$L$34","v":0},{"$f":"Direct_charges!$M$34","v":0},{"$f":"Direct_charges!$O$34","v":0},{"$f":"Direct_charges!$P$34","v":0},{"$f":"Direct_charges!$Q$34","v":0},{"$f":"Direct_charges!$W$34","v":0},{"$f":"Direct_charges!$V$34","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$35","v":0},{"$f":"Direct_charges!$R$35","v":0},{"$f":"Direct_charges!$I$35","v":0},{"$f":"Direct_charges!$J$35","v":0},{"$f":"Direct_charges!$L$35","v":0},{"$f":"Direct_charges!$M$35","v":0},{"$f":"Direct_charges!$O$35","v":0},{"$f":"Direct_charges!$P$35","v":0},{"$f":"Direct_charges!$Q$35","v":0},{"$f":"Direct_charges!$W$35","v":0},{"$f":"Direct_charges!$V$35","v":0}]

{"sheet":"Reprioritisation","index":30,"n_rows":117,"n_cols":60,"rows_kept":117,"cut":false,"hidden":true,"merged":[[10,5,10,16],[10,17,10,27],[11,8,11,10],[11,14,11,16],[11,18,11,20],[11,25,11,27]]}
[]
[]
[]
[]
["Indi1"]
[1,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[1,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
[1]
[1,null,null,null,null,"Reprioritisation from: per programme and economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.05]
[1,null,null,null,null,"To",null,null,null,null,null,null,null,null,null,null,null,"From"]
[1,null,null,null,null,"Purpose1","Reason","Performance indicator","Projected increase to performance2",null,null,"Programme","Econ Classification","Division of revenue classification","R thousand",null,null,"Performance indicator","Projected decrease to performance",null,null,"Programme","Econ Classification","Division of revenue classification","Reason","R thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AQ15:AQ54)","v":3},{"$f":"COUNTA(AR15:AR54)","v":7},7,1]
[1,"To","From",{"$f":"COUNTA($F$14:$AB$113)","v":0},null,null,null,null,{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"},null,null,null,{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"},null,{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"},null,null,null,null,{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Direct_charges!$F$47=\"\",Summary!$B$4,Summary!$B$4+1)","v":8}]
[{"$f":"IF(COUNTA(G14:L14,O14:V14)-COUNTIF(G14:L14,\"0\")-COUNTIF(O14:V14,\"0\")<>0,1,0)","v":0},{"$f":"L14&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M14,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M14,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V14&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W14,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W14,$BA$14:$BA$38,0))))","v":"0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reason","Econ 1","Econ 2",null,null,null,"Current payments","Transfers and subsidies","Payments for capital assets","Payments for financial assets",null,null,null,null,null,"Compensation of employees",{"$f":"+$AQ$14&\" - \" &AQ15","v":"Current payments - Compensation of employees"},null,null,null,null,null,null,"Summary"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost pressure","Current payments",null,null,null,1,"Compensation of employees","Provinces and municipalities","Buildings and other fixed structures","Payments for financial assets",null,null,null,null,null,"Goods and services",{"$f":"+$AQ$14&\" - \" &AQ16","v":"Current payments - Goods and services"},null,null,null,null,null,null,{"$f":"IF(Summary!F31=0,\"\",Summary!F31)","v":"Administration"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New priority","Transfers and subsidies",null,null,null,2,"Goods and services","Departmental agencies and accounts","Machinery and equipment",null,null,null,null,null,null,"Interest and rent on land",{"$f":"+$AQ$14&\" - \" &AQ17","v":"Current payments - Interest and rent on land"},null,null,null,null,null,null,{"$f":"+IF(OR(BH15=Summary!$F$47,BH15=\"\"),\"\",IF(Summary!F32<>\"\",Summary!F32,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F32=\"\",\"\",Summary!F32))))","v":"Force Employment"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaling up of existing priority","Payments for capital assets",null,null,null,3,"Interest and rent on land","Higher education institutions","Heritage assets",null,null,null,null,null,null,"Provinces and municipalities",{"$f":"\"Current \"&$AR$14&\" - \" &AR15","v":"Current Transfers and subsidies - Provinces and municipalities"},null,null,null,null,null,null,{"$f":"+IF(OR(BH16=Summary!$F$47,BH16=\"\"),\"\",IF(Summary!F33<>\"\",Summary!F33,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F33=\"\",\"\",Summary!F33))))","v":"Landward Defence"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NDP",null,null,null,null,4,null,"Foreign governments and international organisations","Specialised military assets",null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"\"Current \"&$AR$14&\" - \" &AR16","v":"Current Transfers and subsidies - Departmental agencies and accounts"},null,null,null,null,null,null,{"$f":"+IF(OR(BH17=Summary!$F$47,BH17=\"\"),\"\",IF(Summary!F34<>\"\",Summary!F34,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F34=\"\",\"\",Summary!F34))))","v":"Air Defence"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PICC projects",null,null,null,null,5,null,"Public corporations and private enterprises","Biological assets",null,null,null,null,null,null,"Higher education institutions","Current Transfers and subsidies - Higher education institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH18=Summary!$F$47,BH18=\"\"),\"\",IF(Summary!F35<>\"\",Summary!F35,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F35=\"\",\"\",Summary!F35))))","v":"Maritime Defence"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Non-profit institutions","Land and sub-soil assets",null,null,null,null,null,null,"Foreign governments and international organisations","Current Transfers and subsidies - Foreign governments and international organisations",null,null,null,null,null,null,{"$f":"+IF(OR(BH19=Summary!$F$47,BH19=\"\"),\"\",IF(Summary!F36<>\"\",Summary!F36,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F36=\"\",\"\",Summary!F36))))","v":"Military Health Support"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Households","Software and other intangible assets",null,null,null,null,null,null,"Public corporations and private enterprises","Current Transfers and subsidies - Public corporations and private enterprises",null,null,null,null,null,null,{"$f":"+IF(OR(BH20=Summary!$F$47,BH20=\"\"),\"\",IF(Summary!F37<>\"\",Summary!F37,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F37=\"\",\"\",Summary!F37))))","v":"Defence Intelligence"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions","Current Transfers and subsidies - Non-profit institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH21=Summary!$F$47,BH21=\"\"),\"\",IF(Summary!F38<>\"\",Summary!F38,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F38=\"\",\"\",Summary!F38))))","v":"General Support"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households","Current Transfers and subsidies - Households",null,null,null,null,null,null,{"$f":"+IF(OR(BH22=Summary!$F$47,BH22=\"\"),\"\",IF(Summary!F39<>\"\",Summary!F39,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F39=\"\",\"\",Summary!F39))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provinces and municipalities",{"$f":"\"Capital \"&$AR$14&\" - \" &AR15","v":"Capital Transfers and subsidies - Provinces and municipalities"},null,null,null,null,null,null,{"$f":"+IF(OR(BH23=Summary!$F$47,BH23=\"\"),\"\",IF(Summary!F40<>\"\",Summary!F40,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F40=\"\",\"\",Summary!F40))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"\"Capital \"&$AR$14&\" - \" &AR16","v":"Capital Transfers and subsidies - Departmental agencies and accounts"},null,null,null,null,null,null,{"$f":"+IF(OR(BH24=Summary!$F$47,BH24=\"\"),\"\",IF(Summary!F41<>\"\",Summary!F41,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F41=\"\",\"\",Summary!F41))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher education institutions","Capital Transfers and subsidies - Higher education institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH25=Summary!$F$47,BH25=\"\"),\"\",IF(Summary!F42<>\"\",Summary!F42,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F42=\"\",\"\",Summary!F42))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreign governments and international organisations","Capital Transfers and subsidies - Foreign governments and international organisations",null,null,null,null,null,null,{"$f":"+IF(OR(BH26=Summary!$F$47,BH26=\"\"),\"\",IF(Summary!F43<>\"\",Summary!F43,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F43=\"\",\"\",Summary!F43))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public corporations and private enterprises","Capital Transfers and subsidies - Public corporations and private enterprises",null,null,null,null,null,null,{"$f":"+IF(OR(BH27=Summary!$F$47,BH27=\"\"),\"\",IF(Summary!F44<>\"\",Summary!F44,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F44=\"\",\"\",Summary!F44))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions","Capital Transfers and subsidies - Non-profit institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH28=Summary!$F$47,BH28=\"\"),\"\",IF(Summary!F45<>\"\",Summary!F45,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F45=\"\",\"\",Summary!F45))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households","Capital Transfers and subsidies - Households",null,null,null,null,null,null,{"$f":"+IF(OR(BH29=Summary!$F$47,BH29=\"\",Direct_charges!$F$47=\"\"),\"\",IF(Summary!F47<>\"\",Summary!F47,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F47=\"\",\"\",Summary!F47))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings and other fixed structures",{"$f":"+$AS$14&\" - \" &AS15","v":"Payments for capital assets - Buildings and other fixed structures"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery and equipment",{"$f":"+$AS$14&\" - \" &AS16","v":"Payments for capital assets - Machinery and equipment"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage assets","Payments for capital assets - Heritage assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised military assets","Payments for capital assets - Specialised military assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biological assets","Payments for capital assets - Biological assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and sub-soil assets","Payments for capital assets - Land and sub-soil assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Software and other intangible assets","Payments for capital assets - Software and other intangible assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for financial assets",{"$f":"+AT14","v":"Payments for financial assets"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L46&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M46,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M46,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V46&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W46,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W46,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[{"$f":"IF(COUNTA(G70:L70,O70:V70)-COUNTIF(G70:L70,\"0\")-COUNTIF(O70:V70,\"0\")<>0,1,0)","v":0},{"$f":"L70&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M70,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M70,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V70&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W70,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W70,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L90&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M90,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M90,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V90&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W90,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W90,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[{"$f":"IF(COUNTA(G100:L100,O100:V100)-COUNTIF(G100:L100,\"0\")-COUNTIF(O100:V100,\"0\")<>0,1,0)","v":0},{"$f":"L100&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M100,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M100,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V100&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W100,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W100,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L110&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M110,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M110,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V110&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W110,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W110,$BA$14:$BA$38,0))))","v":"0"}]
[0,{"$f":"L111&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M111,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M111,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V111&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W111,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W111,$BA$14:$BA$38,0))))","v":"0"}]
[1,{"$f":"L112&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M112,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M112,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V112&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W112,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W112,$BA$14:$BA$38,0))))","v":"0"}]
[1,{"$f":"L113&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M113,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M113,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V113&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W113,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W113,$BA$14:$BA$38,0))))","v":"0"}]
[{"$f":"IF(COUNTA(G114:L114,O114:V114)-COUNTIF(G114:L114,\"0\")-COUNTIF(O114:V114,\"0\")<>0,1,0)","v":0},null,null,null,null,"1. Overarching purpose, not line item detail per reprioritisation initiative.",null,null,null,null,null,null,null,null,{"$f":"SUM(O14:O113)","v":0},{"$f":"SUM(P14:P113)","v":0},{"$f":"SUM(Q14:Q113)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Z14:Z113)","v":0},{"$f":"SUM(AA14:AA113)","v":0},{"$f":"SUM(AB14:AB113)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PCreated=0,(COUNTIF(($Z$114:$AB$114),\"<>0\")+COUNTIF(($O$114:$Q$114),\"<>0\")),0)","v":0}]
[{"$f":"IF(COUNTA(G115:L115,O115:V115)-COUNTIF(G115:L115,\"0\")-COUNTIF(O115:V115,\"0\")<>0,1,0)","v":0},null,null,null,null,"2. Change should be null if the aim is to retain performance levels in the face of cost escalations."]
[{"$f":"IF(COUNTA(G116:L116,O116:V116)-COUNTIF(G116:L116,\"0\")-COUNTIF(O116:V116,\"0\")<>0,1,0)","v":0}]
[1]

{"sheet":"Personnel","index":31,"n_rows":695,"n_cols":46,"rows_kept":695,"cut":false,"hidden":false,"merged":[[661,6,662,7],[461,8,461,10],[501,8,501,10],[541,8,541,10],[581,8,581,10],[621,8,621,10],[661,8,661,10],[542,8,542,10],[502,8,502,10],[462,8,462,10],[662,8,662,10],[582,8,582,10],[622,8,622,10],[461,6,462,7],[501,6,502,7],[181,6,182,7],[9,6,10,7],[61,6,62,7],[101,6,102,7],[141,6,142,7],[221,6,222,7],[261,6,262,7],[301,6,302,7],[341,6,342,7],[221,8,221,10],[261,8,261,10],[301,8,301,10],[341,8,341,10],[342,8,342,10],[381,8,381,10],[262,8,262,10],[302,8,302,10],[222,8,222,10],[381,6,382,7],[581,11,581,14],[581,15,581,25],[582,11,582,14],[582,15,582,18],[582,19,582,22],[582,23,582,25],[621,11,621,14],[621,15,621,25],[502,11,502,14],[502,15,502,18],[502,19,502,22],[502,23,502,25],[421,6,422,7],[541,6,542,7],[581,6,582,7],[621,6,622,7],[622,11,622,14],[622,15,622,18],[622,19,622,22],[622,23,622,25],[382,19,382,22],[382,23,382,25],[422,8,422,10],[661,11,661,14],[661,15,661,25],[662,11,662,14],[662,15,662,18],[662,19,662,22],[662,23,662,25],[221,11,221,14],[221,15,221,25],[181,11,181,14],[181,15,181,25],[182,11,182,14],[341,11,341,14],[341,15,341,25],[342,11,342,14],[342,15,342,18],[342,19,342,22],[342,23,342,25],[302,11,302,14],[302,15,302,18],[501,15,501,25],[381,11,381,14],[381,15,381,25],[382,11,382,14],[382,15,382,18],[222,15,222,18],[222,19,222,22],[222,23,222,25],[541,11,541,14],[541,15,541,25],[542,11,542,14],[542,15,542,18],[382,8,382,10],[421,11,421,14],[421,15,421,25],[422,11,422,14],[422,15,422,18],[422,19,422,22],[422,23,422,25],[461,11,461,14],[461,15,461,25],[462,11,462,14],[462,15,462,18],[462,19,462,22],[462,23,462,25],[542,19,542,22],[542,23,542,25],[421,8,421,10],[501,11,501,14],[301,11,301,14],[301,15,301,25],[302,19,302,22],[302,23,302,25],[182,15,182,18],[182,19,182,22],[182,23,182,25],[142,8,142,10],[141,11,141,14],[141,15,141,25],[142,11,142,14],[142,15,142,18],[142,19,142,22],[142,23,142,25],[182,8,182,10],[141,8,141,10],[181,8,181,10],[261,11,261,14],[261,15,261,25],[262,11,262,14],[262,15,262,18],[262,19,262,22],[262,23,262,25],[222,11,222,14],[9,15,9,25],[9,11,9,14],[10,11,10,14],[10,15,10,18],[10,19,10,22],[10,23,10,25],[102,8,102,10],[101,11,101,14],[101,15,101,25],[102,11,102,14],[102,15,102,18],[102,19,102,22],[102,23,102,25],[10,8,10,10],[62,8,62,10],[61,11,61,14],[61,15,61,25],[62,11,62,14],[62,15,62,18],[62,19,62,22],[62,23,62,25],[9,8,9,10],[61,8,61,10],[101,8,101,10]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,null,{"$f":"+MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[1]
[null,null,null,null,null,"Detail of approved establishment and personnel numbers per programme"]
[1,null,null,null,null,null,{"$f":"MyYear0&\" as at 30 Sept 2016\"","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Programme","No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"IF(LEN(F13)>2,1,0)","v":1},null,null,null,1,{"$f":"+Summary!F31","v":"Administration"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":0},{"$f":"IFERROR(K13/I13,0)","v":0},{"$f":"+K87","v":0},{"$f":"L87","v":3906.4166667},{"$f":"+M87","v":0},{"$f":"IFERROR(O13/M13,0)","v":0},{"$f":"+O87","v":0},{"$f":"P87","v":3888},{"$f":"+Q87","v":0},{"$f":"IFERROR(S13/Q13,0)","v":0},{"$f":"+S87","v":0},{"$f":"T87","v":3984},{"$f":"+U87","v":0},{"$f":"IFERROR(W13/U13,0)","v":0},{"$f":"+W87","v":0},{"$f":"+X87","v":0},{"$f":"IFERROR(Z13/X13,0)","v":0},{"$f":"+Z87","v":0}]
[{"$f":"IF(LEN(F14)>2,1,0)","v":1},null,null,null,2,{"$f":"+Summary!F32","v":"Force Employment"},{"$f":"+G127","v":0},{"$f":"+H127","v":0},{"$f":"+I127","v":0},0,{"$f":"+K127","v":0},{"$f":"L127","v":2100.25},{"$f":"+M127","v":0},0,{"$f":"+O127","v":0},{"$f":"P127","v":2117},{"$f":"+Q127","v":0},0,{"$f":"+S127","v":0},{"$f":"T127","v":2119},{"$f":"+U127","v":0},0,{"$f":"+W127","v":0},{"$f":"+X127","v":0},0,{"$f":"+Z127","v":0}]
[1,null,null,null,3,{"$f":"+Summary!F33","v":"Landward Defence"},{"$f":"+G167","v":0},0,{"$f":"+I167","v":0},0,{"$f":"+K167","v":0},{"$f":"L167","v":41045.583333400005},{"$f":"+M167","v":0},0,{"$f":"+O167","v":0},{"$f":"P167","v":41521},{"$f":"+Q167","v":0},0,{"$f":"+S167","v":0},{"$f":"T167","v":41979},{"$f":"+U167","v":0},0,{"$f":"+W167","v":0},{"$f":"+X167","v":0},0,{"$f":"+Z167","v":0}]
[1,null,null,null,4,{"$f":"+Summary!F34","v":"Air Defence"},{"$f":"+G207","v":0},0,{"$f":"+I207","v":0},0,{"$f":"+K207","v":0},{"$f":"L207","v":10196.916666599998},{"$f":"+M207","v":0},0,{"$f":"+O207","v":0},{"$f":"P207","v":9785},{"$f":"+Q207","v":0},0,{"$f":"+S207","v":0},{"$f":"T207","v":9472},{"$f":"+U207","v":0},0,{"$f":"+W207","v":0},{"$f":"+X207","v":0},0,{"$f":"+Z207","v":0}]
[1,null,null,null,5,{"$f":"+Summary!F35","v":"Maritime Defence"},{"$f":"+G247","v":0},0,{"$f":"+I247","v":0},0,{"$f":"+K247","v":0},{"$f":"L247","v":7601.0833333},{"$f":"+M247","v":0},0,{"$f":"+O247","v":0},{"$f":"P247","v":7728},{"$f":"+Q247","v":0},0,{"$f":"+S247","v":0},{"$f":"T247","v":7927},{"$f":"+U247","v":0},0,{"$f":"+W247","v":0},{"$f":"+X247","v":0},0,{"$f":"+Z247","v":0}]
[1,null,null,null,6,{"$f":"+Summary!F36","v":"Military Health Support"},{"$f":"+G287","v":0},0,{"$f":"+I287","v":0},0,{"$f":"+K287","v":0},{"$f":"L287","v":8288.5},{"$f":"+M287","v":0},0,{"$f":"+O287","v":0},{"$f":"P287","v":8389},{"$f":"+Q287","v":0},0,{"$f":"+S287","v":0},{"$f":"T287","v":8504},{"$f":"+U287","v":0},0,{"$f":"+W287","v":0},{"$f":"+X287","v":0},0,{"$f":"+Z287","v":0}]
[1,null,null,null,7,{"$f":"+Summary!F37","v":"Defence Intelligence"},{"$f":"+G327","v":0},0,{"$f":"+I327","v":0},0,{"$f":"+K327","v":0},{"$f":"L327","v":955.99999990000015},{"$f":"+M327","v":0},0,{"$f":"+O327","v":0},{"$f":"P327","v":1021},{"$f":"+Q327","v":0},0,{"$f":"+S327","v":0},{"$f":"T327","v":1016},{"$f":"+U327","v":0},0,{"$f":"+W327","v":0},{"$f":"+X327","v":0},0,{"$f":"+Z327","v":0}]
[1,null,null,null,8,{"$f":"+Summary!F38","v":"General Support"},{"$f":"+G367","v":0},0,{"$f":"+I367","v":0},0,{"$f":"+K367","v":0},{"$f":"L367","v":5682.4166666000001},{"$f":"+M367","v":0},0,{"$f":"+O367","v":0},{"$f":"P367","v":5730},{"$f":"+Q367","v":0},0,{"$f":"+S367","v":0},{"$f":"T367","v":5745},{"$f":"+U367","v":0},0,{"$f":"+W367","v":0},{"$f":"+X367","v":0},0,{"$f":"+Z367","v":0}]
[0,null,null,null,9,{"$f":"+Summary!F39","v":0},{"$f":"+G407","v":0},0,{"$f":"+I407","v":0},0,{"$f":"+K407","v":0},{"$f":"L407","v":0},{"$f":"+M407","v":0},0,{"$f":"+O407","v":0},{"$f":"P407","v":0},{"$f":"+Q407","v":0},0,{"$f":"+S407","v":0},{"$f":"T407","v":0},{"$f":"+U407","v":0},0,{"$f":"+W407","v":0},{"$f":"+X407","v":0},0,{"$f":"+Z407","v":0}]
[0,null,null,null,10,{"$f":"+Summary!F40","v":0},{"$f":"+G447","v":0},0,{"$f":"+I447","v":0},0,{"$f":"+K447","v":0},{"$f":"L447","v":0},{"$f":"+M447","v":0},0,{"$f":"+O447","v":0},{"$f":"P447","v":0},{"$f":"+Q447","v":0},0,{"$f":"+S447","v":0},{"$f":"T447","v":0},{"$f":"+U447","v":0},0,{"$f":"+W447","v":0},{"$f":"+X447","v":0},0,{"$f":"+Z447","v":0}]
[0,null,null,null,11,{"$f":"+Summary!F41","v":0},{"$f":"+G487","v":0},0,{"$f":"+I487","v":0},0,{"$f":"+K487","v":0},{"$f":"L487","v":0},{"$f":"+M487","v":0},0,{"$f":"+O487","v":0},{"$f":"P487","v":0},{"$f":"+Q487","v":0},0,{"$f":"+S487","v":0},{"$f":"T487","v":0},{"$f":"+U487","v":0},0,{"$f":"+W487","v":0},{"$f":"+X487","v":0},0,{"$f":"+Z487","v":0}]
[0,null,null,null,12,{"$f":"+Summary!F42","v":0},{"$f":"+G527","v":0},0,{"$f":"+I527","v":0},0,{"$f":"+K527","v":0},{"$f":"L527","v":0},{"$f":"+M527","v":0},0,{"$f":"+O527","v":0},{"$f":"P527","v":0},{"$f":"+Q527","v":0},0,{"$f":"+S527","v":0},{"$f":"T527","v":0},{"$f":"+U527","v":0},0,{"$f":"+W527","v":0},{"$f":"+X527","v":0},0,{"$f":"+Z527","v":0}]
[0,null,null,null,13,{"$f":"+Summary!F43","v":0},{"$f":"+G567","v":0},0,{"$f":"+I567","v":0},0,{"$f":"+K567","v":0},{"$f":"L567","v":0},{"$f":"+M567","v":0},0,{"$f":"+O567","v":0},{"$f":"P567","v":0},{"$f":"+Q567","v":0},0,{"$f":"+S567","v":0},{"$f":"T567","v":0},{"$f":"+U567","v":0},0,{"$f":"+W567","v":0},{"$f":"+X567","v":0},0,{"$f":"+Z567","v":0}]
[0,null,null,null,14,{"$f":"+Summary!F44","v":0},{"$f":"+G607","v":0},0,{"$f":"+I607","v":0},0,{"$f":"+K607","v":0},{"$f":"L607","v":0},{"$f":"+M607","v":0},0,{"$f":"+O607","v":0},{"$f":"P607","v":0},{"$f":"+Q607","v":0},0,{"$f":"+S607","v":0},{"$f":"T607","v":0},{"$f":"+U607","v":0},0,{"$f":"+W607","v":0},{"$f":"+X607","v":0},0,{"$f":"+Z607","v":0}]
[0,null,null,null,15,{"$f":"+Summary!F45","v":0},{"$f":"+G647","v":0},0,{"$f":"+I647","v":0},0,{"$f":"+K647","v":0},{"$f":"L647","v":0},{"$f":"+M647","v":0},0,{"$f":"+O647","v":0},{"$f":"P647","v":0},{"$f":"+Q647","v":0},0,{"$f":"+S647","v":0},{"$f":"T647","v":0},{"$f":"+U647","v":0},0,{"$f":"+W647","v":0},{"$f":"+X647","v":0},0,{"$f":"+Z647","v":0}]
[1,null,null,null,16,"Direct charge against the National Revenue Fund",{"$f":"+G687","v":0},0,{"$f":"+I687","v":0},0,{"$f":"+K687","v":0},{"$f":"L687","v":0},{"$f":"+M687","v":0},0,{"$f":"+O687","v":0},{"$f":"P687","v":0},{"$f":"+Q687","v":0},0,{"$f":"+S687","v":0},{"$f":"T687","v":0},{"$f":"+U687","v":0},0,{"$f":"+W687","v":0},{"$f":"+X687","v":0},0,{"$f":"+Z687","v":0}]
[1,null,null,null,null,"Total",{"$f":"SUM(G13:G28)","v":0},0,{"$f":"SUM(I13:I28)","v":0},null,{"$f":"SUM(K13:K28)","v":0},{"$f":"SUM(L13:L28)","v":79777.166666499994},{"$f":"SUM(M13:M28)","v":0},null,{"$f":"SUM(O13:O28)","v":0},{"$f":"SUM(P13:P28)","v":80179},{"$f":"SUM(Q13:Q28)","v":0},null,{"$f":"SUM(S13:S28)","v":0},{"$f":"SUM(T13:T28)","v":80746},{"$f":"SUM(U13:U28)","v":0},null,{"$f":"SUM(W13:W28)","v":0},{"$f":"SUM(X13:X28)","v":0},null,{"$f":"SUM(Z13:Z28)","v":0}]
[1]
[]
[0]
[1]
[1]
[1,null,null,null,null,"Detail of approved establishment and personnel numbers according to salary level"]
[1,null,null,null,null,"Salary Level"]
[1,null,null,null,null,1,{"$f":"+G66+G106+G146+G186+G226+G266+G306+G346+G386+G426+G666","v":0},0,0,{"$f":"IFERROR(K37/I37,0)","v":0},{"$f":"+K66+K106+K146+K186+K226+K266+K306+K346+K386+K426+K666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,L$66:L$689)","v":1},{"$f":"+M66+M106+M146+M186+M226+M266+M306+M346+M386+M426+M666","v":0},{"$f":"IFERROR(O37/M37,0)","v":0},{"$f":"+O66+O106+O146+O186+O226+O266+O306+O346+O386+O426+O666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,P$66:P$689)","v":1},{"$f":"+Q66+Q106+Q146+Q186+Q226+Q266+Q306+Q346+Q386+Q426+Q666","v":0},{"$f":"IFERROR(S37/Q37,0)","v":0},{"$f":"+S66+S106+S146+S186+S226+S266+S306+S346+S386+S426+S666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,T$66:T$689)","v":1},{"$f":"+U66+U106+U146+U186+U226+U266+U306+U346+U386+U426+U666","v":0},{"$f":"IFERROR(W37/U37,0)","v":0},{"$f":"+W66+W106+W146+W186+W226+W266+W306+W346+W386+W426+W666","v":0},0,{"$f":"IFERROR(Z37/X37,0)","v":0},{"$f":"+Z66+Z106+Z146+Z186+Z226+Z266+Z306+Z346+Z386+Z426+Z666","v":0}]
[1,null,null,null,null,2,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,L$66:L$689)","v":2505},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,P$66:P$689)","v":2479},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,T$66:T$689)","v":2456},0,0,0,0,0,0]
[1,null,null,null,null,3,{"$f":"+G68+G108+G148+G188+G228+G268+G308+G348+G388+G428+G668","v":0},0,0,0,0,23182.416666699999,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F39,P$66:P$689)","v":23717},0,0,0,24165,0,0,0,0,0,0]
[1,null,null,null,null,4,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,L$66:L$689)","v":6617.0833332000002},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,P$66:P$689)","v":6808},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,T$66:T$689)","v":6992},0,0,0,0,0,0]
[1,null,null,null,null,5,0,0,0,0,0,12686.25,0,0,0,12829,0,0,0,13025,0,0,0,0,0,0]
[1,null,null,null,null,6,0,0,0,0,0,9442.5833333999981,0,0,0,9339,0,0,0,9284,0,0,0,0,0,0]
[1,null,null,null,null,7,0,0,0,0,0,9430.166666699999,0,0,0,9287,0,0,0,9190,0,0,0,0,0,0]
[1,null,null,null,null,8,0,0,0,0,0,5660.5833333999999,0,0,0,5608,0,0,0,5578,0,0,0,0,0,0]
[1,null,null,null,null,9,0,0,0,0,0,5789.25,0,0,0,5688,0,0,0,5611,0,0,0,0,0,0]
[1,null,null,null,null,10,0,0,0,0,0,2796.6666666000001,0,0,0,2768,0,0,0,2808,0,0,0,0,0,0]
[1,null,null,null,null,11,0,0,0,0,0,283.66666659999999,0,0,0,282,0,0,0,281,0,0,0,0,0,0]
[1,null,null,null,null,12,0,0,0,0,0,1024.0833333,0,0,0,1016,0,0,0,1002,0,0,0,0,0,0]
[1,null,null,null,null,13,0,0,0,0,0,271.91666659999999,0,0,0,269,0,0,0,267,0,0,0,0,0,0]
[1,null,null,null,null,14,0,0,0,0,0,62.5,0,0,0,64,0,0,0,62,0,0,0,0,0,0]
[1,null,null,null,null,15,0,0,0,0,0,15,0,0,0,15,0,0,0,15,0,0,0,0,0,0]
[1,null,null,null,null,16,0,0,0,0,0,5,0,0,0,5,0,0,0,5,0,0,0,0,0,0]
[1,null,null,null,null,"Other",{"$f":"+G82+G83+G84+G85+G122+G123+G124+G162+G163+G164+G202+G203+G204+G242+G243+G244++G125+G165+G205+G245+G285+G282+G283+G284+G322+G323+G324+G325+G365+G362+G363+G364+G405+G402+G403+G404+G442+G443+G444+G445+G682+G683+G684+G685","v":0},0,{"$f":"+I82+I83+I84+I85+I122+I123+I124+I162+I163+I164+I202+I203+I204+I242+I243+I244++I125+I165+I205+I245+I285+I282+I283+I284+I322+I323+I324+I325+I365+I362+I363+I364+I405+I402+I403+I404+I442+I443+I444+I445+I682+I683+I684+I685","v":0},0,{"$f":"+K82+K83+K84+K85+K122+K123+K124+K162+K163+K164+K202+K203+K204+K242+K243+K244++K125+K165+K205+K245+K285+K282+K283+K284+K322+K323+K324+K325+K365+K362+K363+K364+K405+K402+K403+K404+K442+K443+K444+K445+K682+K683+K684+K685","v":0},4,{"$f":"+M82+M83+M84+M85+M122+M123+M124+M162+M163+M164+M202+M203+M204+M242+M243+M244++M125+M165+M205+M245+M285+M282+M283+M284+M322+M323+M324+M325+M365+M362+M363+M364+M405+M402+M403+M404+M442+M443+M444+M445+M682+M683+M684+M685","v":0},0,{"$f":"+O82+O83+O84+O85+O122+O123+O124+O162+O163+O164+O202+O203+O204+O242+O243+O244++O125+O165+O205+O245+O285+O282+O283+O284+O322+O323+O324+O325+O365+O362+O363+O364+O405+O402+O403+O404+O442+O443+O444+O445+O682+O683+O684+O685","v":0},4,{"$f":"+Q82+Q83+Q84+Q85+Q122+Q123+Q124+Q162+Q163+Q164+Q202+Q203+Q204+Q242+Q243+Q244++Q125+Q165+Q205+Q245+Q285+Q282+Q283+Q284+Q322+Q323+Q324+Q325+Q365+Q362+Q363+Q364+Q405+Q402+Q403+Q404+Q442+Q443+Q444+Q445+Q682+Q683+Q684+Q685","v":0},0,{"$f":"+S82+S83+S84+S85+S122+S123+S124+S162+S163+S164+S202+S203+S204+S242+S243+S244++S125+S165+S205+S245+S285+S282+S283+S284+S322+S323+S324+S325+S365+S362+S363+S364+S405+S402+S403+S404+S442+S443+S444+S445+S682+S683+S684+S685","v":0},4,{"$f":"+U82+U83+U84+U85+U122+U123+U124+U162+U163+U164+U202+U203+U204+U242+U243+U244++U125+U165+U205+U245+U285+U282+U283+U284+U322+U323+U324+U325+U365+U362+U363+U364+U405+U402+U403+U404+U442+U443+U444+U445+U682+U683+U684+U685","v":0},0,{"$f":"+W82+W83+W84+W85+W122+W123+W124+W162+W163+W164+W202+W203+W204+W242+W243+W244++W125+W165+W205+W245+W285+W282+W283+W284+W322+W323+W324+W325+W365+W362+W363+W364+W405+W402+W403+W404+W442+W443+W444+W445+W682+W683+W684+W685","v":0},{"$f":"+X82+X83+X84+X85+X122+X123+X124+X162+X163+X164+X202+X203+X204+X242+X243+X244++X125+X165+X205+X245+X285+X282+X283+X284+X322+X323+X324+X325+X365+X362+X363+X364+X405+X402+X403+X404+X442+X443+X444+X445+X682+X683+X684+X685","v":0},0,{"$f":"+Z82+Z83+Z84+Z85+Z122+Z123+Z124+Z162+Z163+Z164+Z202+Z203+Z204+Z242+Z243+Z244++Z125+Z165+Z205+Z245+Z285+Z282+Z283+Z284+Z322+Z323+Z324+Z325+Z365+Z362+Z363+Z364+Z405+Z402+Z403+Z404+Z442+Z443+Z444+Z445+Z682+Z683+Z684+Z685","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G37:G53)","v":0},0,{"$f":"SUM(I37:I53)","v":0},null,{"$f":"SUM(K37:K53)","v":0},{"$f":"SUM(L37:L53)","v":79777.166666499994},{"$f":"SUM(M37:M53)","v":0},null,{"$f":"SUM(O37:O53)","v":0},{"$f":"SUM(P37:P53)","v":80179},{"$f":"SUM(Q37:Q53)","v":0},null,{"$f":"SUM(S37:S53)","v":0},{"$f":"SUM(T37:T53)","v":80746},{"$f":"SUM(U37:U53)","v":0},null,{"$f":"SUM(W37:W53)","v":0},{"$f":"SUM(X37:X53)","v":0},null,{"$f":"SUM(Z37:Z53)","v":0}]
[1]
[1]
[0]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B61))&B61","v":"019001"},1,0,null,null,{"$f":"+$F$13","v":"Administration"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A62","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A64","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A65","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K66/I66,0)","v":0},null,1,null,{"$f":"IFERROR(O66/M66,0)","v":0},null,1,null,{"$f":"IFERROR(S66/Q66,0)","v":0},null,1,null,{"$f":"IFERROR(W66/U66,0)","v":0},null,null,{"$f":"IFERROR(Z66/X66,0)","v":0}]
[{"$f":"A66","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K67/I67,0)","v":0},null,129.41666670000001,null,{"$f":"IFERROR(O67/M67,0)","v":0},null,128,null,{"$f":"IFERROR(S67/Q67,0)","v":0},null,127,null,{"$f":"IFERROR(W67/U67,0)","v":0},null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,190.25,null,0,null,192,null,0,null,191,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,145.75,null,0,null,145,null,0,null,144,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,330.41666670000001,null,0,null,335,null,0,null,325,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,659.83333330000005,null,0,null,644,null,0,null,641,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,612.16666669999995,null,0,null,610,null,0,null,618,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,514,null,0,null,508,null,0,null,507,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,335,null,0,null,334,null,0,null,354,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,400,null,0,null,400,null,0,null,482,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,46.5833333,null,0,null,47,null,0,null,50,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,400,null,0,null,400,null,0,null,400,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,96,null,0,null,96,null,0,null,96,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,29,null,0,null,31,null,0,null,31,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,8,null,0,null,8,null,0,null,8,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,5,null,0,null,5,null,0,null,5,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,4,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,{"$f":"IFERROR(Z83/X83,0)","v":0}]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A82","v":1}]
[1,null,null,null,null,"Total",{"$f":"SUM(G66:G85)","v":0},0,{"$f":"SUM(I66:I85)","v":0},null,{"$f":"SUM(K66:K85)","v":0},{"$f":"SUM(L66:L85)","v":3906.4166667},{"$f":"SUM(M66:M85)","v":0},null,{"$f":"SUM(O66:O85)","v":0},{"$f":"SUM(P66:P85)","v":3888},{"$f":"SUM(Q66:Q85)","v":0},null,{"$f":"SUM(S66:S85)","v":0},{"$f":"SUM(T66:T85)","v":3984},{"$f":"SUM(U66:U85)","v":0},null,{"$f":"SUM(W66:W85)","v":0},{"$f":"SUM(X66:X85)","v":0},null,{"$f":"SUM(Z66:Z85)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'1'!L$75+'1'!L$170","v":1741921},null,null,null,{"$f":"+'1'!$T$75+'1'!T$170","v":2052638},null,null,null,{"$f":"+'1'!$AB$75+'1'!AB$170","v":1826081},null,null,null,{"$f":"+'1'!$AK$75+'1'!AK$170","v":1862487},null,null,{"$f":"+'1'!$AT$75+'1'!AT$170","v":2004036.0053624674}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K88-K87","v":1741921},null,null,null,{"$f":"+O88-O87","v":2052638},null,null,null,{"$f":"+S88-S87","v":1826081},null,null,null,{"$f":"+W88-W87","v":1862487},null,null,{"$f":"+Z88-Z87","v":2004036.0053624674}]
[]
[]
[]
[]
[]
[]
[{"$f":"A89","v":1}]
[]
[]
[{"$f":"A96","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B101))&B101","v":"019002"},2,1,null,null,{"$f":"+$F$14","v":"Force Employment"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A102","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A104","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A105","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K106/I106,0)","v":0},null,0,null,{"$f":"IFERROR(O106/M106,0)","v":0},null,0,null,{"$f":"IFERROR(S106/Q106,0)","v":0},null,0,null,{"$f":"IFERROR(W106/U106,0)","v":0},null,null,{"$f":"IFERROR(Z106/X106,0)","v":0}]
[{"$f":"A106","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K107/I107,0)","v":0},null,160.25,null,0,null,164,null,0,null,161,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,221.83333329999999,null,0,null,226,null,0,null,228,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,114.75,null,0,null,115,null,0,null,116,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,301.58333329999999,null,0,null,304,null,0,null,305,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,291,null,0,null,294,null,0,null,296,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,305.25,null,0,null,306,null,0,null,307,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,218.66666670000001,null,0,null,220,null,0,null,221,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,254,null,0,null,256,null,0,null,255,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,142.75,null,0,null,142,null,0,null,141,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,15,null,0,null,15,null,0,null,15,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,56.1666667,null,0,null,56,null,0,null,55,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,13,null,0,null,13,null,0,null,13,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,5,null,0,null,5,null,0,null,5,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A121","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G106:G125)","v":0},0,{"$f":"SUM(I106:I125)","v":0},null,{"$f":"SUM(K106:K125)","v":0},{"$f":"SUM(L106:L125)","v":2100.25},{"$f":"SUM(M106:M125)","v":0},null,{"$f":"SUM(O106:O125)","v":0},{"$f":"SUM(P106:P125)","v":2117},{"$f":"SUM(Q106:Q125)","v":0},null,{"$f":"SUM(S106:S125)","v":0},{"$f":"SUM(T106:T125)","v":2119},{"$f":"SUM(U106:U125)","v":0},null,{"$f":"SUM(W106:W125)","v":0},{"$f":"SUM(X106:X125)","v":0},null,{"$f":"SUM(Z106:Z125)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'2'!L$75+'2'!L$170","v":1864170},null,null,null,{"$f":"+'2'!$T$75+'2'!T$170","v":1943263},null,null,null,{"$f":"+'2'!$AB$75+'2'!AB$170","v":2107120},null,null,null,{"$f":"+'2'!$AK$75+'2'!AK$170","v":2121672},null,null,{"$f":"+'2'!$AT$75+'2'!AT$170","v":2282919.0644387836}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K128-K127","v":1864170},null,null,null,{"$f":"+O128-O127","v":1943263},null,null,null,{"$f":"+S128-S127","v":2107120},null,null,null,{"$f":"+W128-W127","v":2121672},null,null,{"$f":"+Z128-Z127","v":2282919.0644387836}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A130","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B141))&B141","v":"019003"},3,2,null,null,{"$f":"+$F$15","v":"Landward Defence"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A142","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A144","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A145","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K146/I146,0)","v":0},null,0,null,{"$f":"IFERROR(O146/M146,0)","v":0},null,0,null,{"$f":"IFERROR(S146/Q146,0)","v":0},null,0,null,{"$f":"IFERROR(W146/U146,0)","v":0},null,null,{"$f":"IFERROR(Z146/X146,0)","v":0}]
[{"$f":"A146","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K147/I147,0)","v":0},null,942.75,null,{"$f":"IFERROR(O147/M147,0)","v":0},null,916,null,{"$f":"IFERROR(S147/Q147,0)","v":0},null,872,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,18298.416666699999,null,0,null,18753,null,0,null,19187,null,0,null,null,0,null,null,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[1,null,null,null,null,4,null,null,null,0,null,3417.0833333,null,0,null,3495,null,0,null,3575,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,6046.5833333,null,0,null,6145,null,0,null,6251,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,3749.9166667,null,0,null,3710,null,0,null,3664,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,3712.1666667,null,0,null,3674,null,0,null,3644,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,2335.3333333,null,0,null,2349,null,0,null,2371,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,1724,null,0,null,1685,null,0,null,1650,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,620.41666669999995,null,0,null,604,null,0,null,584,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,61.25,null,0,null,59,null,0,null,57,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,107.83333330000001,null,0,null,103,null,0,null,97,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,23.4166667,null,0,null,22,null,0,null,21,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,5.4166667000000004,null,0,null,5,null,0,null,5,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A161","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G146:G165)","v":0},0,{"$f":"SUM(I146:I165)","v":0},null,{"$f":"SUM(K146:K165)","v":0},{"$f":"SUM(L146:L165)","v":41045.583333400005},{"$f":"SUM(M146:M165)","v":0},null,{"$f":"SUM(O146:O165)","v":0},{"$f":"SUM(P146:P165)","v":41521},{"$f":"SUM(Q146:Q165)","v":0},null,{"$f":"SUM(S146:S165)","v":0},{"$f":"SUM(T146:T165)","v":41979},{"$f":"SUM(U146:U165)","v":0},null,{"$f":"SUM(W146:W165)","v":0},{"$f":"SUM(X146:X165)","v":0},null,{"$f":"SUM(Z146:Z165)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'3'!L$75+'3'!L$170","v":10648208},null,null,null,{"$f":"+'3'!$T$75+'3'!T$170","v":11445006},null,null,null,{"$f":"+'3'!$AB$75+'3'!AB$170","v":11340926},null,null,null,{"$f":"+'3'!$AK$75+'3'!AK$170","v":11846685},null,null,{"$f":"+'3'!$AT$75+'3'!AT$170","v":12747033.017780775}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K168-K167","v":10648208},null,null,null,{"$f":"+O168-O167","v":11445006},null,null,null,{"$f":"+S168-S167","v":11340926},null,null,null,{"$f":"+W168-W167","v":11846685},null,null,{"$f":"+Z168-Z167","v":12747033.017780775}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A170","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B181))&B181","v":"019004"},4,3,null,null,{"$f":"+$F$16","v":"Air Defence"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A182","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A184","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A185","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K186/I186,0)","v":0},null,0,null,{"$f":"IFERROR(O186/M186,0)","v":0},null,0,null,{"$f":"IFERROR(S186/Q186,0)","v":0},null,0,null,{"$f":"IFERROR(W186/U186,0)","v":0},null,null,{"$f":"IFERROR(Z186/X186,0)","v":0}]
[{"$f":"A186","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K187/I187,0)","v":0},null,508.83333329999999,null,{"$f":"IFERROR(O187/M187,0)","v":0},null,493,null,{"$f":"IFERROR(S187/Q187,0)","v":0},null,482,null,{"$f":"IFERROR(W187/U187,0)","v":0},null,null,{"$f":"IFERROR(Z187/X187,0)","v":0}]
[1,null,null,null,null,3,null,null,null,0,null,1436.5,null,0,null,1386,null,0,null,1313,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,249.83333329999999,null,0,null,243,null,0,null,240,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,2231.0833333,null,0,null,2159,null,0,null,2130,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,1917.6666667,null,0,null,1845,null,0,null,1810,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,1432.75,null,0,null,1363,null,0,null,1308,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,986.16666669999995,null,0,null,937,null,0,null,897,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,858.66666669999995,null,0,null,811,null,0,null,768,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,419.83333329999999,null,0,null,397,null,0,null,380,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,47.75,null,0,null,47,null,0,null,46,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,83.583333300000007,null,0,null,81,null,0,null,76,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,18.25,null,0,null,17,null,0,null,17,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,5,null,0,null,5,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A201","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G186:G205)","v":0},0,{"$f":"SUM(I186:I205)","v":0},null,{"$f":"SUM(K186:K205)","v":0},{"$f":"SUM(L186:L205)","v":10196.916666599998},{"$f":"SUM(M186:M205)","v":0},null,{"$f":"SUM(O186:O205)","v":0},{"$f":"SUM(P186:P205)","v":9785},{"$f":"SUM(Q186:Q205)","v":0},null,{"$f":"SUM(S186:S205)","v":0},{"$f":"SUM(T186:T205)","v":9472},{"$f":"SUM(U186:U205)","v":0},null,{"$f":"SUM(W186:W205)","v":0},{"$f":"SUM(X186:X205)","v":0},null,{"$f":"SUM(Z186:Z205)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'4'!L$75+'4'!L$170","v":3321093},null,null,null,{"$f":"+'4'!$T$75+'4'!T$170","v":3552666},null,null,null,{"$f":"+'4'!$AB$75+'4'!AB$170","v":3326786},null,null,null,{"$f":"+'4'!$AK$75+'4'!AK$170","v":3341452},null,null,{"$f":"+'4'!$AT$75+'4'!AT$170","v":3595402.34009173}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K208-K207","v":3321093},null,null,null,{"$f":"+O208-O207","v":3552666},null,null,null,{"$f":"+S208-S207","v":3326786},null,null,null,{"$f":"+W208-W207","v":3341452},null,null,{"$f":"+Z208-Z207","v":3595402.34009173}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A210","v":1}]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B221))&B221","v":"019005"},5,4,null,null,{"$f":"+$F$17","v":"Maritime Defence"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A222","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A224","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A225","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K226/I226,0)","v":0},null,0,null,{"$f":"IFERROR(O226/M226,0)","v":0},null,0,null,{"$f":"IFERROR(S226/Q226,0)","v":0},null,0,null,{"$f":"IFERROR(W226/U226,0)","v":0},null,null,{"$f":"IFERROR(Z226/X226,0)","v":0}]
[{"$f":"A226","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K227/I227,0)","v":0},null,342.75,null,{"$f":"IFERROR(O227/M227,0)","v":0},null,347,null,{"$f":"IFERROR(S227/Q227,0)","v":0},null,373,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,646.83333330000005,null,0,null,686,null,0,null,701,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,1946.5833333,null,0,null,2045,null,0,null,2135,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,1360.4166667,null,0,null,1416,null,0,null,1482,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,1121.6666667,null,0,null,1140,null,0,null,1174,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,1000.25,null,0,null,981,null,0,null,989,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,483.16666670000001,null,0,null,459,null,0,null,451,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,434.08333329999999,null,0,null,398,null,0,null,374,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,164.08333329999999,null,0,null,160,null,0,null,159,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,21.5,null,0,null,21,null,0,null,20,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,62.4166667,null,0,null,58,null,0,null,54,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,12.3333333,null,0,null,12,null,0,null,11,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,4,null,0,null,4,null,0,null,3,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A241","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G226:G245)","v":0},0,{"$f":"SUM(I226:I245)","v":0},null,{"$f":"SUM(K226:K245)","v":0},{"$f":"SUM(L226:L245)","v":7601.0833333},{"$f":"SUM(M226:M245)","v":0},null,{"$f":"SUM(O226:O245)","v":0},{"$f":"SUM(P226:P245)","v":7728},{"$f":"SUM(Q226:Q245)","v":0},null,{"$f":"SUM(S226:S245)","v":0},{"$f":"SUM(T226:T245)","v":7927},{"$f":"SUM(U226:U245)","v":0},null,{"$f":"SUM(W226:W245)","v":0},{"$f":"SUM(X226:X245)","v":0},null,{"$f":"SUM(Z226:Z245)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'5'!L$75+'5'!L$170","v":2109674},null,null,null,{"$f":"+'5'!$T$75+'5'!T$170","v":2293953},null,null,null,{"$f":"+'5'!$AB$75+'5'!AB$170","v":2213552},null,null,null,{"$f":"+'5'!$AK$75+'5'!AK$170","v":2277163},null,null,{"$f":"+'5'!$AT$75+'5'!AT$170","v":2450227.3798846449}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K248-K247","v":2109674},null,null,null,{"$f":"+O248-O247","v":2293953},null,null,null,{"$f":"+S248-S247","v":2213552},null,null,null,{"$f":"+W248-W247","v":2277163},null,null,{"$f":"+Z248-Z247","v":2450227.3798846449}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A250","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B261))&B261","v":"019006"},6,5,null,null,{"$f":"+$F$18","v":"Military Health Support"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A262","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A264","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A265","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K266/I266,0)","v":0},null,0,null,{"$f":"IFERROR(O266/M266,0)","v":0},null,0,null,{"$f":"IFERROR(S266/Q266,0)","v":0},null,0,null,{"$f":"IFERROR(W266/U266,0)","v":0},null,null,{"$f":"IFERROR(Z266/X266,0)","v":0}]
[{"$f":"A266","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K267/I267,0)","v":0},null,267,null,{"$f":"IFERROR(O267/M267,0)","v":0},null,267,null,{"$f":"IFERROR(S267/Q267,0)","v":0},null,267,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,1264.1666667,null,0,null,1326,null,0,null,1391,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,306.5,null,0,null,321,null,0,null,337,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,1429.75,null,0,null,1473,null,0,null,1538,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,752.08333330000005,null,0,null,746,null,0,null,741,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,1460.25,null,0,null,1440,null,0,null,1413,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,535,null,0,null,530,null,0,null,528,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,1354.75,null,0,null,1359,null,0,null,1362,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,605.5,null,0,null,612,null,0,null,612,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,44.25,null,0,null,45,null,0,null,45,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,186.25,null,0,null,187,null,0,null,188,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,76,null,0,null,76,null,0,null,75,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,6,null,0,null,6,null,0,null,6,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A281","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[{"$f":"A286","v":1},null,null,null,null,"Total",{"$f":"SUM(G266:G285)","v":0},0,{"$f":"SUM(I266:I285)","v":0},null,{"$f":"SUM(K266:K285)","v":0},{"$f":"SUM(L266:L285)","v":8288.5},{"$f":"SUM(M266:M285)","v":0},null,{"$f":"SUM(O266:O285)","v":0},{"$f":"SUM(P266:P285)","v":8389},{"$f":"SUM(Q266:Q285)","v":0},null,{"$f":"SUM(S266:S285)","v":0},{"$f":"SUM(T266:T285)","v":8504},{"$f":"SUM(U266:U285)","v":0},null,{"$f":"SUM(W266:W285)","v":0},{"$f":"SUM(X266:X285)","v":0},null,{"$f":"SUM(Z266:Z285)","v":0}]
[{"$f":"A287","v":1},null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'6'!L$75+'6'!L$170","v":3114661},null,null,null,{"$f":"+'6'!$T$75+'6'!T$170","v":3388064},null,null,null,{"$f":"+'6'!$AB$75+'6'!AB$170","v":3277455},null,null,null,{"$f":"+'6'!$AK$75+'6'!AK$170","v":3322375},null,null,{"$f":"+'6'!$AT$75+'6'!AT$170","v":3574875.4881597175}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K288-K287","v":3114661},null,null,null,{"$f":"+O288-O287","v":3388064},null,null,null,{"$f":"+S288-S287","v":3277455},null,null,null,{"$f":"+W288-W287","v":3322375},null,null,{"$f":"+Z288-Z287","v":3574875.4881597175}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A290","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B301))&B301","v":"019007"},7,6,null,null,{"$f":"+$F$19","v":"Defence Intelligence"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A302","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A304","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A305","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K306/I306,0)","v":0},null,0,null,{"$f":"IFERROR(O306/M306,0)","v":0},null,0,null,{"$f":"IFERROR(S306/Q306,0)","v":0},null,0,null,{"$f":"IFERROR(W306/U306,0)","v":0},null,null,{"$f":"IFERROR(Z306/X306,0)","v":0}]
[{"$f":"A306","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K307/I307,0)","v":0},null,26.6666667,null,{"$f":"IFERROR(O307/M307,0)","v":0},null,30,null,{"$f":"IFERROR(S307/Q307,0)","v":0},null,29,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,73.75,null,0,null,81,null,0,null,81,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,32.0833333,null,0,null,36,null,0,null,36,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,85.75,null,0,null,94,null,0,null,94,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,60.75,null,0,null,65,null,0,null,65,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,88.833333300000007,null,0,null,95,null,0,null,94,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,172,null,0,null,187,null,0,null,187,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,195.91666670000001,null,0,null,206,null,0,null,205,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,148.83333329999999,null,0,null,155,null,0,null,153,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,17.0833333,null,0,null,17,null,0,null,17,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,37.25,null,0,null,38,null,0,null,38,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,12.0833333,null,0,null,12,null,0,null,12,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,4,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A321","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G306:G325)","v":0},0,{"$f":"SUM(I306:I325)","v":0},null,{"$f":"SUM(K306:K325)","v":0},{"$f":"SUM(L306:L325)","v":955.99999990000015},{"$f":"SUM(M306:M325)","v":0},null,{"$f":"SUM(O306:O325)","v":0},{"$f":"SUM(P306:P325)","v":1021},{"$f":"SUM(Q306:Q325)","v":0},null,{"$f":"SUM(S306:S325)","v":0},{"$f":"SUM(T306:T325)","v":1016},{"$f":"SUM(U306:U325)","v":0},null,{"$f":"SUM(W306:W325)","v":0},{"$f":"SUM(X306:X325)","v":0},null,{"$f":"SUM(Z306:Z325)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'7'!L$75+'7'!L$170","v":349496},null,null,null,{"$f":"+'7'!$T$75+'7'!T$170","v":404891},null,null,null,{"$f":"+'7'!$AB$75+'7'!AB$170","v":413116},null,null,null,{"$f":"+'7'!$AK$75+'7'!AK$170","v":415048},null,null,{"$f":"+'7'!$AT$75+'7'!AT$170","v":446591.64652085159}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K328-K327","v":349496},null,null,null,{"$f":"+O328-O327","v":404891},null,null,null,{"$f":"+S328-S327","v":413116},null,null,null,{"$f":"+W328-W327","v":415048},null,null,{"$f":"+Z328-Z327","v":446591.64652085159}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A330","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B341))&B341","v":"019008"},8,7,null,null,{"$f":"+$F$20","v":"General Support"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A342","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A344","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A345","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K346/I346,0)","v":0},null,0,null,{"$f":"IFERROR(O346/M346,0)","v":0},null,0,null,{"$f":"IFERROR(S346/Q346,0)","v":0},null,0,null,{"$f":"IFERROR(W346/U346,0)","v":0},null,null,{"$f":"IFERROR(Z346/X346,0)","v":0}]
[{"$f":"A346","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K347/I347,0)","v":0},null,127.33333330000001,null,{"$f":"IFERROR(O347/M347,0)","v":0},null,134,null,{"$f":"IFERROR(S347/Q347,0)","v":0},null,145,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,1050.6666667,null,0,null,1067,null,0,null,1073,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,404.5,null,0,null,408,null,0,null,409,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,900.66666669999995,null,0,null,903,null,0,null,900,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,889.66666669999995,null,0,null,895,null,0,null,893,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,818.5,null,0,null,818,null,0,null,817,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,416.25,null,0,null,418,null,0,null,416,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,632.83333330000005,null,0,null,639,null,0,null,643,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,295.25,null,0,null,298,null,0,null,297,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,30.25,null,0,null,31,null,0,null,31,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,90.583333300000007,null,0,null,93,null,0,null,94,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,20.8333333,null,0,null,21,null,0,null,22,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,4.0833332999999996,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A361","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G346:G365)","v":0},0,{"$f":"SUM(I346:I365)","v":0},null,{"$f":"SUM(K346:K365)","v":0},{"$f":"SUM(L346:L365)","v":5682.4166666000001},{"$f":"SUM(M346:M365)","v":0},null,{"$f":"SUM(O346:O365)","v":0},{"$f":"SUM(P346:P365)","v":5730},{"$f":"SUM(Q346:Q365)","v":0},null,{"$f":"SUM(S346:S365)","v":0},{"$f":"SUM(T346:T365)","v":5745},{"$f":"SUM(U346:U365)","v":0},null,{"$f":"SUM(W346:W365)","v":0},{"$f":"SUM(X346:X365)","v":0},null,{"$f":"SUM(Z346:Z365)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'8'!L$75+'8'!L$170","v":1741166},null,null,null,{"$f":"+'8'!$T$75+'8'!T$170","v":2014078},null,null,null,{"$f":"+'8'!$AB$75+'8'!AB$170","v":1942935},null,null,null,{"$f":"+'8'!$AK$75+'8'!AK$170","v":1929814},null,null,{"$f":"+'8'!$AT$75+'8'!AT$170","v":2076479.8571225272}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K368-K367","v":1741166},null,null,null,{"$f":"+O368-O367","v":2014078},null,null,null,{"$f":"+S368-S367","v":1942935},null,null,null,{"$f":"+W368-W367","v":1929814},null,null,{"$f":"+Z368-Z367","v":2076479.8571225272}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A370","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B381))&B381","v":"019009"},9,8,null,null,{"$f":"+$F$21","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A382","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A384","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A385","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K386/I386,0)","v":0},null,0,null,{"$f":"IFERROR(O386/M386,0)","v":0},null,0,null,{"$f":"IFERROR(S386/Q386,0)","v":0},null,0,null,{"$f":"IFERROR(W386/U386,0)","v":0},null,null,{"$f":"IFERROR(Z386/X386,0)","v":0}]
[{"$f":"A386","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K387/I387,0)","v":0},null,0,null,{"$f":"IFERROR(O387/M387,0)","v":0},null,0,null,{"$f":"IFERROR(S387/Q387,0)","v":0},null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A401","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G386:G405)","v":0},0,{"$f":"SUM(I386:I405)","v":0},null,{"$f":"SUM(K386:K405)","v":0},{"$f":"SUM(L386:L405)","v":0},{"$f":"SUM(M386:M405)","v":0},null,{"$f":"SUM(O386:O405)","v":0},{"$f":"SUM(P386:P405)","v":0},{"$f":"SUM(Q386:Q405)","v":0},null,{"$f":"SUM(S386:S405)","v":0},{"$f":"SUM(T386:T405)","v":0},{"$f":"SUM(U386:U405)","v":0},null,{"$f":"SUM(W386:W405)","v":0},{"$f":"SUM(X386:X405)","v":0},null,{"$f":"SUM(Z386:Z405)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'9'!L$75+'9'!L$170","v":0},null,null,null,{"$f":"+'9'!$T$75+'9'!T$170","v":0},null,null,null,{"$f":"+'9'!$AB$75+'9'!AB$170","v":0},null,null,null,{"$f":"+'9'!$AK$75+'9'!AK$170","v":0},null,null,{"$f":"+'9'!$AT$75+'9'!AT$170","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K408-K407","v":0},null,null,null,{"$f":"+O408-O407","v":0},null,null,null,{"$f":"+S408-S407","v":0},null,null,null,{"$f":"+W408-W407","v":0},null,null,{"$f":"+Z408-Z407","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A410","v":1}]
[]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B421))&B421","v":"019010"},10,9,null,null,{"$f":"+$F$22","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A422","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A424","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A425","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K426/I426,0)","v":0},null,0,null,{"$f":"IFERROR(O426/M426,0)","v":0},null,0,null,{"$f":"IFERROR(S426/Q426,0)","v":0},null,0,null,{"$f":"IFERROR(W426/U426,0)","v":0},null,null,{"$f":"IFERROR(Z426/X426,0)","v":0}]
[{"$f":"A426","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K427/I427,0)","v":0},null,0,null,{"$f":"IFERROR(O427/M427,0)","v":0},null,0,null,{"$f":"IFERROR(S427/Q427,0)","v":0},null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A441","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G426:G445)","v":0},0,{"$f":"SUM(I426:I445)","v":0},null,{"$f":"SUM(K426:K445)","v":0},{"$f":"SUM(L426:L445)","v":0},{"$f":"SUM(M426:M445)","v":0},null,{"$f":"SUM(O426:O445)","v":0},{"$f":"SUM(P426:P445)","v":0},{"$f":"SUM(Q426:Q445)","v":0},null,{"$f":"SUM(S426:S445)","v":0},{"$f":"SUM(T426:T445)","v":0},{"$f":"SUM(U426:U445)","v":0},null,{"$f":"SUM(W426:W445)","v":0},{"$f":"SUM(X426:X445)","v":0},null,{"$f":"SUM(Z426:Z445)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'10'!L$75+'10'!L$170","v":0},null,null,null,{"$f":"+'10'!$T$75+'10'!T$170","v":0},null,null,null,{"$f":"+'10'!$AB$75+'10'!AB$170","v":0},null,null,null,{"$f":"+'10'!$AK$75+'10'!AK$170","v":0},null,null,{"$f":"+'10'!$AT$75+'10'!AT$170","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K448-K447","v":0},null,null,null,{"$f":"+O448-O447","v":0},null,null,null,{"$f":"+S448-S447","v":0},null,null,null,{"$f":"+W448-W447","v":0},null,null,{"$f":"+Z448-Z447","v":0}]
[{"$f":"A449","v":1}]
[{"$f":"A450","v":1}]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A450","v":1}]
[0]
[0]
[{"$f":"IF((LEN($F461)>2),1,0)","v":0},11,10,null,null,{"$f":"+$F$23","v":0}]
[{"$f":"A461","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A462","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A464","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A465","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K466/I466,0)","v":0},0,null,0,{"$f":"IFERROR(O466/M466,0)","v":0},0,null,0,{"$f":"IFERROR(S466/Q466,0)","v":0},0,null,0,{"$f":"IFERROR(W466/U466,0)","v":0},0,0,{"$f":"IFERROR(Z466/X466,0)","v":0},0]
[{"$f":"A466","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K467/I467,0)","v":0},0,null,0,{"$f":"IFERROR(O467/M467,0)","v":0},0,null,0,{"$f":"IFERROR(S467/Q467,0)","v":0},0,null,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[{"$f":"A481","v":0},null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G466:G485)","v":0},0,{"$f":"SUM(I466:I485)","v":0},null,{"$f":"SUM(K466:K485)","v":0},{"$f":"SUM(L466:L485)","v":0},{"$f":"SUM(M466:M485)","v":0},null,{"$f":"SUM(O466:O485)","v":0},{"$f":"SUM(P466:P485)","v":0},{"$f":"SUM(Q466:Q485)","v":0},null,{"$f":"SUM(S466:S485)","v":0},{"$f":"SUM(T466:T485)","v":0},{"$f":"SUM(U466:U485)","v":0},null,{"$f":"SUM(W466:W485)","v":0},{"$f":"SUM(X466:X485)","v":0},null,{"$f":"SUM(Z466:Z485)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'11'!L$75+'11'!L$170","v":0},null,null,null,{"$f":"+'11'!$T$75+'11'!T$170","v":0},null,null,null,{"$f":"+'11'!$AB$75+'11'!AB$170","v":0},null,null,null,{"$f":"+'11'!$AK$75+'11'!AK$170","v":0},null,null,{"$f":"+'11'!$AT$75+'11'!AT$170","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K488-K487","v":0},null,null,null,{"$f":"+O488-O487","v":0},null,null,null,{"$f":"+S488-S487","v":0},null,null,null,{"$f":"+W488-W487","v":0},null,null,{"$f":"+Z488-Z487","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A490","v":0}]
[{"$f":"A491","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F501)>2),1,0)","v":0},12,11,null,null,{"$f":"+$F$24","v":0}]
[{"$f":"A501","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A502","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A504","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A505","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K506/I506,0)","v":0},0,null,0,{"$f":"IFERROR(O506/M506,0)","v":0},0,null,0,{"$f":"IFERROR(S506/Q506,0)","v":0},0,null,0,{"$f":"IFERROR(W506/U506,0)","v":0},0,0,{"$f":"IFERROR(Z506/X506,0)","v":0},0]
[{"$f":"A506","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K507/I507,0)","v":0},0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[{"$f":"A521","v":0},null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G506:G525)","v":0},0,{"$f":"SUM(I506:I525)","v":0},null,{"$f":"SUM(K506:K525)","v":0},{"$f":"SUM(L506:L525)","v":0},{"$f":"SUM(M506:M525)","v":0},null,{"$f":"SUM(O506:O525)","v":0},{"$f":"SUM(P506:P525)","v":0},{"$f":"SUM(Q506:Q525)","v":0},null,{"$f":"SUM(S506:S525)","v":0},{"$f":"SUM(T506:T525)","v":0},{"$f":"SUM(U506:U525)","v":0},null,{"$f":"SUM(W506:W525)","v":0},{"$f":"SUM(X506:X525)","v":0},null,{"$f":"SUM(Z506:Z525)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'12'!L$75+'12'!L$170","v":0},null,null,null,{"$f":"+'12'!$T$75+'12'!T$170","v":0},null,null,null,{"$f":"+'12'!$AB$75+'12'!AB$170","v":0},null,null,null,{"$f":"+'12'!$AK$75+'12'!AK$170","v":0},null,null,{"$f":"+'12'!$AT$75+'12'!AT$170","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K528-K527","v":0},null,null,null,{"$f":"+O528-O527","v":0},null,null,null,{"$f":"+S528-S527","v":0},null,null,null,{"$f":"+W528-W527","v":0},null,null,{"$f":"+Z528-Z527","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A530","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F541)>2),1,0)","v":0},13,12,null,null,{"$f":"+$F$25","v":0}]
[{"$f":"A541","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A542","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A544","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A545","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K546/I546,0)","v":0},0,null,0,{"$f":"IFERROR(O546/M546,0)","v":0},0,null,0,{"$f":"IFERROR(S546/Q546,0)","v":0},0,null,0,{"$f":"IFERROR(W546/U546,0)","v":0},0,0,{"$f":"IFERROR(Z546/X546,0)","v":0},0]
[{"$f":"A546","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K547/I547,0)","v":0},0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[{"$f":"A561","v":0},null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G546:G565)","v":0},0,{"$f":"SUM(I546:I565)","v":0},null,{"$f":"SUM(K546:K565)","v":0},{"$f":"SUM(L546:L565)","v":0},{"$f":"SUM(M546:M565)","v":0},null,{"$f":"SUM(O546:O565)","v":0},{"$f":"SUM(P546:P565)","v":0},{"$f":"SUM(Q546:Q565)","v":0},null,{"$f":"SUM(S546:S565)","v":0},{"$f":"SUM(T546:T565)","v":0},{"$f":"SUM(U546:U565)","v":0},null,{"$f":"SUM(W546:W565)","v":0},{"$f":"SUM(X546:X565)","v":0},null,{"$f":"SUM(Z546:Z565)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'13'!L$75+'13'!L$170","v":0},null,null,null,{"$f":"+'13'!$T$75+'13'!T$170","v":0},null,null,null,{"$f":"+'13'!$AB$75+'13'!AB$170","v":0},null,null,null,{"$f":"+'13'!$AK$75+'13'!AK$170","v":0},null,null,{"$f":"+'13'!$AT$75+'13'!AT$170","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K568-K567","v":0},null,null,null,{"$f":"+O568-O567","v":0},null,null,null,{"$f":"+S568-S567","v":0},null,null,null,{"$f":"+W568-W567","v":0},null,null,{"$f":"+Z568-Z567","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A570","v":0}]
[{"$f":"A571","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F581)>2),1,0)","v":0},14,13,null,null,{"$f":"+$F$26","v":0}]
[{"$f":"A581","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A582","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A584","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A585","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K586/I586,0)","v":0},0,null,0,{"$f":"IFERROR(O586/M586,0)","v":0},0,null,0,{"$f":"IFERROR(S586/Q586,0)","v":0},0,null,0,{"$f":"IFERROR(W586/U586,0)","v":0},0,0,{"$f":"IFERROR(Z586/X586,0)","v":0},0]
[{"$f":"A586","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K587/I587,0)","v":0},0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[{"$f":"A601","v":0},null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G586:G605)","v":0},0,{"$f":"SUM(I586:I605)","v":0},null,{"$f":"SUM(K586:K605)","v":0},{"$f":"SUM(L586:L605)","v":0},{"$f":"SUM(M586:M605)","v":0},null,{"$f":"SUM(O586:O605)","v":0},{"$f":"SUM(P586:P605)","v":0},{"$f":"SUM(Q586:Q605)","v":0},null,{"$f":"SUM(S586:S605)","v":0},{"$f":"SUM(T586:T605)","v":0},{"$f":"SUM(U586:U605)","v":0},null,{"$f":"SUM(W586:W605)","v":0},{"$f":"SUM(X586:X605)","v":0},null,{"$f":"SUM(Z586:Z605)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'14'!L$75+'14'!L$170","v":0},null,null,null,{"$f":"+'14'!$T$75+'14'!T$170","v":0},null,null,null,{"$f":"+'14'!$AB$75+'14'!AB$170","v":0},null,null,null,{"$f":"+'14'!$AK$75+'14'!AK$170","v":0},null,null,{"$f":"+'14'!$AT$75+'14'!AT$170","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K608-K607","v":0},null,null,null,{"$f":"+O608-O607","v":0},null,null,null,{"$f":"+S608-S607","v":0},null,null,null,{"$f":"+W608-W607","v":0},null,null,{"$f":"+Z608-Z607","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A610","v":0}]
[{"$f":"A611","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F621)>2),1,0)","v":0},15,14,null,null,{"$f":"+$F$27","v":0}]
[{"$f":"A621","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A622","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A624","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A625","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K626/I626,0)","v":0},0,null,0,{"$f":"IFERROR(O626/M626,0)","v":0},0,null,0,{"$f":"IFERROR(S626/Q626,0)","v":0},0,null,0,{"$f":"IFERROR(W626/U626,0)","v":0},0,0,{"$f":"IFERROR(Z626/X626,0)","v":0},0]
[{"$f":"A626","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K627/I627,0)","v":0},0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[{"$f":"A641","v":0},null,null,null,null,"Other",null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G626:G645)","v":0},0,{"$f":"SUM(I626:I645)","v":0},null,{"$f":"SUM(K626:K645)","v":0},{"$f":"SUM(L626:L645)","v":0},{"$f":"SUM(M626:M645)","v":0},null,{"$f":"SUM(O626:O645)","v":0},{"$f":"SUM(P626:P645)","v":0},{"$f":"SUM(Q626:Q645)","v":0},null,{"$f":"SUM(S626:S645)","v":0},{"$f":"SUM(T626:T645)","v":0},{"$f":"SUM(U626:U645)","v":0},null,{"$f":"SUM(W626:W645)","v":0},{"$f":"SUM(X626:X645)","v":0},null,{"$f":"SUM(Z626:Z645)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'15'!L$75+'15'!L$170","v":0},null,null,null,{"$f":"+'15'!$T$75+'15'!T$170","v":0},null,null,null,{"$f":"+'15'!$AB$75+'15'!AB$170","v":0},null,null,null,{"$f":"+'15'!$AK$75+'15'!AK$170","v":0},null,null,{"$f":"+'15'!$AT$75+'15'!AT$170","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K648-K647","v":0},null,null,null,{"$f":"+O648-O647","v":0},null,null,null,{"$f":"+S648-S647","v":0},null,null,null,{"$f":"+W648-W647","v":0},null,null,{"$f":"+Z648-Z647","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A650","v":0}]
[{"$f":"A651","v":0}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(C661+1))&C661+1","v":"019016"},"Direct_charges",15,null,null,{"$f":"+$F$28","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2016/17 as at 30 Sept 2016"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A662","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2015/16"},null,null,{"$f":"MyYear0","v":"2016/17"},null,null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A664","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A665","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K666/I666,0)","v":0},null,0,null,{"$f":"IFERROR(O666/M666,0)","v":0},null,0,null,{"$f":"IFERROR(S666/Q666,0)","v":0},null,0,null,{"$f":"IFERROR(W666/U666,0)","v":0},null,null,{"$f":"IFERROR(Z666/X666,0)","v":0}]
[{"$f":"A666","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K667/I667,0)","v":0},null,0,null,{"$f":"IFERROR(O667/M667,0)","v":0},null,0,null,{"$f":"IFERROR(S667/Q667,0)","v":0},null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A681","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G666:G685)","v":0},0,{"$f":"SUM(I666:I685)","v":0},null,{"$f":"SUM(K666:K685)","v":0},{"$f":"SUM(L666:L685)","v":0},{"$f":"SUM(M666:M685)","v":0},null,{"$f":"SUM(O666:O685)","v":0},{"$f":"SUM(P666:P685)","v":0},{"$f":"SUM(Q666:Q685)","v":0},null,{"$f":"SUM(S666:S685)","v":0},{"$f":"SUM(T666:T685)","v":0},{"$f":"SUM(U666:U685)","v":0},null,{"$f":"SUM(W666:W685)","v":0},{"$f":"SUM(X666:X685)","v":0},null,{"$f":"SUM(Z666:Z685)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+Direct_charges!L$75+Direct_charges!L$170","v":0},null,null,null,{"$f":"+Direct_charges!$T$75+Direct_charges!T$170","v":0},null,null,null,{"$f":"+Direct_charges!$AB$75+Direct_charges!AB$170","v":0},null,null,null,{"$f":"+Direct_charges!$AK$75+Direct_charges!AK$170","v":0},null,null,{"$f":"+Direct_charges!$AT$75+Direct_charges!AT$170","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K688-K687","v":0},null,null,null,{"$f":"+O688-O687","v":0},null,null,null,{"$f":"+S688-S687","v":0},null,null,null,{"$f":"+W688-W687","v":0},null,null,{"$f":"+Z688-Z687","v":0}]
[1]
[1]
[0]
[0]
[0]
[0]

{"sheet":"Receipts","index":32,"n_rows":159,"n_cols":50,"rows_kept":159,"cut":false,"hidden":false,"merged":[[10,12,10,14]]}
[]
[]
[]
[]
[]
["Off",null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":19}]
[1,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[1]
[1,null,null,null,null,"Detail of departmental receipts"]
[1,null,null,null,null,"Economic classification",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},null,{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,null,null,"Audited outcome1",null,{"$f":"Summary!L27","v":"Audited outcome"},"Adjusted \nestimate","Revised \nestimate","Medium-term receipts estimate"]
[1,null,null,null,null,null,null,null,null,null,null,null," "]
[1,"Level",null,null,null,"Rand thousand",null,null,null,null,null,null," "]
[1,1,"R11",null,null,"Tax receipts",null,0,0,null,null,null,0,0]
[1,1,"R21",null,null,"Sales of goods and services other than capital assets",null,{"$f":"+H16+H35","v":352681},{"$f":"+I16+I35","v":289632},{"$f":"+J16+J35","v":0},0,0,283236,295737,0]
[1,2,"R211",null,null,"Sales of goods and services produced by department (excl. capital assets)",null,{"$f":"SUM(H17,H23,H29)","v":351023},285956,0,0,0,282524,{"$f":"SUM(N17,N23,N29)","v":294990},0]
[1,3,"R2111",null,null,"Sales by market establishments",null,{"$f":"SUM(H18:H22)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H18:O18)-COUNTIF(H18:O18,\"0\")<>0,1,0)","v":0},4,"R21111",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H19:O19)-COUNTIF(H19:O19,\"0\")<>0,1,0)","v":0},4,"R21112",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H20:O20)-COUNTIF(H20:O20,\"0\")<>0,1,0)","v":0},4,"R21113",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H21:O21)-COUNTIF(H21:O21,\"0\")<>0,1,0)","v":0},4,"R21114",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H22:O22)-COUNTIF(H22:O22,\"0\")<>0,1,0)","v":0},4,"R21115",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R2112",null,null,"Administrative fees",null,{"$f":"SUM(H24:H28)","v":19},28,0,0,0,1,1,0]
[{"$f":"IF(COUNTA(H24:O24)-COUNTIF(H24:O24,\"0\")<>0,1,0)","v":1},4,"R21121",null,null,"Request for information: Receipt",null,19,28,null,null,null,1,1]
[{"$f":"IF(COUNTA(H25:O25)-COUNTIF(H25:O25,\"0\")<>0,1,0)","v":0},4,"R21122",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H26:O26)-COUNTIF(H26:O26,\"0\")<>0,1,0)","v":0},4,"R21123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H27:O27)-COUNTIF(H27:O27,\"0\")<>0,1,0)","v":0},4,"R21124",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H28:O28)-COUNTIF(H28:O28,\"0\")<>0,1,0)","v":0},4,"R21125",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R2113",null,null,"Other sales",null,{"$f":"SUM(H30:H34)","v":351004},285928,0,0,0,282523,294989,0]
[{"$f":"A29","v":1},4,"R21131",null,null,"Rental capital assets",null,76493,79775,null,null,null,73895,77317]
[{"$f":"A30","v":1},4,"R21132",null,null,"Sale of goods",null,8720,12497,null,null,null,16594,17220]
[{"$f":"IF(COUNTA(H32:O32)-COUNTIF(H32:O32,\"0\")<>0,1,0)","v":1},4,"R21133",null,null,"Services rendered",null,265791,193656,null,null,null,192034,200452]
[{"$f":"IF(COUNTA(H33:O33)-COUNTIF(H33:O33,\"0\")<>0,1,0)","v":0},4,"R21134",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H34:O34)-COUNTIF(H34:O34,\"0\")<>0,1,0)","v":0},4,"R21135",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R212",null,null,"Sales of scrap, waste, arms and other used current goods (excl capital assets)",null,{"$f":"SUM(H36:H40)","v":1658},3676,0,0,0,712,747,0]
[{"$f":"IF(COUNTA(H36:O36)-COUNTIF(H36:O36,\"0\")<>0,1,0)","v":1},4,"R2121",null,null,"Sales: scrap and waste",null,1658,3676,null,null,null,712,747]
[{"$f":"IF(COUNTA(H37:O37)-COUNTIF(H37:O37,\"0\")<>0,1,0)","v":0},4,"R2122",null,null,"Selling arms and arms support systems",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H38:O38)-COUNTIF(H38:O38,\"0\")<>0,1,0)","v":0},4,"R2123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H39:O39)-COUNTIF(H39:O39,\"0\")<>0,1,0)","v":0},4,"R2124",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H40:O40)-COUNTIF(H40:O40,\"0\")<>0,1,0)","v":0},4,"R2125",null,null,"List item",null,0,0,null,null,null,0,0]
[1,1,"R31",null,null,"Transfers received",null,{"$f":"SUM(H42:H47)","v":418008},542149,0,0,0,516982,522151,0]
[1,2,"R311",null,null,"Other government units",null,0,0,null,null,null,0,0]
[1,2,"R312",null,null,"Higher education institutions",null,0,0,null,null,null,0,0]
[1,2,"R313",null,null,"Foreign governments",null,417970,542187,null,null,null,516982,522151]
[1,2,"R314",null,null,"International organisations",null,0,0,null,null,null,0,0]
[1,2,"R315",null,null,"Public corporations and private enterprises",null,0,0,null,null,null,0,0]
[1,2,"R316",null,null,"Households and non profit institutions",null,38,-38,null,null,null,0,0]
[1,1,"R41",null,null,"Fines, penalties and forfeits",null,{"$f":"SUM(H49:H51)","v":1225},1733,0,0,0,1149,1203,0]
[1,2,"R411",null,null,"Fines",null,1225,1733,null,null,null,1149,1203]
[1,2,"R412",null,null,"Penalties ",null,0,0,null,null,null,0,0]
[1,2,"R413",null,null,"Forfeits",null,0,0,null,null,null,0,0]
[1,1,"R51",null,null,"Interest, dividends and rent on land",null,{"$f":"SUM(H53,H54,H60)","v":2877},3558,0,0,0,2795,2926,0]
[1,2,"R511",null,null,"Interest",null,2877,3558,null,null,null,2795,2926]
[1,2,"R512",null,null,"Dividends",null,{"$f":"SUM(H55:H59)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H55:O55)-COUNTIF(H55:O55,\"0\")<>0,1,0)","v":0},3,"R5121",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H56:O56)-COUNTIF(H56:O56,\"0\")<>0,1,0)","v":0},3,"R5122",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H57:O57)-COUNTIF(H57:O57,\"0\")<>0,1,0)","v":0},3,"R5123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H58:O58)-COUNTIF(H58:O58,\"0\")<>0,1,0)","v":0},3,"R5124",null,null,"List Item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H59:O59)-COUNTIF(H59:O59,\"0\")<>0,1,0)","v":0},3,"R5125",null,null,"List Item",null,0,0,null,null,null,0,0]
[1,2,"R513",null,null,"   Rent on land",null,0,0,null,null,null,0,0]
[1,1,"R61",null,null,"Sales of capital assets",null,{"$f":"SUM(H62:H63)","v":24904},42507,0,66000,0,50431,57569,0]
[1,2,"R611",null,null,"Land and subsoil assets",null,0,0,null,0,null,0,0]
[1,2,"R612",null,null,"Other capital assets",null,24904,42507,null,66000,null,50431,57569]
[1,1,"R71",null,null,"Financial transactions in assets and liabilities",null,{"$f":"H65","v":53780},44213,0,0,0,13397,14444,0]
[1,2,"R711",null,null,"Revenue financial assets",null,{"$f":"SUM(H66:H68)","v":53780},44213,0,0,0,13397,14444,0]
[1,3,"R7111",null,null,"Loans",null,0,0,null,null,null,0,0]
[1,3,"R7112",null,null,"Receivables",null,19662,11604,null,null,null,8990,9598]
[1,3,"R7113",null,null,"Other receipts",null,34118,32609,null,null,null,4407,4846]
[0]
[1,null,null,null,null,"TOTAL DEPARTMENTAL RECEIPTS",null,{"$f":"SUM(H14,H15,H41,H48,H52,H61,H64)","v":853475},{"$f":"SUM(I14,I15,I41,I48,I52,I61,I64)","v":923792},{"$f":"SUM(J14,J15,J41,J48,J52,J61,J64)","v":0},66000,0,867990,894030,0]
[1,null,null,null,null,"National Revenue Fund receipts (non-departmental receipts)2",null,{"$f":"SUM(H72:H81)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H72:O72)-COUNTIF(H72:O72,\"0\")<>0,1,0)","v":0},null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[1,null,null,null,null,"Other National Revenue Fund receipts (non-departmental receipts)3",null,{"$f":"SUM(H83:H92)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0]
[1,null,null,null,null,"TOTAL RECEIPTS",null,{"$f":"SUM(H70,H71,H82)","v":853475},923792,0,66000,0,867990,894030,0]
[null,null,null,null,null,"1. Numbers should balance to the audited financial statements of the department. Reasons should be provided for restated numbers."]
[null,null,null,null,null,"2. Once off \"extra-ordinary\" receipts meant for the National Revenue Fund, for example special restructuring proceeds from TELKOM, SAFCOL and ACSA, profits on GFECRA, special restructuring proceeds from SASRIA."]
[null,null,null,null,null,"3. Receipts other than departmental receipts or \"extra-ordinary receipts\" meant for the National Revenue Fund, for example the Levy Accounts from SARB."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]

{"sheet":"Analysis","index":33,"n_rows":5147,"n_cols":50,"rows_kept":5147,"cut":false,"hidden":false,"merged":[[45,11,45,12],[28,6,28,8],[28,11,28,12],[29,6,29,8],[29,11,29,12],[30,11,30,12],[44,11,44,12],[11,7,11,8],[11,9,11,10],[11,11,11,12],[12,7,12,8],[12,9,12,10],[12,11,12,12],[665,14,665,16],[666,14,666,16],[667,14,667,16],[668,14,668,16],[666,6,666,7],[666,8,666,13],[667,6,667,7],[667,8,667,9],[667,10,667,11],[667,12,667,13]]}
[null,null,null,null,null,"F","I","J","L","T","AB","AK","AT",null,"M"]
[null,null,null,null,null,{"$f":"INDEX(($AF$71:$AF$119),MATCH(F1,$AE$71:$AE$119,0))","v":6},{"$f":"INDEX(($AF$71:$AF$148),MATCH(G1,$AE$71:$AE$148,0))","v":9},{"$f":"INDEX(($AF$71:$AF$148),MATCH(H1,$AE$71:$AE$148,0))","v":10},{"$f":"INDEX(($AF$71:$AF$148),MATCH(I1,$AE$71:$AE$148,0))","v":12},20,28,37,46,null,13]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(J70,V8:V9,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Direct charges"]
[null,null,null,null,null,null,{"$f":"G69","v":"2013/14"},{"$f":"H69","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20",null,null,null,null,null,null,"M",1,"Budget",null,null,"Views","Sheet","Base year",null,"Units","Box",null,null,null,null,false]
[null,null,null,null,null,"CPI",5.8000000000000003E-2,5.6000000000000001E-2,5.1999999999999998E-2,6.4000000000000001E-2,0.06,5.8999999999999997E-2,5.7000000000000002E-2,null,null,null,null,null,null,"T",2,"Revised Estimate",null,1,1,{"$f":"IF(H13=Z87,17,MATCH(H13,Z71:Z87,0))","v":1},{"$f":"G13","v":"2016/17"},null,2,true]
[null,null,null,null,null,"Index",{"$f":"IF($AA$10 = 1,100,H10/(1+H9))","v":84.601626776931937},{"$f":"IF($AA$10 = COLUMN()-6,100,IF($AA$10<COLUMN()-6,G10*(1+H9),(I10/(1+I9))))","v":89.339317876440134},93.984962406015029,100,106,112.25399999999999,118.65247799999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($AB$71:$AB$91),MATCH($Z$9,$AA$71:$AA$91,0))","v":"Summary"},{"$f":"MATCH(G13,G8:M8,0)","v":4}]
["Off"]
[null,null,null,null,null,"Go to… (click below)","Base year","Sheet",null,"Display",null,"Direct charges"]
[null,null,null,null,null,"Payments","2016/17","Summary",null,"Show only used items",null,"Include direct charges"]
[null,null,null,null,null,"Nominal growth"]
[null,null,null,null,null,"Real growth"]
[null,null,null,null,null,"Constant prices"]
[]
[]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Current payments","Compensation of employees",null,null,null,null,"Goods and services"]
[0,null,null,null,null,"Goods and services","Transfers and subsidies",null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,"Nominal Original",null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,"Nominal Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[]
[1,null,null,null,null,"ACTUAL AND BUDGETED PAYMENTS",null,null,null,null,null,null,"ACTUAL"]
[1,null,null,null,null,{"$f":"DeptName","v":"Defence And Military Veterans"}]
[1]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(MyDisplay,AG71:AG72,0)","v":1},{"$f":"MATCH(MyDir_Char,AH71:AH72,0)","v":1}]
[1,null,null,null,null,null,"Audited outcome","Audited outcome",{"$f":"Summary!L27","v":"Audited outcome"},"Budget","Medium-term estimates",null,null,null,null,null,null,null,null,null,null,"Summary","Prog","Choice",null,"Sht Names","Sht Id No","Choose from",null,null,null,null,"Display","Direct_charges"]
[1,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4)))","v":"Administration"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4)))","v":4510985},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4)))","v":4658985},4862401,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))))","v":5151108},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4)))","v":5348398},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4)))","v":5560354},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4)))","v":5911428.557362468},null,null,null,null,null,null,1,null,31,47,{"$f":"IF($Z$9=1,V71,W71)","v":31},{"$f":"ROW()","v":71},"Summary",1,{"$f":"Z71","v":"Summary"},{"$f":"COUNTIF(AC72:AC87,\">0\")","v":8},null,"A",1,"Show only used items","Include direct charges"]
[{"$f":"IF(COUNTA(G72:M72)-COUNTIF(G72:M72,\"0\")-COUNTIF(G72:M72,\"\")<>0,1,0)","v":1},null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4)))","v":"Force Employment"},3346655,3631441,3813309,3899635,3945550,4039632,4308284.8324387837,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G72:M72,\"<>0\")>0,1,2)","v":1},null,32,48,{"$f":"IF($Z$9=1,V72,W72)","v":32},{"$f":"ROW()","v":72},{"$f":"IF(Summary!F31=\"\",$Z$87,Summary!F31)","v":"Administration"},2,1,1,null,"B",2,"Show all items","Exclude direct charges"]
[{"$f":"IF(COUNTA(G73:M73)-COUNTIF(G73:M73,\"0\")-COUNTIF(G73:M73,\"\")<>0,1,0)","v":1},null,null,null,null,"Landward Defence",13599123,14049116,15202376,15651438,16838737,17714538,18943483.217780776,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G73:M73,\"<>0\")>0,1,2)","v":1},null,33,49,33,{"$f":"ROW()","v":73},{"$f":"IF(OR(Z72=$Z$87,Z72=\"\"),\"\",IF(Summary!F32=\"\",$Z$87,Summary!F32))","v":"Force Employment"},3,2,{"$f":"IF(LEN(F72)>1,AC72+1,0)","v":2},null,"C",3]
[1,null,null,null,null,"Air Defence",6031523,6913523,7167594,6883527,6596132,7240303,7712587.0600917311,null,null,null,null,null,null,1,null,34,50,34,{"$f":"ROW()","v":74},{"$f":"IF(OR(Z73=$Z$87,Z73=\"\"),\"\",IF(Summary!F33=\"\",$Z$87,Summary!F33))","v":"Landward Defence"},4,3,{"$f":"IF(LEN(F73)>1,AC73+1,0)","v":3},null,"D",4]
[1,null,null,null,null,"Maritime Defence",3226378,3802369,3769147,4355880,4557333,4427523,4721008.5318846442,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G75:M75,\"<>0\")>0,1,2)","v":1},null,35,51,35,{"$f":"ROW()","v":75},{"$f":"IF(OR(Z74=$Z$87,Z74=\"\"),\"\",IF(Summary!F34=\"\",$Z$87,Summary!F34))","v":"Air Defence"},5,4,4,null,"E",5]
[1,null,null,null,null,"Military Health Support",3733603,4053113,4069261,4416816,4400384,4578443,4901284.1841597166,null,null,null,null,null,null,1,null,36,52,36,{"$f":"ROW()","v":76},{"$f":"IF(OR(Z75=$Z$87,Z75=\"\"),\"\",IF(Summary!F35=\"\",$Z$87,Summary!F35))","v":"Maritime Defence"},6,5,5,null,"F",6]
[1,null,null,null,null,"Defence Intelligence",774683,819775,831459,900248,917218,944290,1005471.3185208517,null,null,null,null,null,null,1,null,37,53,37,{"$f":"ROW()","v":77},{"$f":"IF(OR(Z76=$Z$87,Z76=\"\"),\"\",IF(Summary!F36=\"\",$Z$87,Summary!F36))","v":"Military Health Support"},7,6,6,null,"G",7]
[1,null,null,null,null,"General Support",5224571,4914059,5372614,5911093,6140863,6220602,6607553.5851225266,null,null,null,null,null,null,1,null,38,54,38,{"$f":"ROW()","v":78},{"$f":"IF(OR(Z77=$Z$87,Z77=\"\"),\"\",IF(Summary!F37=\"\",$Z$87,Summary!F37))","v":"Defence Intelligence"},8,7,7,null,"H",8]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,39,55,39,{"$f":"ROW()","v":79},{"$f":"IF(OR(Z78=$Z$87,Z78=\"\"),\"\",IF(Summary!F38=\"\",$Z$87,Summary!F38))","v":"General Support"},9,8,8,null,"I",9]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,40,56,40,{"$f":"ROW()","v":80},{"$f":"IF(OR(Z79=$Z$87,Z79=\"\"),\"\",IF(Summary!F39=\"\",$Z$87,Summary!F39))","v":"Direct_charges"},10,9,0,null,"J",10]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,41,57,41,{"$f":"ROW()","v":81},{"$f":"IF(OR(Z80=$Z$87,Z80=\"\"),\"\",IF(Summary!F40=\"\",$Z$87,Summary!F40))","v":""},11,10,0,null,"K",11]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,42,58,42,{"$f":"ROW()","v":82},{"$f":"IF(OR(Z81=$Z$87,Z81=\"\"),\"\",IF(Summary!F41=\"\",$Z$87,Summary!F41))","v":""},12,11,0,null,"L",12]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,43,59,43,{"$f":"ROW()","v":83},{"$f":"IF(OR(Z82=$Z$87,Z82=\"\"),\"\",IF(Summary!F42=\"\",$Z$87,Summary!F42))","v":""},13,12,0,null,"M",13]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,44,60,44,{"$f":"ROW()","v":84},{"$f":"IF(OR(Z83=$Z$87,Z83=\"\"),\"\",IF(Summary!F43=\"\",$Z$87,Summary!F43))","v":""},14,13,0,null,"N",14]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,45,61,{"$f":"IF($Z$9=1,V85,W85)","v":45},{"$f":"ROW()","v":85},{"$f":"IF(OR(Z84=$Z$87,Z84=\"\"),\"\",IF(Summary!F44=\"\",$Z$87,Summary!F44))","v":""},15,14,0,null,"O",15]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,62,{"$f":"IF($Z$9=1,V86,W86)","v":15000},{"$f":"ROW()","v":86},{"$f":"IF(OR(Z85=$Z$87,Z85=\"\"),\"\",IF(Summary!F45=\"\",$Z$87,Summary!F45))","v":""},16,15,{"$f":"IF(LEN(F85)>1,AC85+1,0)","v":0},null,"P",16]
[0,null,null,null,null,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,63,15000,{"$f":"ROW()","v":87},"Direct_charges",17,{"$f":"Z87","v":"Direct_charges"},null,null,"Q",17]
[0,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4)))","v":"Direct charge against the National Revenue Fund"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4)))","v":0},0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4)))","v":0},0,0,null,null,null,null,null,null,2,null,{"$f":"CHOOSE(MyDirCharIndi,47,15000)","v":47},64,47,{"$f":"ROW()","v":88},null,null,null,null,null,"R",18]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,65,15000,{"$f":"ROW()","v":89},null,null,null,null,null,"S",19]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,66,15000,{"$f":"ROW()","v":90},null,null,null,null,null,"T",20]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,67,15000,{"$f":"ROW()","v":91},null,null,null,null,null,"U",21]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,68,15000,{"$f":"ROW()","v":92},null,null,null,null,null,"V",22]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,69,15000,{"$f":"ROW()","v":93},null,null,null,null,null,"W",23]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,70,15000,{"$f":"ROW()","v":94},null,null,null,null,null,"X",24]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,71,15000,{"$f":"ROW()","v":95},null,null,null,null,null,"Y",25]
[1,null,null,null,null,"Total",{"$f":"SUM(G71:G95)","v":40447521},42842381,45088161,47169745,48744615,50725685,{"$f":"SUM(M71:M95)","v":54111101.287361503},null,null,null,null,null,null,null,null,15000,15000,15000,{"$f":"ROW()","v":96},null,null,null,null,null,"Z",26]
[1,null,null,null,null,{"$f":"Summary!F59","v":"Current payments"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))+G5063)","v":32747930},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))+H5063)","v":34343473},36607562,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))+J5063),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))+J5063))","v":39101098},39477357,40752331,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))+M5063)","v":43576795.3593615},null,null,null,null,null,null,null,null,59,74,59,{"$f":"ROW()","v":97},null,null,null,null,null,"AA",27]
[{"$f":"IF(COUNTA(G98:M98)-COUNTIF(G98:M98,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F60","v":"Compensation of employees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))+G5064)","v":21332701},23005809,24890389,{"$f":"IF($J$70=\"Budget\",\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))+J5064),\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))+J5064))","v":26884559},26447971,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))+L5064)","v":27116696},29177564.799361497,null,null,null,null,null,null,null,null,60,75,60,{"$f":"ROW()","v":98},null,null,null,null,null,"AB",28]
[1,null,null,null,null,{"$f":"Summary!F61","v":"Salaries and wages"},19085550,20577544,22615844,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))+J5065),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))+J5065))","v":24376500},23957751,24654644,26528396.85613576,null,null,null,null,null,null,null,null,61,76,61,{"$f":"ROW()","v":99},null,null,null,null,null,"AC",29]
[1,null,null,null,null,{"$f":"Summary!F62","v":"Social contributions"},2247151,2428265,2274545,2508059,2490220,2462052,2649167.9432257372,null,null,null,null,null,null,null,null,62,77,62,{"$f":"ROW()","v":100},null,null,null,null,null,"AD",30]
[1,null,null,null,null,{"$f":"Summary!F63","v":"Goods and services"},11415229,11337664,11717173,12216539,13029386,13635635,14399230.560000001,null,null,null,null,null,null,null,null,63,78,63,{"$f":"ROW()","v":101},null,null,null,null,null,"AE",31]
[1,null,null,null,null,{"$f":"Summary!F64","v":"Administrative fees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))+G5068)","v":9584},12254,6030,18448,21247,21613,22823.327999999998,null,null,null,null,null,null,null,null,64,79,64,{"$f":"ROW()","v":102},null,null,null,null,null,"AF",32]
[1,null,null,null,null,{"$f":"Summary!F65","v":"Advertising"},32110,12463,7171,6628,6949,7221,7625.3760000000002,null,null,null,null,null,null,null,null,65,80,65,{"$f":"ROW()","v":103},null,null,null,null,null,"AG",33]
[1,null,null,null,null,{"$f":"Summary!F66","v":"Minor Assets"},137417,127731,150881,219862,229904,187598,198103.48799999998,null,null,null,null,null,null,null,null,66,81,66,{"$f":"ROW()","v":104},null,null,null,null,null,"AH",34]
[1,null,null,null,null,{"$f":"Summary!F67","v":"Audit costs: External"},70878,73179,69821,73312,77981,81632,86203.391999999993,null,null,null,null,null,null,null,null,67,82,67,{"$f":"ROW()","v":105},null,null,null,null,null,"AI",35]
[0,null,null,null,null,{"$f":"Summary!F68","v":"Bursaries: Employees"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,68,83,68,{"$f":"ROW()","v":106},null,null,null,null,null,"AJ",36]
[1,null,null,null,null,{"$f":"Summary!F69","v":"Catering: Departmental activities"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))+G5073)","v":24089},20874,17784,25693,25645,26137,27600.671999999999,null,null,null,null,null,null,null,null,69,84,69,{"$f":"ROW()","v":107},null,null,null,null,null,"AK",37]
[1,null,null,null,null,{"$f":"Summary!F70","v":"Communication (G&S)"},91230,91480,107847,99194,103807,109275,115394.4,null,null,null,null,null,null,null,null,70,85,70,{"$f":"ROW()","v":108},null,null,null,null,null,"AL",38]
[1,null,null,null,null,{"$f":"Summary!F71","v":"Computer services"},1019445,988433,996996,1190418,1280961,1303124,1376098.9440000001,null,null,null,null,null,null,null,null,71,86,71,{"$f":"ROW()","v":109},null,null,null,null,null,"AM",39]
[1,null,null,null,null,{"$f":"Summary!F72","v":"Consultants: Business and advisory services"},203496,274352,170528,146219,141674,152245,160770.72,null,null,null,null,null,null,null,null,72,87,72,{"$f":"ROW()","v":110},null,null,null,null,null,"AN",40]
[1,null,null,null,null,{"$f":"Summary!F73","v":"Infrastructure and planning services"},3364,19220,66026,46424,45786,44767,47273.952000000005,null,null,null,null,null,null,null,null,73,88,73,{"$f":"ROW()","v":111},null,null,null,null,null,"AO",41]
[1,null,null,null,null,{"$f":"Summary!F74","v":"Laboratory services"},29847,26855,26541,23353,19295,20448,21593.088,null,null,null,null,null,null,null,null,74,89,74,{"$f":"ROW()","v":112},null,null,null,null,null,"AP",42]
[1,null,null,null,null,{"$f":"Summary!F75","v":"Legal services (G&S)"},41418,30016,10191,30742,31279,31843,33626.207999999999,null,null,null,null,null,null,null,null,75,90,75,{"$f":"ROW()","v":113},null,null,null,null,null,"AQ",43]
[1,null,null,null,null,{"$f":"Summary!F76","v":"Science and technological services"},40937,56221,0,74104,82405,89266,94264.896000000008,null,null,null,null,null,null,null,null,76,91,76,{"$f":"ROW()","v":114},null,null,null,null,null,"AR",44]
[1,null,null,null,null,{"$f":"Summary!F77","v":"Contractors"},2538811,2735529,2705827,2374238,2514620,2590592,2735665.1519999998,null,null,null,null,null,null,null,null,77,92,77,{"$f":"ROW()","v":115},null,null,null,null,null,"AS",45]
[1,null,null,null,null,{"$f":"Summary!F78","v":"Agency and support/outsourced services"},458229,490354,380292,415805,419892,398022,420311.23200000002,null,null,null,null,null,null,null,null,78,93,78,{"$f":"ROW()","v":116},null,null,null,null,null,"AT",46]
[1,null,null,null,null,{"$f":"Summary!F79","v":"Entertainment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))+G5083)","v":9471},2917,3657,4773,4544,4684,4946.3040000000001,null,null,null,null,null,null,null,null,79,94,79,{"$f":"ROW()","v":117},null,null,null,null,null,"AU",47]
[1,null,null,null,null,{"$f":"Summary!F80","v":"Fleet services (including government motor transport)"},41410,96765,122650,92434,98612,82453,87070.368000000017,null,null,null,null,null,null,null,null,80,95,80,{"$f":"ROW()","v":118},null,null,null,null,null,"AV",48]
[1,null,null,null,null,{"$f":"Summary!F81","v":"Housing"},0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,81,96,81,{"$f":"ROW()","v":119},null,null,null,null,null,"AW",49]
[1,null,null,null,null,{"$f":"Summary!F82","v":"Inventory: Clothing material and accessories"},0,208087,189650,154688,201185,168668,178113.40800000002,null,null,null,null,null,null,null,null,82,97,82,{"$f":"ROW()","v":120},null,null,null,null,null,"AX",50]
[1,null,null,null,null,{"$f":"Summary!F83","v":"Inventory: Farming supplies"},0,5709,7200,3173,2410,2501,2641.056,null,null,null,null,null,null,null,null,83,98,83,{"$f":"ROW()","v":121},null,null,null,null,null,"AY",51]
[1,null,null,null,null,{"$f":"Summary!F84","v":"Inventory: Food and food supplies"},833586,872380,732796,896309,918240,957286,1010894.0160000001,null,null,null,null,null,null,null,null,84,99,84,{"$f":"ROW()","v":122},null,null,null,null,null,"AZ",52]
[1,null,null,null,null,{"$f":"Summary!F85","v":"Inventory: Fuel, oil and gas"},652715,455660,561111,618716,751265,851366,899042.49599999993,null,null,null,null,null,null,null,null,85,100,85,{"$f":"ROW()","v":123},null,null,null,null,null,"BA",53]
[0,null,null,null,null,{"$f":"Summary!F86","v":"Inventory: Learner and teacher support material"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,86,101,86,{"$f":"ROW()","v":124},null,null,null,null,null,"BB",54]
[1,null,null,null,null,{"$f":"Summary!F87","v":"Inventory: Materials and supplies"},144509,138448,262610,89517,109289,99278,104837.568,null,null,null,null,null,null,null,null,87,102,87,{"$f":"ROW()","v":125},null,null,null,null,null,"BC",55]
[1,null,null,null,null,{"$f":"Summary!F88","v":"Inventory: Medical supplies"},86144,75396,74068,111890,106696,135396,142978.17600000001,null,null,null,null,null,null,null,null,88,103,88,{"$f":"ROW()","v":126},null,null,null,null,null,"BD",56]
[1,null,null,null,null,{"$f":"Summary!F89","v":"Inventory: Medicine"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))+G5093)","v":189301},167932,136182,243403,239684,312502,330002.11200000002,null,null,null,null,null,null,null,null,89,104,89,{"$f":"ROW()","v":127},null,null,null,null,null,"BE",57]
[0,null,null,null,null,{"$f":"Summary!F90","v":"Medsas inventory interface"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,90,105,90,{"$f":"ROW()","v":128},null,null,null,null,null,"BF",58]
[1,null,null,null,null,{"$f":"Summary!F91","v":"Inventory: Other supplies"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))+G5095)","v":133504},110974,91331,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))+J5095),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))+J5095))","v":165054},229189,251803,265903.96799999999,null,null,null,null,null,null,null,null,91,106,91,{"$f":"ROW()","v":129},null,null,null,null,null,"BG",59]
[1,null,null,null,null,{"$f":"Summary!F92","v":"Consumable supplies"},201914,122769,122864,121075,125642,129836,137106.81599999999,null,null,null,null,null,null,null,null,92,107,92,{"$f":"ROW()","v":130},null,null,null,null,null,"BH",60]
[1,null,null,null,null,{"$f":"Summary!F93","v":"Consumables: Stationery, printing and office supplies"},86806,57804,72483,62844,61488,61294,64726.463999999993,null,null,null,null,null,null,null,null,93,108,93,{"$f":"ROW()","v":131},null,null,null,null,null,"BI",61]
[1,null,null,null,null,{"$f":"Summary!F94","v":"Operating leases"},343523,415443,407657,1324032,1383520,1461898,1543764.2880000002,null,null,null,null,null,null,null,null,94,109,94,{"$f":"ROW()","v":132},null,null,null,null,null,"BJ",62]
[1,null,null,null,null,{"$f":"Summary!F95","v":"Rental and hiring"},45,335,73,55,55,57,60.192,null,null,null,null,null,null,null,null,95,110,95,{"$f":"ROW()","v":133},null,null,null,null,null,"BK",63]
[1,null,null,null,null,{"$f":"Summary!F96","v":"Property payments"},2506555,2151430,2755911,1919325,2041533,2216471,2340593.3760000002,null,null,null,null,null,null,null,null,96,111,96,{"$f":"ROW()","v":134},null,null,null,null,null,"BL",64]
[0,null,null,null,null,{"$f":"Summary!F97","v":"Transport provided: Departmental activity"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,97,112,97,{"$f":"ROW()","v":135},null,null,null,null,null,"BM",65]
[1,null,null,null,null,{"$f":"Summary!F98","v":"Travel and subsistence"},873601,883798,699456,810335,885468,907591,958416.09600000014,null,null,null,null,null,null,null,null,98,113,{"$f":"IF($Z$9=1,V136,W136)","v":98},{"$f":"ROW()","v":136},null,null,null,null,null,"BN",66]
[1,null,null,null,null,{"$f":"Summary!F99","v":"Training and development"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))+G5103)","v":159315},256804,194618,277217,273146,301922,318829.63200000004,null,null,null,null,null,null,null,null,99,114,99,{"$f":"ROW()","v":137},null,null,null,null,null,"BO",67]
[1,null,null,null,null,{"$f":"Summary!F100","v":"Operating payments"},436864,342034,551542,559694,579329,609034,643139.90399999998,null,null,null,null,null,null,null,null,100,115,100,{"$f":"ROW()","v":138},null,null,null,null,null,"BP",68]
[{"$f":"IF(COUNTA(G139:M139)-COUNTIF(G139:M139,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F101","v":"Venues and facilities"},15111,14018,15378,17565,16646,17812,18809.472000000002,null,null,null,null,null,null,null,null,101,116,101,{"$f":"ROW()","v":139},null,null,null,null,null,"BQ",69]
[{"$f":"IF(COUNTA(G140:M140)-COUNTIF(G140:M140,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"Summary!F102","v":"Interest and rent on land"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,102,117,102,{"$f":"ROW()","v":140},null,null,null,null,null,"BR",70]
[0,null,null,null,null,{"$f":"Summary!F103","v":"Interest (Incl. interest on unitary payments (PPP))"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,103,118,103,{"$f":"ROW()","v":141},null,null,null,null,null,"BS",71]
[0,null,null,null,null,{"$f":"Summary!F104","v":"Rent on land"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,104,119,104,{"$f":"ROW()","v":142},null,null,null,null,null,"BT",72]
[1,null,null,null,null,{"$f":"Summary!F105","v":"Transfers and subsidies"},6422070,7400180,7893698,7780835,8833065,9493855,10027954.984000001,null,null,null,null,null,null,null,null,105,120,105,{"$f":"ROW()","v":143},null,null,null,null,null,"BU",73]
[{"$f":"IF(COUNTA(G144:M144)-COUNTIF(G144:M144,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F106","v":"Provinces and municipalities"},0,54,33,87,95,107,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))+M5110)","v":112.792},null,null,null,null,null,null,null,null,106,121,106,{"$f":"ROW()","v":144},null,null,null,null,null,"BV",74]
[0,null,null,null,null,{"$f":"Summary!F107","v":"Provinces"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,107,122,107,{"$f":"ROW()","v":145},null,null,null,null,null,"BW",75]
[0,null,null,null,null,{"$f":"Summary!F108","v":"Provincial Revenue Funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,108,123,108,{"$f":"ROW()","v":146},null,null,null,null,null,"BX",76]
[0,null,null,null,null,{"$f":"Summary!F109","v":"Provincial agencies and funds"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))+G5113)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,109,124,109,{"$f":"ROW()","v":147},null,null,null,null,null,"BY",77]
[1,null,null,null,null,{"$f":"Summary!F110","v":"Municipalities"},0,54,33,87,95,107,112.792,null,null,null,null,null,null,null,null,110,125,110,{"$f":"ROW()","v":148},null,null,null,null,null,"BZ",78]
[1,null,null,null,null,{"$f":"Summary!F111","v":"Municipal bank accounts"},0,54,33,87,95,107,112.792,null,null,null,null,null,null,null,null,111,126,111,{"$f":"ROW()","v":149}]
[0,null,null,null,null,{"$f":"Summary!F112","v":"Municipal agencies and funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,112,127,112,{"$f":"ROW()","v":150}]
[1,null,null,null,null,{"$f":"Summary!F113","v":"Departmental agencies and accounts"},4697768,6144266,6745225,6622655,7442654,8035574,8488011.7039999999,null,null,null,null,null,null,null,null,113,128,113,{"$f":"ROW()","v":151}]
[0,null,null,null,null,{"$f":"Summary!F114","v":"Social security funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,114,129,114,{"$f":"ROW()","v":152}]
[1,null,null,null,null,{"$f":"Summary!F115","v":"Departmental agencies (non-business entities)"},4697768,6144266,6745225,6622655,7442654,8035574,8488011.7039999999,null,null,null,null,null,null,null,null,115,130,115,{"$f":"ROW()","v":153}]
[0,null,null,null,null,{"$f":"Summary!F116","v":"Higher education institutions"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,116,131,116,{"$f":"ROW()","v":154}]
[1,null,null,null,null,{"$f":"Summary!F117","v":"Foreign governments and international organisations"},303347,0,5805,0,0,0,0,null,null,null,null,null,null,null,null,117,132,117,{"$f":"ROW()","v":155}]
[1,null,null,null,null,{"$f":"Summary!F118","v":"Public corporations and private enterprises"},1336996,1114145,1025893,1025387,1260906,1326787,1401088,null,null,null,null,null,null,null,null,118,133,118,{"$f":"ROW()","v":156}]
[1,null,null,null,null,{"$f":"Summary!F119","v":"Public corporations"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))+G5123)","v":1285196},1113121,1025893,1025387,1260906,1326787,1401088,null,null,null,null,null,null,null,null,119,134,119,{"$f":"ROW()","v":157}]
[1,null,null,null,null,{"$f":"Summary!F120","v":"Subsidies on products and production (pc)"},1131584,1096252,1025893,1025387,1260906,1326787,1401088,null,null,null,null,null,null,null,null,120,135,120,{"$f":"ROW()","v":158}]
[1,null,null,null,null,{"$f":"Summary!F121","v":"Other transfers to public corporations"},153612,16869,0,0,0,0,0,null,null,null,null,null,null,null,null,121,136,121,{"$f":"ROW()","v":159}]
[1,null,null,null,null,{"$f":"Summary!F122","v":"Private enterprises"},51800,1024,0,0,0,0,0,null,null,null,null,null,null,null,null,122,137,122,{"$f":"ROW()","v":160}]
[0,null,null,null,null,{"$f":"Summary!F123","v":"Subsidies on products and production (pe)"},0,0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))+J5127),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))+J5127))","v":0},0,0,0,null,null,null,null,null,null,null,null,123,138,123,{"$f":"ROW()","v":161}]
[1,null,null,null,null,{"$f":"Summary!F124","v":"Other transfers to private enterprises"},51800,1024,0,0,0,0,0,null,null,null,null,null,null,null,null,124,139,124,{"$f":"ROW()","v":162}]
[1,null,null,null,null,{"$f":"Summary!F125","v":"Non-profit institutions"},7701,7909,7992,9460,9327,9767,10314.096,null,null,null,null,null,null,null,null,125,140,125,{"$f":"ROW()","v":163}]
[{"$f":"IF(COUNTA(G164:M164)-COUNTIF(G164:M164,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F126","v":"Households"},76258,133806,108750,123246,120083,121620,128428.39199999999,null,null,null,null,null,null,null,null,126,141,126,{"$f":"ROW()","v":164}]
[1,null,null,null,null,{"$f":"Summary!F127","v":"Social benefits"},71417,87532,108750,123246,120083,121620,128428.39199999999,null,null,null,null,null,null,null,null,127,142,127,{"$f":"ROW()","v":165}]
[1,null,null,null,null,{"$f":"Summary!F128","v":"Other transfers to households"},4841,46274,0,0,0,0,0,null,null,null,null,null,null,null,null,128,143,128,{"$f":"ROW()","v":166}]
[1,null,null,null,null,{"$f":"Summary!F129","v":"Payments for capital assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))+G5133)","v":1265510},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))+H5133)","v":1081225},586901,287812,434193,479499,506350.94400000002,null,null,null,null,null,null,null,null,129,144,129,{"$f":"ROW()","v":167}]
[{"$f":"IF(COUNTA(G168:M168)-COUNTIF(G168:M168,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F130","v":"Buildings and other fixed structures"},433950,129754,245198,243870,127186,133567,141046.75200000001,null,null,null,null,null,null,null,null,130,145,130,{"$f":"ROW()","v":168}]
[{"$f":"IF(COUNTA(G169:M169)-COUNTIF(G169:M169,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F131","v":"Buildings"},216975,64877,122599,121935,127186,133567,141046.75200000001,null,null,null,null,null,null,null,null,131,146,131,{"$f":"ROW()","v":169}]
[0,null,null,null,null,{"$f":"Summary!F132","v":"Other fixed structures"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,132,147,132,{"$f":"ROW()","v":170}]
[1,null,null,null,null,{"$f":"Summary!F133","v":"Machinery and equipment"},1045591,1010517,451167,164538,305615,344491,363782.49599999998,null,null,null,null,null,null,null,null,133,148,133,{"$f":"ROW()","v":171}]
[1,null,null,null,null,{"$f":"Summary!F134","v":"Transport equipment"},502321,479830,251643,47495,173133,203765,215175.84000000003,null,null,null,null,null,null,null,null,134,149,134,{"$f":"ROW()","v":172}]
[1,null,null,null,null,{"$f":"Summary!F135","v":"Other machinery and equipment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))+G5139)","v":543270},530687,199524,117043,132482,140726,148606.65599999999,null,null,null,null,null,null,null,null,135,150,135,{"$f":"ROW()","v":173}]
[0,null,null,null,null,{"$f":"Summary!F136","v":"Heritage assets"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,136,151,136,{"$f":"ROW()","v":174}]
[1,null,null,null,null,{"$f":"Summary!F137","v":"Specialised military assets"},244,4386,12143,993,993,993,1048.6079999999999,null,null,null,null,null,null,null,null,137,152,137,{"$f":"ROW()","v":175}]
[1,null,null,null,null,{"$f":"Summary!F138","v":"Biological assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))+G5142)","v":1245},0,0,0,0,0,0,null,null,null,null,null,null,null,null,138,153,138,{"$f":"ROW()","v":176}]
[0,null,null,null,null,{"$f":"Summary!F139","v":"Land and sub-soil assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))+G5143)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))+J5143),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))+J5143))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))+K5143)","v":0},0,0,null,null,null,null,null,null,null,null,139,154,139,{"$f":"ROW()","v":177}]
[{"$f":"IF(COUNTA(G178:M178)-COUNTIF(G178:M178,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F140","v":"Software and other intangible assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))+G5144)","v":1455},1445,992,346,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,K$2,4))+K5144)","v":399},448,473.08800000000002,null,null,null,null,null,null,null,null,140,155,140,{"$f":"ROW()","v":178}]
[1,null,null,null,null,{"$f":"Summary!F141","v":"Payments for financial assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))+G5145)","v":12011},17503,0,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,K$2,4))+K5145)","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,L$2,4))+L5145)","v":0},0,null,null,null,null,null,null,null,null,141,156,{"$f":"IF($Z$9=1,V179,W179)","v":141},{"$f":"ROW()","v":179}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,157,142,{"$f":"ROW()","v":180}]
[1,null,null,null,null,"Total economic classification",{"$f":"SUM(G97,G143,G167,G179)","v":40447521},{"$f":"SUM(H97,H143,H167,H179)","v":42842381},45088161,{"$f":"SUM(J97,J143,J167,J179)","v":47169745},{"$f":"SUM(K97,K143,K167,K179)","v":48744615},50725685,54111101.287361495,null,null,null,null,null,null,null,null,143,158,143,{"$f":"ROW()","v":181}]
[1,null,null,null,null,null,{"$f":"G96-G181","v":0},{"$f":"H96-H181","v":0},0,{"$f":"J96-J181","v":0},{"$f":"K96-K181","v":0},0,0]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.05]
[{"$f":"A66","v":1},null,null,null,null,"PAYMENTS - GROWTH IN NOMINAL TERMS",null,null,null,null,null,null,"NOMINAL GROWTH"]
[1,null,null,null,null,{"$f":"F$67","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL "]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMINAL GROWTH",null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,null,{"$f":"G$69","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,null,null,null,null,1]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G189&\" - \"&J189","v":"2013/14 - 2016/17"},{"$f":"J189&\" - \"&M189","v":"2016/17 - 2019/20"},{"$f":"G189&\" - \"&M189","v":"2013/14 - 2019/20"},null,null,1]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F71=0,\"\",F71)","v":"Administration"},null,{"$f":"IF(ISERROR(H71/G71-1),0,H71/G71-1)","v":3.2808798965192842E-2},{"$f":"IF(ISERROR(I71/H71-1),0,I71/H71-1)","v":4.3661012001541044E-2},{"$f":"IF(ISERROR(J71/I71-1),0,J71/I71-1)","v":5.9375399108382965E-2},3.8300497679334189E-2,{"$f":"IF(ISERROR(L71/K71-1),0,L71/K71-1)","v":3.9629810646103714E-2},{"$f":"IF(ISERROR(M71/L71-1),0,M71/L71-1)","v":6.3138886006622652E-2},null,{"$f":"IF(ISERROR((J71/G71)^(1/3)-1),0,((J71/G71)^(1/3)-1))","v":4.5224924818404011E-2},{"$f":"IF(ISERROR((M71/J71)^(1/3)-1),0,((M71/J71)^(1/3)-1))","v":4.6961222647976975E-2},{"$f":"IF(ISERROR((M71/G71)^(1/6)-1),0,((M71/G71)^(1/6)-1))","v":4.6092713496282967E-2},null,null,1]
[{"$f":"A72","v":1},null,null,null,null,{"$f":"IF(F72=0,\"\",F72)","v":"Force Employment"},null,{"$f":"IF(ISERROR(H72/G72-1),0,H72/G72-1)","v":8.5095714975101933E-2},5.0081496573949558E-2,2.2638081519226416E-2,1.1774178865457952E-2,2.3845091305394694E-2,6.6504283667122133E-2,null,{"$f":"IF(ISERROR((J72/G72)^(1/3)-1),0,((J72/G72)^(1/3)-1))","v":5.2295399770011741E-2},{"$f":"IF(ISERROR((M72/J72)^(1/3)-1),0,((M72/J72)^(1/3)-1))","v":3.3776882371319594E-2},{"$f":"IF(ISERROR((M72/G72)^(1/6)-1),0,((M72/G72)^(1/6)-1))","v":4.2995042034200681E-2},null,null,1]
[1,null,null,null,null,"Landward Defence",null,3.3089854397228446E-2,8.2087727085462081E-2,2.9538935229598273E-2,7.5858780515886126E-2,5.2011086104617021E-2,6.9374951679844976E-2,null,4.7967419822660062E-2,6.5700568508243906E-2,5.6796799334255299E-2,null,null,1]
[1,null,null,null,null,"Air Defence",null,0.14623172289983799,3.6749859659105821E-2,-3.9632127600977451E-2,-4.1751125549445822E-2,9.7658900701198759E-2,6.5229875060716536E-2,null,4.5028201571402526E-2,3.8635158634072519E-2,4.1826776348253158E-2,null,null,1]
[1,null,null,null,null,"Maritime Defence",null,0.1785255788379414,-8.7371846341057768E-3,0.15566731676955015,4.6248519242954256E-2,-2.8483764517536869E-2,6.6286619377165179E-2,null,0.10523226069595326,2.7195148354025367E-2,6.5499514777568768E-2,null,null,1]
[1,null,null,null,null,"Military Health Support",null,8.5576854314719508E-2,3.984098148756221E-3,8.5409856974030474E-2,-3.720327041017768E-3,4.0464423104892733E-2,7.0513312966813624E-2,null,5.7613673093806828E-2,3.5301537524102145E-2,4.639813735524756E-2,null,null,2]
[1,null,null,null,null,"Defence Intelligence",null,5.8207034361151599E-2,1.425269128724338E-2,8.2732882799993801E-2,1.8850361233793356E-2,2.9515338774424471E-2,6.4790814814147835E-2,null,5.1346919410837133E-2,3.7534405426969952E-2,4.4417828710521023E-2,null,null,2]
[1,null,null,null,null,"General Support",null,-5.9433013734524809E-2,9.3314915429383305E-2,0.10022663083556727,3.8870983758841238E-2,1.2984982729626005E-2,6.2204845306375045E-2,null,4.2011196658063188E-2,3.7825411969905964E-2,3.9916198281817916E-2,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H81/G81-1),0,H81/G81-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,{"$f":"IF(F88=0,\"\",F88)","v":"Direct charge against the National Revenue Fund"},null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H91/G91-1),0,H91/G91-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,{"$f":"T94","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,{"$f":"T95","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,5.9209067472886678E-2,5.2419588911269965E-2,4.6166974962673635E-2,3.3387290942531012E-2,4.0641822691593665E-2,6.6739685967010631E-2,null,5.2585071922765625E-2,4.6825471701353427E-2,4.9701321529773246E-2]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,4.8721949753770755E-2,6.592487020750637E-2,6.8115325461990617E-2,9.6227221036093713E-3,3.2296336353013766E-2,6.930804422847614E-2,null,6.0885140789412651E-2,3.6785175201044629E-2,4.8765935069182254E-2]
[1,null,null,null,null,"Compensation of employees",null,7.8429262192349691E-2,8.1917571340351492E-2,8.0118072883473168E-2,-1.6239358808154525E-2,2.5284548292948461E-2,7.5999996436199257E-2,null,8.0154029744178512E-2,2.7658238989608508E-2,5.3579227227089854E-2]
[1,null,null,null,null,"Salaries and wages",null,7.8174011228389961E-2,9.9054581052044011E-2,7.785055468193014E-2,-1.7178389022214025E-2,2.908841485162772E-2,7.5999996436199257E-2,null,8.4981225412497308E-2,2.8600076188222134E-2,5.6414582974925409E-2]
[1,null,null,null,null,"Social contributions",null,8.0597165032523455E-2,-6.3304458121333562E-2,0.10266404929337525,-7.1126715918564676E-3,-1.1311450393941103E-2,7.5999996436199257E-2,null,3.7293916319223852E-2,1.841295243591401E-2,2.7810079665729237E-2]
[1,null,null,null,null,"Goods and services",null,{"$f":"IF(ISERROR(H101/G101-1),0,H101/G101-1)","v":-6.7948702562165009E-3},3.3473297497615073E-2,4.2618300506444662E-2,6.6536602551672042E-2,4.6529360631421879E-2,5.600000000000005E-2,null,2.2871753640525627E-2,5.6323722959791711E-2,3.9463178239600216E-2]
[1,null,null,null,null,"Administrative fees",null,0.27858931552587651,-0.50791578260159942,2.0593698175787729,0.15172376409366861,1.7225961312185234E-2,5.5999999999999828E-2,null,0.24394399605003003,7.3519391968267511E-2,0.15559422042609961]
[1,null,null,null,null,"Advertising",null,-0.61186546247274998,-0.42461686592313252,-7.572165667270947E-2,4.843089921544963E-2,3.9142322636350535E-2,5.600000000000005E-2,null,{"$f":"IF(ISERROR((J103/G103)^(1/3)-1),0,((J103/G103)^(1/3)-1))","v":-0.40900918481899884},{"$f":"IF(ISERROR((M103/J103)^(1/3)-1),0,((M103/J103)^(1/3)-1))","v":4.7835049221265358E-2},{"$f":"IF(ISERROR((M103/G103)^(1/6)-1),0,((M103/G103)^(1/6)-1))","v":-0.21306868793108746}]
[1,null,null,null,null,"Minor Assets",null,-7.0486184387666739E-2,0.18124026273966387,0.4571881151370949,4.5674104665653914E-2,-0.1840159370867841,5.5999999999999828E-2,null,0.16959787456032771,-3.4140440291077323E-2,6.2858075266556845E-2]
[1,null,null,null,null,"Audit costs: External",null,3.2464234318124063E-2,-4.5887481381270634E-2,4.9999283883072509E-2,6.3686708860759556E-2,4.6819096959515694E-2,5.5999999999999828E-2,null,1.1318311875573306E-2,5.5479402489193808E-2,3.3162933687039597E-2]
[0,null,null,null,null,"Bursaries: Employees",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,-0.13346340653410271,-0.14803104340327677,0.44472559604138562,-1.8682131319814888E-3,1.918502632092034E-2,5.600000000000005E-2,null,2.1720283210905578E-2,2.4161108059175707E-2,2.2939967632419789E-2]
[1,null,null,null,null,"Communication (G&S)",null,2.740326646936353E-3,0.17891342369916918,-8.0234035253646363E-2,4.650482892110408E-2,5.2674675118248304E-2,5.600000000000005E-2,null,2.8290703687038565E-2,5.1719137542291183E-2,3.993894629660244E-2]
[1,null,null,null,null,"Computer services",null,-3.0420473885300336E-2,8.6632073190595626E-3,0.19400479039033258,7.6059837804871799E-2,1.7301853842544679E-2,5.600000000000005E-2,null,5.3040872964088326E-2,4.9502293900586469E-2,5.127009457459919E-2]
[1,null,null,null,null,"Consultants: Business and advisory services",null,0.34819357628651182,-0.37843354522657024,-0.14255136986301364,-3.1083511718723256E-2,7.4614961107895672E-2,5.600000000000005E-2,null,-0.10432735436024854,3.2129954732728061E-2,-3.8516475856450572E-2]
[1,null,null,null,null,"Infrastructure and planning services",null,{"$f":"IF(ISERROR(H111/G111-1),0,H111/G111-1)","v":4.7134363852556485},2.4352757544224768,-0.29688304607275917,-1.3742891607789076E-2,-2.2255711352815233E-2,5.600000000000005E-2,null,1.3986240847282878,6.0659502276978472E-3,0.55343941595454771]
[1,null,null,null,null,"Laboratory services",null,-0.10024458069487718,-1.1692422267734148E-2,-0.12011604687087907,-0.17376782426240744,5.9756413578647249E-2,5.600000000000005E-2,null,-7.8531137308809229E-2,-2.5779288031683834E-2,-5.252226861648801E-2]
[1,null,null,null,null,"Legal services (G&S)",null,-0.27529093630788548,-0.66048107675906187,2.0165832597389852,1.7467959143842249E-2,1.8031266984238625E-2,5.600000000000005E-2,null,-9.458504242876431E-2,3.0343238895335745E-2,-3.4138633173357524E-2]
[1,null,null,null,null,"Science and technological services",null,0.37335417837164431,-1,0,0.11201824462916976,8.3259510952005344E-2,5.600000000000005E-2,null,0.21873293046203868,8.3517958674003356E-2,0.14913838025845005]
[1,null,null,null,null,"Contractors",null,7.7484302691299245E-2,-1.085786332369354E-2,-0.12254626773995525,5.9127181015551145E-2,3.0212119525017789E-2,5.5999999999999828E-2,null,-2.2092087552281647E-2,4.8365922313169607E-2,1.2524237028723517E-2]
[1,null,null,null,null,"Agency and support/outsourced services",null,7.0106867963398267E-2,-0.22445416984464284,9.3383505306448678E-2,9.8291266338788041E-3,-5.2084821811322901E-2,5.600000000000005E-2,null,-3.1865465651256031E-2,3.5994843266022869E-3,-1.4292477744450527E-2]
[1,null,null,null,null,"Entertainment",null,-0.69200717981205784,0.25368529310935894,0.30516817063166535,-4.7978210768908403E-2,3.0809859154929509E-2,5.600000000000005E-2,null,-0.20420989896155395,1.1959480466123606E-2,-0.10261082176853176]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,1.3367544071480317,0.26750374618922135,-0.24635955972278845,6.6836878204989514E-2,-0.16386443840506226,5.6000000000000272E-2,null,0.30689944104461575,-1.9728873289661997E-2,0.13186385558065972]
[1,null,null,null,null,"Housing",null,0,0,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,0,-8.8602363434524989E-2,-0.18435011863959927,0.30058569507654109,-0.16162735790441629,5.600000000000005E-2,null,0,4.8125602722181471E-2,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,{"$f":"IF(ISERROR(H121/G121-1),0,H121/G121-1)","v":0},0.26116657908565433,-0.5593055555555555,-0.24046643554995273,3.775933609958515E-2,5.600000000000005E-2,null,0,-5.9333135702081874E-2,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,4.6538689469352912E-2,-0.1600036681262752,0.2231357703917598,2.4468124274106273E-2,4.2522652029970409E-2,5.600000000000005E-2,null,2.447755593386769E-2,4.0916651914712165E-2,3.2664392474364812E-2]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,-0.30190052319925231,0.23142474652152911,0.1026623965668112,0.21423237802158024,0.13324326302969003,5.5999999999999828E-2,null,-1.7673369177119924E-2,0.13265146526130533,5.4814532402135852E-2]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,-4.1942024372184417E-2,0.89681324396163187,-0.65912569970678958,0.22087424734966543,-9.160116754659664E-2,5.600000000000005E-2,null,-0.14754746261045604,5.4072475249853369E-2,-5.2082938164306092E-2]
[1,null,null,null,null,"Inventory: Medical supplies",null,-0.12476783060921248,-1.7613666507507064E-2,0.51063887238753569,-4.6420591652515886E-2,0.26898852815475749,5.600000000000005E-2,null,9.1077031204947145E-2,8.515762449114006E-2,8.8113302611086519E-2]
[1,null,null,null,null,"Inventory: Medicine",null,-0.11288371429627952,-0.18906462139437397,0.78733606497187592,-1.5279187191612253E-2,0.30380834765774933,5.600000000000005E-2,null,8.7404200220092321E-2,0.1067858484646429,9.7052223171081087E-2]
[0,null,null,null,null,"Medsas inventory interface",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,-0.1687589884947267,-0.17700542469407243,0.80720675345720516,0.38856980139833031,9.8669656920707283E-2,5.600000000000005E-2,null,7.3273958348441637E-2,0.1722842266799689,0.12168718111523935]
[1,null,null,null,null,"Consumable supplies",null,-0.39197381063224934,7.7381097834150481E-4,-1.4560815210313827E-2,3.7720421226512535E-2,3.3380557456901272E-2,5.5999999999999828E-2,null,-0.15673770553967903,4.232108361091913E-2,-6.247663040854734E-2]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,{"$f":"IF(ISERROR(H131/G131-1),0,H131/G131-1)","v":-0.33410132940119341},0.25394436371185392,-0.13298290633665821,-2.157723887721974E-2,-3.1550871714806084E-3,5.5999999999999828E-2,null,-0.10207921404777986,9.8867808042286676E-3,-4.7740407272003127E-2]
[1,null,null,null,null,"Operating leases",null,0.20936007196024731,-1.8741439860582521E-2,2.2479069413747341,4.4929427687548262E-2,5.6651150688100005E-2,5.600000000000005E-2,null,0.56788505538572065,5.2513082868810956E-2,0.28460870821739381]
[1,null,null,null,null,"Rental and hiring",null,6.4444444444444446,-0.78208955223880594,-0.24657534246575341,0,3.6363636363636376E-2,5.600000000000005E-2,null,6.917810999860885E-2,3.0525386282079348E-2,4.9673846873713456E-2]
[1,null,null,null,null,"Property payments",null,-0.1416785189233829,0.28096707771110374,-0.30356060119503137,6.3672384822789363E-2,8.568952840830879E-2,5.600000000000005E-2,null,-8.513482982762699E-2,6.8380166485852767E-2,-1.135253865654029E-2]
[0,null,null,null,null,"Transport provided: Departmental activity",null,0,0,0,0,0,0,null,{"$f":"IF(ISERROR((J135/G135)^(1/3)-1),0,((J135/G135)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M135/J135)^(1/3)-1),0,((M135/J135)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M135/G135)^(1/6)-1),0,((M135/G135)^(1/6)-1))","v":0}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,1.1672376748653068E-2,-0.20857933600211809,0.15852176548632069,9.2718443606656598E-2,2.4984527955838054E-2,5.600000000000005E-2,null,-2.4747306836857774E-2,5.7539263465635759E-2,1.5562905398098348E-2]
[1,null,null,null,null,"Training and development",null,0.61192605843768644,-0.24215354901014008,0.42441603551572826,-1.4685246575787181E-2,0.10535025224605166,5.600000000000005E-2,null,0.20278424428852659,4.7722505545519933E-2,0.12257922751877492]
[1,null,null,null,null,"Operating payments",null,-0.21706984324641077,0.61253559587643336,1.4780379372740349E-2,3.5081669626617407E-2,5.1274836923406175E-2,5.600000000000005E-2,null,8.6095792114818215E-2,4.7413744164727545E-2,6.6579420456131411E-2]
[1,null,null,null,null,"Venues and facilities",null,-7.2331414201574962E-2,9.7018119560565053E-2,0.14221615294576662,-5.2319954454881912E-2,7.0046858104048981E-2,5.600000000000005E-2,null,5.1441181367567257E-2,2.3079737813411549E-2,3.7163520453623811E-2]
[0,null,null,null,null,"Interest and rent on land",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,{"$f":"IF(ISERROR(H141/G141-1),0,H141/G141-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Rent on land",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,0.15230447503686495,6.6689999432446134E-2,-1.4297861407923107E-2,0.13523355783794422,7.4808687584660527E-2,5.6257440628701527E-2,null,6.6065094093352483E-2,8.8250118980219172E-2,7.7100489967277586E-2]
[1,null,null,null,null,"Provinces and municipalities",null,0,-0.38888888888888884,1.6363636363636362,9.1954022988505857E-2,0.12631578947368416,5.4130841121495354E-2,null,0,9.0401269120176764E-2,0]
[0,null,null,null,null,"Provinces",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Municipalities",null,0,-0.38888888888888884,1.6363636363636362,9.1954022988505857E-2,0.12631578947368416,5.4130841121495354E-2,null,0,9.0401269120176764E-2,0]
[1,null,null,null,null,"Municipal bank accounts",null,0,-0.38888888888888884,1.6363636363636362,9.1954022988505857E-2,0.12631578947368416,5.4130841121495354E-2,null,0,9.0401269120176764E-2,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H151/G151-1),0,H151/G151-1)","v":0.30791175724301412},9.7808102709094902E-2,-1.8171373082439768E-2,0.12381726060016707,7.9665130207584589E-2,5.630434166868481E-2,null,0.1212785703651964,8.6237052142811521E-2,0.10361874254852932]
[0,null,null,null,null,"Social security funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,0.30791175724301412,9.7808102709094902E-2,-1.8171373082439768E-2,0.12381726060016707,7.9665130207584589E-2,5.630434166868481E-2,null,0.1212785703651964,8.6237052142811521E-2,0.10361874254852932]
[0,null,null,null,null,"Higher education institutions",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Foreign governments and international organisations",null,-1,0,-1,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Public corporations and private enterprises",null,-0.1666803789988901,-7.9210515686916838E-2,-4.9322882600821849E-4,0.22968791295384094,5.2248938461709304E-2,5.6000699434046286E-2,null,-8.4652710798784669E-2,0.10966665393401853,7.8344921640094434E-3]
[1,null,null,null,null,"Public corporations",null,-0.13389008369151478,-7.8363448358264698E-2,-4.9322882600821849E-4,0.22968791295384094,5.2248938461709304E-2,5.6000699434046286E-2,null,-7.2516595945782969E-2,0.10966665393401853,1.4493669549582089E-2]
[1,null,null,null,null,"Subsidies on products and production (pc)",null,-3.1223488490469964E-2,-6.4181410843492159E-2,-4.9322882600821849E-4,0.22968791295384094,5.2248938461709304E-2,5.6000699434046286E-2,null,-3.2315756440519539E-2,0.10966665393401853,3.6246561690469692E-2]
[1,null,null,null,null,"Other transfers to public corporations",null,-0.89018436059682837,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Private enterprises",null,-0.9802316602316602,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,{"$f":"IF(ISERROR(H161/G161-1),0,H161/G161-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,-0.9802316602316602,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Non-profit institutions",null,2.7009479288404137E-2,1.0494373498545873E-2,0.18368368368368371,-1.4059196617336123E-2,4.7174868660877056E-2,5.6014743524111843E-2,null,7.0979943253017375E-2,2.9232151331862521E-2,4.9898562256172951E-2]
[1,null,null,null,null,"Households",null,0.75464869259618661,-0.18725617685305596,0.13329655172413801,-2.5664118916638223E-2,1.2799480359418025E-2,5.59808584114454E-2,null,0.17353435318643373,1.3824395398059908E-2,9.0760173501989172E-2]
[1,null,null,null,null,"Social benefits",null,0.22564655474186823,0.24240277841246627,0.13329655172413801,-2.5664118916638223E-2,1.2799480359418025E-2,5.59808584114454E-2,null,0.19947281639889525,1.3824395398059908E-2,0.10274874875558937]
[1,null,null,null,null,"Other transfers to households",null,8.5587688494112779,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Payments for capital assets",null,-0.14562113298195989,-0.45718883673610955,-0.50960724210727193,0.50859936347337853,0.10434530266494391,5.600000000000005E-2,null,{"$f":"IF(ISERROR((J167/G167)^(1/3)-1),0,((J167/G167)^(1/3)-1))","v":-0.38960012121063869},{"$f":"IF(ISERROR((M167/J167)^(1/3)-1),0,((M167/J167)^(1/3)-1))","v":0.20720467568746792},{"$f":"IF(ISERROR((M167/G167)^(1/6)-1),0,((M167/G167)^(1/6)-1))","v":-0.14158425706795164}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.70099320198179516,0.88971438260092173,-5.4160311258656391E-3,-0.47846803624882106,5.0170616262796175E-2,5.600000000000005E-2,null,-0.17477401412772564,-0.16682754451264203,-0.17081029855576557]
[1,null,null,null,null,"Buildings",null,-0.70099320198179516,0.88971438260092173,-5.4160311258656391E-3,4.3063927502357879E-2,5.0170616262796175E-2,5.600000000000005E-2,null,-0.17477401412772564,4.9731514861121484E-2,-6.9266029279867136E-2]
[0,null,null,null,null,"Other fixed structures",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Machinery and equipment",null,{"$f":"IF(ISERROR(H171/G171-1),0,H171/G171-1)","v":-3.3544665170224253E-2},-0.55352854034123133,-0.63530577369355479,0.85741287726847304,0.12720579814472455,5.600000000000005E-2,null,-0.46011475399364099,0.3027423396738449,-0.16135146304443282]
[1,null,null,null,null,"Transport equipment",null,-4.4774158356907234E-2,-0.47555801012858723,-0.8112603966730646,2.6452889777871356,0.1769275643580368,5.600000000000005E-2,null,-0.54442957856565544,0.65468452390487086,-0.131768852265579]
[1,null,null,null,null,"Other machinery and equipment",null,-2.3161595523404577E-2,-0.62402696881589337,-0.41338886549988973,0.13190878565997122,6.2227321447441808E-2,5.5999999999999828E-2,null,-0.40051741157155618,8.2839955243956265E-2,-0.19430545538437016]
[0,null,null,null,null,"Heritage assets",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Specialised military assets",null,16.975409836065573,1.7685818513451892,-0.91822449147657093,0,0,5.600000000000005E-2,null,0.59656452078269173,1.8328673931897743E-2,0.27507938235050844]
[1,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H176/G176-1),0,H176/G176-1)","v":-1},0,0,0,0,0,null,{"$f":"IF(ISERROR((J176/G176)^(1/3)-1),0,((J176/G176)^(1/3)-1))","v":-1},{"$f":"IF(ISERROR((M176/J176)^(1/3)-1),0,((M176/J176)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M176/G176)^(1/6)-1),0,((M176/G176)^(1/6)-1))","v":-1}]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H177/G177-1),0,H177/G177-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H178/G178-1),0,H178/G178-1)","v":-6.8728522336769515E-3},-0.31349480968858134,-0.65120967741935476,0.15317919075144504,0.12280701754385959,5.600000000000005E-2,null,-0.38045759807102619,0.10991216424284556,-0.17076080159871954]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H179/G179-1),0,H179/G179-1)","v":0.45724752310382155},-1,0,0,0,0,null,{"$f":"IF(ISERROR((J179/G179)^(1/3)-1),0,((J179/G179)^(1/3)-1))","v":-1},{"$f":"IF(ISERROR((M179/J179)^(1/3)-1),0,((M179/J179)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M179/G179)^(1/6)-1),0,((M179/G179)^(1/6)-1))","v":-1}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,"Total economic classification",null,{"$f":"IF(ISERROR(H181/G181-1),0,H181/G181-1)","v":5.9209067472886678E-2},{"$f":"IF(ISERROR(I181/H181-1),0,I181/H181-1)","v":5.2419588911269965E-2},4.6166974962673635E-2,3.3387290942531012E-2,4.0641822691593665E-2,6.6739685967010409E-2,null,{"$f":"IF(ISERROR((J181/G181)^(1/3)-1),0,((J181/G181)^(1/3)-1))","v":5.2585071922765625E-2},{"$f":"IF(ISERROR((M181/J181)^(1/3)-1),0,((M181/J181)^(1/3)-1))","v":4.6825471701353427E-2},{"$f":"IF(ISERROR((M181/G181)^(1/6)-1),0,((M181/G181)^(1/6)-1))","v":4.9701321529773246E-2},null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.03,null,null,null,null,null,null,1]
[1,null,null,null,null,"PAYMENTS - GROWTH IN REAL TERMS (EXCLUDING INFLATION)",null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,null,null,1]
[1,null,null,null,null,{"$f":"F$67","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL",null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G309&\" - \"&J309","v":"2013/14 - 2016/17"},{"$f":"J309&\" - \"&M309","v":"2016/17 - 2019/20"},{"$f":"G309&\" - \"&M309","v":"2013/14 - 2019/20"},null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F191=0,\"\",F191)","v":"Administration"},null,{"$f":"IF(ISERROR(H431/G431-1),0,H431/G431-1)","v":-2.1961364616294832E-2},{"$f":"IF(ISERROR(I431/H431-1),0,I431/H431-1)","v":-7.9267946753414087E-3},-4.3464294094145428E-3,-2.0471228604401648E-2,-1.8291019219920712E-2,5.8078391737204083E-3,null,{"$f":"IF(ISERROR(((J71/J$10)/(G71/G$10))^(1/3)-1),0,(((J71/J$10)/(G71/G$10))^(1/3)-1))","v":-1.1440845551220713E-2},{"$f":"IF(ISERROR(((M71/M$10)/(J71/J$10))^(1/3)-1),0,(((M71/M$10)/(J71/J$10))^(1/3)-1))","v":-1.1056093116713184E-2},{"$f":"IF(ISERROR(((M71/M$10)/(G71/G$10))^(1/6)-1),0,(((M71/M$10)/(G71/G$10))^(1/6)-1))","v":-1.1248488048784644E-2},null,null,2]
[{"$f":"A72","v":1},null,null,null,null,"Force Employment",null,2.755276039308896E-2,-1.8236724582229025E-3,-3.8873983534561729E-2,-4.5496057674096368E-2,-3.319632549065632E-2,8.9917537058863406E-3,null,-4.7536889653529979E-3,-2.3509823685548437E-2,-1.4176361746924937E-2,null,null,2]
[1,null,null,null,null,"Landward Defence",null,-2.1695213638988187E-2,2.8600501031808001E-2,-3.2388218769174526E-2,1.4961113694232253E-2,-6.5995409776986591E-3,1.170761748329685E-2,null,-8.8470320302138639E-3,6.6448126156100074E-3,-1.131142884437053E-3,null,null,2]
[1,null,null,null,null,"Air Defence",null,8.5446707291513269E-2,-1.4496331122523132E-2,-9.7398616166332275E-2,-9.5991627876835572E-2,3.6505099812274455E-2,7.7860691208293531E-3,null,-1.1626903654217147E-2,-1.8920768614479666E-2,-1.528058936311838E-2,null,null,2]
[1,null,null,null,null,"Maritime Defence",null,0.11602801026320209,-5.7734966382229747E-2,8.6153493204464304E-2,-1.2973095053816608E-2,-8.2609787079827024E-2,8.7858272253218406E-3,null,4.5313255702287281E-2,-2.9726831166176138E-2,7.0945362945127322E-3,null,null,2]
[1,null,null,null,null,"Military Health Support",null,2.8008384767726824E-2,-4.5642492254034051E-2,2.0122046028223872E-2,-6.0113516076431894E-2,-1.7502905472244867E-2,1.2784591264724199E-2,null,2.7625976172318545E-4,-2.2069657239241147E-2,-1.0959805890462415E-2,null,null,2]
[1,null,null,null,null,"Defence Intelligence",null,2.0899946601813379E-3,-3.588147216041504E-2,1.7606092857136879E-2,-3.8820413930383602E-2,-2.7841984160127953E-2,7.3706857276705229E-3,null,-5.6507484590689883E-3,-1.9960523625073834E-2,-1.2831564618289826E-2,null,null,2]
[1,null,null,null,null,"General Support",null,-0.10931156603648184,3.9272733297892826E-2,3.4047585371773437E-2,-1.9933034189772436E-2,-4.3451385524432395E-2,4.9241677449147758E-3,null,-1.4480344818200708E-2,-1.9685643198488645E-2,-1.7086439769603667E-2,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H447/G447-1),0,H447/G447-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,3.0388896523545483E-3,3.9884877497131654E-4,-1.6760361877186547E-2,-2.5106329299499075E-2,-1.7335389337494012E-2,9.2144616528011536E-3,null,-4.4797210838047885E-3,-1.1184321429866362E-2,-7.8376845864148725E-3]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,-6.8920930362020849E-3,1.3236568638314017E-2,3.8677870883370158E-3,-4.7525733864519304E-2,-2.521592412368856E-2,1.1644318096950101E-2,null,3.3703682757697528E-3,-2.0668235286932513E-2,-8.7217981694996949E-3]
[1,null,null,null,null,"Compensation of employees",null,2.1239831621543193E-2,2.8438756026950118E-2,1.5148564740106396E-2,-7.192392340391951E-2,-3.1837064879179922E-2,1.7975398709743962E-2,null,2.1594614674792734E-2,-2.9289402680299226E-2,-4.1723449162713866E-3]
[1,null,null,null,null,"Salaries and wages",null,2.0998116693551117E-2,4.4728689212969464E-2,1.3017438610836374E-2,-7.2809800964352966E-2,-2.8245122897424091E-2,1.797539870974374E-2,null,2.6160109005174403E-2,-2.8399757353713806E-2,-1.492408189418426E-3]
[1,null,null,null,null,"Social contributions",null,2.3292769917162115E-2,-0.10960499821419556,3.6338392193021818E-2,-6.3313841124392978E-2,-6.6394193006554358E-2,1.7975398709743962E-2,null,-1.8941882763127804E-2,-3.8022362036273738E-2,-2.8528965781960736E-2]
[1,null,null,null,null,"Goods and services",null,-5.946483925778101E-2,-1.7610933937628359E-2,-2.0095582230785114E-2,6.1666061808225425E-3,-1.177586342641912E-2,-9.4607379375588607E-4,null,-3.2582163055385305E-2,-2.2124153985029205E-3,-1.7514627678675287E-2]
[1,null,null,null,null,"Administrative fees",null,0.21078533667223165,-0.53223933707376392,1.8753475729123799,8.6531852918555474E-2,-3.9446684313328428E-2,-9.4607379375588607E-4,null,0.17650488016299626,1.403035627522109E-2,9.2250732566117044E-2]
[1,null,null,null,null,"Advertising",null,{"$f":"IF(ISERROR(H463/G463-1),0,H463/G463-1)","v":-0.63244835461434645},-0.45305785734138071,-0.13131734649690752,-1.0914246023160712E-2,-1.875134784102872E-2,-9.4607379375599709E-4,null,{"$f":"IF(ISERROR(((J103/J$10)/(G103/G$10))^(1/3)-1),0,(((J103/J$10)/(G103/G$10))^(1/3)-1))","v":-0.44104913050764794},{"$f":"IF(ISERROR(((M103/M$10)/(J103/J$10))^(1/3)-1),0,(((M103/M$10)/(J103/J$10))^(1/3)-1))","v":-1.0230689609274091E-2},{"$f":"IF(ISERROR(((M103/M$10)/(G103/G$10))^(1/6)-1),0,(((M103/M$10)/(G103/G$10))^(1/6)-1))","v":-0.25620404905663685}]
[1,null,null,null,null,"Minor Assets",null,-0.11977858370044203,0.12285196077914806,0.3695377021965176,-1.3514995598439716E-2,-0.22947680555881389,-9.4607379375588607E-4,null,0.10618935548377451,-8.7663510532637323E-2,4.5978863546505266E-3]
[1,null,null,null,null,"Audit costs: External",null,-2.2287656895715879E-2,-9.3048936674211769E-2,-1.3158567779067432E-2,3.4780272271315305E-3,-1.1502269160041712E-2,-9.4607379375599709E-4,null,-4.3509247122117234E-2,-3.0099478827938508E-3,-2.3469526557749476E-2]
[0,null,null,null,null,"Bursaries: Employees",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,-0.17941610467244584,-0.19014357737954068,0.35782480830957253,-5.8366238803756132E-2,-3.7596764569480356E-2,-9.4607379375588607E-4,null,-3.3671207726297392E-2,-3.2592740235129924E-2,-3.3132124349247505E-2]
[1,null,null,null,null,"Communication (G&S)",null,-5.0435296735855784E-2,0.12064013659616846,-0.13555830380981826,-1.2731293470656491E-2,-5.9729224568003669E-3,-9.4607379375599709E-4,null,-2.7456995688263985E-2,-6.5618378927226884E-3,-1.7064938679191788E-2]
[1,null,null,null,null,"Computer services",null,-8.1837569967140533E-2,-4.1194669848802934E-2,0.12218495337437285,1.5150790381954771E-2,-3.937501997871129E-2,-9.4607379375577505E-4,null,-4.0486308167169138E-3,-8.6558352295407204E-3,-6.3549032803528194E-3]
[1,null,null,null,null,"Consultants: Business and advisory services",null,0.27669846239253038,-0.40915736238267142,-0.19412722731486254,-8.5927841244078595E-2,1.4745005767606845E-2,-9.4607379375577505E-4,null,-0.15288530515059573,-2.5065486892580591E-2,-9.1219854657275112E-2]
[1,null,null,null,null,"Infrastructure and planning services",null,4.4104511224011809,2.2654712494510232,-0.3391757951811647,-6.9568765667725629E-2,-7.6728717047039763E-2,-9.4607379375577505E-4,null,1.2685852018420234,-4.9685155593428676E-2,0.46828818462574051]
[1,null,null,null,null,"Laboratory services",null,-0.14795888323378525,-6.0544127630926092E-2,-0.17304139743503677,-0.22053568326642203,7.1427155679626431E-4,-9.4607379375588607E-4,null,-0.1284876028849532,-7.9765691203152134E-2,-0.10445792484827998]
[1,null,null,null,null,"Legal services (G&S)",null,-0.31372247756428551,-0.67726338094967864,1.8351346426118282,-4.0124566845431864E-2,-3.868624458523251E-2,-9.4607379375588607E-4,null,-0.14367116241759725,-2.6753191940769416E-2,-8.708198187014371E-2]
[1,null,null,null,null,"Science and technological services",null,0.30052479012466282,-1,0,4.9073815687896039E-2,2.290794235316862E-2,-9.4607379375577505E-4,null,0.15266060598942799,2.3474852792670475E-2,8.614876699048013E-2]
[1,null,null,null,null,"Contractors",null,2.0344983609184686E-2,-5.9750820649898895E-2,-0.17532543960522118,-8.2341413627240456E-4,-2.7184023111409217E-2,-9.4607379375588607E-4,null,-7.5108336872043213E-2,-9.7292348292784547E-3,-4.2976920369345084E-2]
[1,null,null,null,null,"Agency and support/outsourced services",null,1.3358776480490553E-2,-0.26278913483331068,2.7616076415835078E-2,-4.7331012609548195E-2,-0.10489596016177793,-9.4607379375577505E-4,null,-8.4351861552923624E-2,-5.2014942381763296E-2,-6.8323686421199792E-2]
[1,null,null,null,null,"Entertainment",null,-0.70834013239778215,0.19171605808874426,0.22666181450344469,-0.10186623657444205,-2.6619585311680849E-2,-9.4607379375621914E-4,null,-0.24735282261092983,-4.4118215105812264E-2,-0.15180089170157884]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,1.2128356128295752,0.20485146976161706,-0.29169131552893657,6.4498850990466483E-3,-0.21044800604821745,-9.4607379375555301E-4,null,0.23604726189734593,-7.4050559960654128E-2,6.9821139263949172E-2]
[1,null,null,null,null,"Housing",null,{"$f":"IF(ISERROR(H479/G479-1),0,H479/G479-1)","v":0},0,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,0,-0.13365243672483351,-0.23341176563872124,0.22696763686466137,-0.20833555987197006,-9.4607379375555301E-4,null,0,-9.9562371194028554E-3,0]
[1,null,null,null,null,"Inventory: Farming supplies",null,0,0.19882754665936697,-0.58581349206349209,-0.28345890146221953,-2.005728413636898E-2,-9.4607379375599709E-4,null,0,-0.11146015369929296,0]
[1,null,null,null,null,"Inventory: Food and food supplies",null,-8.9595743661431415E-3,-0.20152439935957733,0.1495636939772178,-3.3520637477258086E-2,-1.5559346525051532E-2,-9.4607379375599709E-4,null,-3.1063417645066926E-2,-1.6765704195973896E-2,-2.3940740410444028E-2]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,-0.33892094999929212,0.17055584270107338,3.6336838878581856E-2,0.14550224341658513,7.0106952813682621E-2,-9.4607379375599709E-4,null,-7.0929174667835215E-2,6.9885628007847478E-2,-3.00475255682775E-3]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,-9.2748129140326263E-2,0.80305441441219738,-0.67962941701765933,0.1517681578770429,-0.14221073422719233,-9.4607379375577505E-4,null,-0.19376228067280976,-4.3389103034406906E-3,-0.10404267613921536]
[1,null,null,null,null,"Inventory: Medical supplies",null,-0.17118165777387562,-6.6172686794208402E-2,0.41977337630407519,-0.10039678457784529,0.19828945057106462,-9.4607379375588607E-4,null,3.1925437095599696E-2,2.5023656591803611E-2,2.8468757358154573E-2]
[1,null,null,null,null,"Inventory: Medicine",null,-0.15992775975026474,-0.22914887965244679,0.67982712873296602,-7.1018101124162625E-2,0.23116935567304009,-9.4607379375599709E-4,null,2.8451724781044962E-2,4.5453353368161142E-2,3.6917694153982827E-2]
[0,null,null,null,null,"Medsas inventory interface",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,-0.21283995122606703,-0.21768576491831992,0.69850258783571895,0.30997151075314178,3.7459543834473363E-2,-9.4607379375577505E-4,null,1.5087539116200865E-2,0.10732214148139851,6.0202295604586009E-2]
[1,null,null,null,null,"Consumable supplies",null,-0.42421762370478167,-4.8694096028192746E-2,-7.3835352641272389E-2,-2.1018470541025791E-2,-2.4192108161566361E-2,-9.4607379375588607E-4,null,-0.20245428424406986,-1.5439099028033865E-2,-0.11386664182472506]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,-0.36941413769052422,0.19196232292001336,-0.18513431046678408,-7.6959659318131868E-2,-5.8692244732276411E-2,-9.4607379375588607E-4,null,-0.15075904540151608,-4.6076056195901272E-2,-9.993817953956996E-2]
[1,null,null,null,null,"Operating leases",null,0.14522734087144595,-6.7244714696371388E-2,2.0525441178333965,-1.4217521049482706E-2,-2.2179880187912504E-3,-9.4607379375577505E-4,null,0.48288381555220861,-5.8118890158440628E-3,0.2141933369084299]
[1,null,null,null,null,"Rental and hiring",null,6.0496632996632993,-0.79286079110152663,-0.2918941188587908,-5.660377358490587E-2,-2.1375225341230819E-2,-9.4607379375588607E-4,null,1.1213742878358079E-2,-2.6581138244435532E-2,-7.863653228934897E-3]
[1,null,null,null,null,"Property payments",null,-0.18719556716229457,0.21764931341359661,-0.34545169285247312,3.464513983763462E-3,2.5202576400669363E-2,-9.4607379375588607E-4,null,-0.13473328315685884,9.1759207746595628E-3,-6.5544899053012973E-2]
[0,null,null,null,null,"Transport provided: Departmental activity",null,{"$f":"IF(ISERROR(H495/G495-1),0,H495/G495-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J135/J$10)/(G135/G$10))^(1/3)-1),0,(((J135/J$10)/(G135/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M135/M$10)/(J135/J$10))^(1/3)-1),0,(((M135/M$10)/(J135/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M135/M$10)/(G135/G$10))^(1/6)-1),0,(((M135/M$10)/(G135/G$10))^(1/6)-1))","v":0}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,-4.1976915957715022E-2,-0.24769898859516937,8.8836245757820009E-2,3.0866456232694794E-2,-3.2120370202230353E-2,-9.4607379375577505E-4,null,-7.7619606234752614E-2,-1.0642340228987912E-3,-4.0104815530285221E-2]
[1,null,null,null,null,"Training and development",null,0.52644513109629387,-0.27961363974347919,0.33873687548470688,-7.0457779788478558E-2,4.3767943575119483E-2,-9.4607379375577505E-4,null,0.13757656106867056,-1.0336996681569843E-2,6.1045444800491122E-2]
[1,null,null,null,null,"Operating payments",null,-0.25858886671061632,0.53282851319052593,-4.6259041942913304E-2,-2.35078588428137E-2,-7.2947715548572489E-3,-9.4607379375588607E-4,null,2.7214250645563043E-2,-1.0628648062356527E-2,8.1152473258272462E-3]
[1,null,null,null,null,"Venues and facilities",null,-0.12152596041815833,4.2792889316126237E-2,7.3511421941510058E-2,-0.10596222118385068,1.0431405197402155E-2,-9.4607379375588607E-4,null,-5.5615968152177286E-3,-3.3614186390440892E-2,-1.9688230537694418E-2]
[0,null,null,null,null,"Interest and rent on land",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Rent on land",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,9.1197419542485836E-2,1.3963877787496193E-2,-7.3588215608950236E-2,7.0975054564098139E-2,1.4927939173428495E-2,-7.0251596149351059E-4,null,8.269495857440079E-3,2.7944780618068599E-2,1.8059608138475847E-2]
[1,null,null,null,null,"Provinces and municipalities",null,0,-0.41909590198563595,1.4777853725222143,3.0145304706137521E-2,6.3565429153620734E-2,-2.714436025075373E-3,null,0,2.9976724856004999E-2,0]
[0,null,null,null,null,"Provinces",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Municipalities",null,0,-0.41909590198563595,1.4777853725222143,3.0145304706137521E-2,6.3565429153620734E-2,-2.714436025075373E-3,null,0,2.9976724856004999E-2,0]
[1,null,null,null,null,"Municipal bank accounts",null,0,-0.41909590198563595,1.4777853725222143,3.0145304706137521E-2,6.3565429153620734E-2,-2.714436025075373E-3,null,0,2.9976724856004999E-2,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H511/G511-1),0,H511/G511-1)","v":0.23855280041952076},4.3543823867960851E-2,-7.7228734100037499E-2,6.0204962830346487E-2,1.9513815115755007E-2,-6.5814411666520467E-4,null,6.0489631563594104E-2,2.6043267801798553E-2,4.3124272097737837E-2]
[0,null,null,null,null,"Social security funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,0.23855280041952076,4.3543823867960851E-2,-7.7228734100037499E-2,6.0204962830346487E-2,1.9513815115755007E-2,-6.5814411666520467E-4,null,6.0489631563594104E-2,2.6043267801798553E-2,4.3124272097737837E-2]
[0,null,null,null,null,"Higher education institutions",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Foreign governments and international organisations",null,-1,0,-1,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Public corporations and private enterprises",null,-0.21087157102167631,-0.12472482479744951,-6.0613936866549145E-2,0.1600829367489065,-6.3749400739289142E-3,-9.4541207753429113E-4,null,-0.13427730170427443,4.817451911358317E-2,-4.7409598530493313E-2]
[1,null,null,null,null,"Public corporations",null,-0.17982015501090431,-0.12391962771698162,-6.0613936866549145E-2,0.1600829367489065,-6.3749400739289142E-3,-9.4541207753429113E-4,null,-0.12279913355835015,4.817451911358317E-2,-4.1115441594508195E-2]
[1,null,null,null,null,"Subsidies on products and production (pc)",null,-8.2598000464460308E-2,-0.11043860346339562,-6.0613936866549145E-2,0.1600829367489065,-6.3749400739289142E-3,-9.4541207753429113E-4,null,-8.4777740300474358E-2,4.817451911358317E-2,-2.0554926531049733E-2]
[1,null,null,null,null,"Other transfers to public corporations",null,-0.89600791723184503,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Private enterprises",null,-0.98127998127998128,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,-0.98127998127998128,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Non-profit institutions",null,-2.7453144613253766E-2,-3.9454017586933787E-2,0.11248466511624411,-6.9867166620128485E-2,-1.1166318544969633E-2,-9.3212533196618264E-4,null,1.2917891637291623E-2,-2.7802708629774742E-2,-7.6512555405664484E-3]
[1,null,null,null,null,"Households",null,0.66159914071608572,-0.22742982590594674,6.5128338086595683E-2,-8.0815206525130412E-2,-4.3626553012825142E-2,-9.6418314905832858E-4,null,0.10991242205990415,-4.2356644362886775E-2,3.0970540958742632E-2]
[1,null,null,null,null,"Social benefits",null,0.16065014653586007,0.18099123423238228,6.5128338086595683E-2,-8.0815206525130412E-2,-4.3626553012825142E-2,-9.6418314905832858E-4,null,0.13444465876050415,-4.2356644362886775E-2,4.2301966706390193E-2]
[1,null,null,null,null,"Other transfers to households",null,8.0518644407303768,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Payments for capital assets",null,{"$f":"IF(ISERROR(H527/G527-1),0,H527/G527-1)","v":-0.19092910320261347},-0.4840198067833742,-0.53910455085269915,0.42320694667299841,4.2818982686443796E-2,-9.4607379375588607E-4,null,{"$f":"IF(ISERROR(((J167/J$10)/(G167/G$10))^(1/3)-1),0,(((J167/J$10)/(G167/G$10))^(1/3)-1))","v":-0.42269230887649833},{"$f":"IF(ISERROR(((M167/M$10)/(J167/J$10))^(1/3)-1),0,(((M167/M$10)/(J167/J$10))^(1/3)-1))","v":0.14030747515426389},{"$f":"IF(ISERROR(((M167/M$10)/(G167/G$10))^(1/6)-1),0,(((M167/M$10)/(G167/G$10))^(1/6)-1))","v":-0.18863801195016683}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.71684962308882128,0.79630644733927936,-6.5240630757392837E-2,-0.50798871344228402,-8.3374728396635733E-3,-9.4607379375599709E-4,null,-0.21951277332504371,-0.21299776399239945,-0.21626203832622637]
[1,null,null,null,null,"Buildings",null,-0.71684962308882128,0.79630644733927936,-6.5240630757392837E-2,-1.5977426884567936E-2,-8.3374728396635733E-3,-9.4607379375599709E-4,null,-0.21951277332504371,-8.4393165396912107E-3,-0.12028388220184316,null,null,{"$f":"T71","v":1}]
[0,null,null,null,null,"Other fixed structures",null,0,0,0,0,0,0,null,0,0,0,null,null,1]
[1,null,null,null,null,"Machinery and equipment",null,-8.479608444150033E-2,-0.57559747180725407,-0.65724226850898004,0.75227629930988038,6.4405852827879695E-2,-9.4607379375599709E-4,null,-0.48938406498090048,0.23055092317636716,-0.20732168553295416,null,null,1]
[1,null,null,null,null,"Transport equipment",null,-9.5430074201616866E-2,-0.5014809982210906,-0.82261315476791785,2.4389518658369207,0.1113574734259084,-9.4607379375588607E-4,null,-0.56912784998572974,0.5629902448450117,-0.17936063508523981,null,null,1]
[1,null,null,null,null,"Other machinery and equipment",null,-7.4963632124436019E-2,-0.64261118708735121,-0.44867374577057317,6.7838477037708733E-2,3.0475178918241141E-3,-9.4607379375588607E-4,null,-0.4330177298187281,2.2834420896544305E-2,-0.23846931645568659,null,null,1]
[0,null,null,null,null,"Heritage assets",null,0,0,0,0,0,0,null,0,0,0,null,null,1]
[1,null,null,null,null,"Specialised military assets",null,16.022168405365129,1.6317317978566432,-0.92314331905692748,-5.6603773584905759E-2,-5.5712936732766671E-2,-9.4607379375588607E-4,null,0.51000845388572169,-3.8101970250241202E-2,0.20518635766347582,null,null,1]
[1,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":-1},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":-1},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":-1},null,null,1]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H540/G540-1),0,H540/G540-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,2]
[1,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H541/G541-1),0,H541/G541-1)","v":3.0388896523545483E-3},3.9884877497131654E-4,-1.6760361877186547E-2,-2.5106329299499075E-2,-1.7335389337494012E-2,9.2144616528009315E-3,null,-0.41404543801662685,4.8406424478117716E-2,-0.21621525452734802,null,null,2]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":-1},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":-1},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":-1},null,null,{"$f":"T78","v":1}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,"Total economic classification",null,3.0388896523545483E-3,3.9884877497131654E-4,-1.6760361877186547E-2,-2.5106329299499075E-2,-1.7335389337494012E-2,9.2144616528009315E-3,null,{"$f":"IF(ISERROR(((J181/J$10)/(G181/G$10))^(1/3)-1),0,(((J181/J$10)/(G181/G$10))^(1/3)-1))","v":-4.4797210838047885E-3},{"$f":"IF(ISERROR(((M181/M$10)/(J181/J$10))^(1/3)-1),0,(((M181/M$10)/(J181/J$10))^(1/3)-1))","v":-1.1184321429866362E-2},{"$f":"IF(ISERROR(((M181/M$10)/(G181/G$10))^(1/6)-1),0,(((M181/M$10)/(G181/G$10))^(1/6)-1))","v":-7.8376845864148725E-3},null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"\"PAYMENTS - CONSTANT PRICES (\"&$AA$9&\")\"","v":"PAYMENTS - CONSTANT PRICES (2016/17)"},null,null,null,null,null,null,{"$f":"\"CONSTANT PRICES (\"&$AA$9&\")\"","v":"CONSTANT PRICES (2016/17)"},null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"F$67","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,null,null,null,null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F311=0,\"\",F311)","v":"Administration"},{"$f":"IF(ISERROR((G71/G$10)*100),\"\",(G71/G$10)*100)","v":5332031.0398924816},{"$f":"IF(ISERROR((H71/H$10)*100),\"\",(H71/H$10)*100)","v":5214932.3620800013},5173594.6639999999,{"$f":"IF(ISERROR((J71/J$10)*100),\"\",(J71/J$10)*100)","v":5151108},5045658.4905660376,4953368.2541379379,4982136.6203261837,null,null,null,null,null,null,2]
[1,null,null,null,null,"Force Employment",3955780.908119041,4064773.5916480008,4057360.7760000005,3899635,3722216.9811320752,{"$f":"IF(ISERROR((L72/L$10)*100),\"\",(L72/L$10)*100)","v":3598653.0546795665},3631011.2566201808,null,null,null,null,null,null,2]
[1,null,null,null,null,"Landward Defence",16074304.381707268,15725568.914048005,16175328.064000001,15651438,15885600.943396226,15780763.269014914,15965518.408963002,null,null,null,null,null,null,2]
[1,null,null,null,null,"Air Defence",7129322.7208304657,7738499.8725440018,7626320.0160000008,6883527,6222766.0377358496,6449928.733051829,6500148.3239917932,null,null,null,null,null,null,2]
[1,null,null,null,null,"Maritime Defence",3813612.2470871052,4256098.0880320007,4010372.4080000008,4355880,4299370.7547169812,3944200.652092576,{"$f":"IF(ISERROR((M75/M$10)*100),\"\",(M75/M$10)*100)","v":3978853.7175638629},null,null,null,null,null,null,2]
[1,null,null,null,null,"Military Health Support",4413157.4559959052,4536762.8680640012,4329693.7040000008,4416816,4151305.6603773586,4078645.7498173788,4130789.5686423988,null,null,null,null,null,null,2]
[1,null,null,null,null,"Defence Intelligence",915683.33791334426,917597.11120000016,884672.37600000005,900248,865300,841208.33110624133,847408.61334632372]
[1,null,null,null,null,"General Support",6175497.0903521292,5500443.8323520012,5716461.296000001,5911093,5793266.9811320752,5541541.504088941,5568828.9840204827]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G81/G$10)*100),\"\",(G81/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G91/G$10)*100),\"\",(G91/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",47809389.181897745,47954676.639968008,47973803.304000005,47169745,45985485.849056602,45188309.547989383,45604695.493474238]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},38708392.790538251,38441610.946144007,38950445.968000002,39101098,37242789.622641511,36303678.265362486,36726409.843173698]
[1,null,null,null,null,"Compensation of employees",25215473.759443972,25751046.176352005,26483373.896000005,26884559.000000004,24950916.03773585,24156552.105047483,24590775.760588415]
[1,null,null,null,null,"Salaries and wages",22559317.978982408,23033021.170432005,24063258.016000003,24376500,22601651.886792451,21963265.451565202,22358063.905025028]
[1,null,null,null,null,"Social contributions",2656155.7804615689,2718025.0059200004,2420115.88,2508059,2349264.1509433961,2193286.6534822811,2232711.8555633854]
[1,null,null,null,null,"Goods and services",{"$f":"IF(ISERROR((G101/G$10)*100),\"\",(G101/G$10)*100)","v":13492919.031094277},12690564.769792002,12467072.072000001,12216539,12291873.58490566,12147126.160315001,12135634.082585281]
[1,null,null,null,null,"Administrative fees",11328.387366912002,13716.245312000005,6415.920000000001,18448,20044.33962264151,19253.656885278029,19235.4415050649]
[1,null,null,null,null,"Advertising",37954.352916480006,13950.184864000003,7629.9440000000004,6628,6555.6603773584911,6432.7329092949922,6426.6470692672765]
[1,null,null,null,null,"Minor Assets",162428.31873945604,142972.88476800002,160537.38400000002,219862,216890.56603773584,167119.21178755324,166961.1046808479]
[1,null,null,null,null,"Audit costs: External",83778.530863104024,81911.303712000023,74289.544000000009,73312,73566.981132075467,72720.793913802627,72651.99467641965]
[0,null,null,null,null,"Bursaries: Employees",0,0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",28473.447754752011,23364.852672000005,18922.176000000003,25693,24193.396226415094,23283.802804354411,23261.774608702231]
[1,null,null,null,null,"Communication (G&S)",107834.80587264002,102396.12544000002,114749.20800000003,99194,97931.132075471702,97346.197017478233,97254.100331558191]
[1,null,null,null,null,"Computer services",1204994.5596057603,1106380.7330240002,1060803.7439999999,1190418,1208453.7735849058,1160870.8821066511,1159772.6125871558]
[1,null,null,null,null,"Consultants: Business and advisory services",240534.38184652803,307089.8754560001,181441.79200000002,146219,133654.71698113208,135625.45655388673,135497.14486367494]
[1,null,null,null,null,"Infrastructure and planning services",{"$f":"IF(ISERROR((G111/G$10)*100),\"\",(G111/G$10)*100)","v":3976.2828779520014},21513.484160000004,70251.664000000004,46424,43194.339622641506,39880.093359702107,39842.36384848196]
[1,null,null,null,null,"Laboratory services",35279.463453696007,30059.553440000007,28239.624000000003,23353,18202.830188679247,18215.831952536213,18198.598431294457]
[1,null,null,null,null,"Legal services (G&S)",48956.505421824011,33597.749248000007,10843.224,30742,29508.490566037734,28366.91788265897,28340.080685040561]
[1,null,null,null,null,"Science and technological services",48387.958434816013,62929.739488000007,0,74104,77740.566037735844,79521.442443030988,79446.209290293977]
[1,null,null,null,null,"Contractors",3000900.9243924487,3061954.2045120005,2878999.9280000003,2374238,2372283.0188679248,2307794.8224562155,2305611.4782533241]
[1,null,null,null,null,"Agency and support/outsourced services",541631.42891827214,548866.9621120001,404630.68800000008,415805,396124.52830188681,354572.665562029,354237.21365515864]
[1,null,null,null,null,"Entertainment",11194.820195328004,3265.0797760000005,3891.0480000000007,4773,4286.7924528301883,4172.6798154186054,4168.7321523955025]
[1,null,null,null,null,"Fleet services (including government motor transport)",48947.049338880017,108311.77392000002,130499.6,92434,93030.188679245286,73452.17096940866,73382.679795360047]
[1,null,null,null,null,"Housing",0,0,1.0640000000000001,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",0,232917.60553600002,201787.60000000003,154688,189797.16981132075,150255.67017656387,150113.51722464664]
[1,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF(ISERROR((G121/G$10)*100),\"\",(G121/G$10)*100)","v":0},6390.2435520000008,7660.8,3173,2273.5849056603774,2227.9829671993875,2225.8751309011855]
[1,null,null,null,null,"Inventory: Food and food supplies",985307.29461964825,976479.3606400002,779694.94400000002,896309,866264.15094339626,852785.64683663845,851978.84868447506]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",771515.89734912023,510032.99648000009,597022.10400000005,618716,708740.5660377359,758428.2074580862,757710.67840656475]
[0,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",170811.13626931206,154968.72294400004,279417.04000000004,89517,103102.83018867925,88440.501006645645,88356.829766336625]
[1,null,null,null,null,"Inventory: Medical supplies",101823.10114099203,84392.853888000012,78808.351999999999,111890.00000000001,100656.60377358491,120615.74643219842,120501.63503538461]
[1,null,null,null,null,"Inventory: Medicine",223755.74467276805,187970.98969600003,144897.64800000002,243403.00000000003,226116.98113207548,278388.29796711035,278124.92209391535]
[0,null,null,null,null,"Medsas inventory interface",0,0,0,0,0,0,0]
[1,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},157803.11216947204,124216.30547200002,97176.184000000008,165054,216216.03773584907,224315.39187913126,224103.17296533837]
[{"$f":"A130","v":1},null,null,null,null,"Consumable supplies",238664.44144435209,137418.77923200003,130727.296,121075,118530.1886792453,115662.69353430613,115553.2680910381]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF(ISERROR((G131/G$10)*100),\"\",(G131/G$10)*100)","v":102605.59200460803},64701.635712000003,77121.912000000011,62844.000000000007,58007.547169811325,54602.954015001691,54551.295591146438]
[1,null,null,null,null,"Operating leases",406047.74764646415,465016.98230400006,433747.04800000001,1324032,1305207.5471698113,1302312.6124681528,1301080.528634219]
[1,null,null,null,null,"Rental and hiring",53.190466560000019,374.9748800000001,77.672000000000011,55.000000000000007,51.886792452830186,50.777700571917265,50.729661120098989]
[1,null,null,null,null,"Property payments",2962773.9979622411,2408155.8390400005,2932289.3040000005,1919325,1925974.5283018867,1974514.0484971583,1972646.0125004724]
[0,null,null,null,null,"Transport provided: Departmental activity",0,0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",1032605.4394951683,989259.84774400026,744221.18400000012,810335,835347.16981132072,808515.50946959574,807750.59413424146]
[1,null,null,null,null,"Training and development",188311.98177792004,287447.90771200007,207073.55200000003,277217,257684.90566037735,268963.24407148076,268708.78499478119]
[1,null,null,null,null,"Operating payments",516377.7774059521,382848.23315200006,586840.68800000008,559694,546536.79245283024,542549.93140556244,542036.63913365558]
[1,null,null,null,null,"Venues and facilities",17861.358670848007,15690.739904000004,16362.192000000001,17565,15703.773584905663,15867.586010298075,15852.574103003564]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF(ISERROR((G141/G$10)*100),\"\",(G141/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",7590953.3240217613,8283228.6790400017,8398894.6720000003,7780835.0000000009,8333080.1886792453,8457475.9028631505,8451534.3910474423]
[1,null,null,null,null,"Provinces and municipalities",0,60.443712000000019,35.112000000000002,87,89.622641509433961,95.319543178862233,{"$f":"IF(ISERROR((M144/M$10)*100),\"\",(M144/M$10)*100)","v":95.060804376963802}]
[0,null,null,null,null,"Provinces",0,0,0,0,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Municipalities",0,60.443712000000019,35.112000000000002,87,89.622641509433961,95.319543178862233,95.060804376963802]
[1,null,null,null,null,"Municipal bank accounts",0,60.443712000000019,35.112000000000002,87,89.622641509433961,95.319543178862233,95.060804376963802]
[0,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF(ISERROR((G151/G$10)*100),\"\",(G151/G$10)*100)","v":5552810.4824586259},6877448.9732480012,7176919.4000000004,6622655,7021371.6981132077,7158385.4472891837,7153674.1980222287]
[0,null,null,null,null,"Social security funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",5552810.4824586259,6877448.9732480012,7176919.4000000004,6622655,7021371.6981132077,7158385.4472891837,7153674.1980222287]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0]
[1,null,null,null,null,"Foreign governments and international organisations",358559.29910169612,0,6176.52,0,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",1580343.1339745284,1247093.6945600002,1091550.1520000002,1025387.0000000001,1189533.9622641511,1181950.7545388138,1180833.3240204221]
[1,null,null,null,null,"Public corporations",1519114.9969121285,1245947.5026880002,1091550.1520000002,1025387.0000000001,1189533.9622641511,1181950.7545388138,1180833.3240204221]
[1,null,null,null,null,"Subsidies on products and production (pc)",1337544.0202629124,1227065.5586560003,1091550.1520000002,1025387.0000000001,1189533.9622641511,1181950.7545388138,1180833.3240204221]
[1,null,null,null,null,"Other transfers to public corporations",181570.97664921606,18881.944032000003,0,0,0,0,0]
[1,null,null,null,null,"Private enterprises",61228.137062400012,1146.1918720000001,0,0,0,0,0]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF(ISERROR((G161/G$10)*100),\"\",(G161/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",61228.137062400012,1146.1918720000001,0,0,0,0,0]
[1,null,null,null,null,"Non-profit institutions",9102.6618439680024,8852.7651520000018,8503.4879999999994,9460,8799.0566037735844,8700.8035348406302,8692.693295457344]
[1,null,null,null,null,"Households",90137.746642944025,149772.80236800003,115710.00000000001,123246,113285.84905660378,108343.57795713295,108239.114904958]
[1,null,null,null,null,"Social benefits",84415.634451456019,97977.018496000019,115710.00000000001,123246,113285.84905660378,108343.57795713295,108239.114904958]
[1,null,null,null,null,"Other transfers to households",5722.1121914880014,51795.783872000007,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",1495845.9408076804,1210245.4168000002,624462.66399999999,287812,409616.03773584904,427155.37976375007,426751.25925309374]
[1,null,null,null,null,"Buildings and other fixed structures",512933.39919360017,145237.28531200002,260890.67200000005,243869.99999999997,119986.7924528302,118986.40582963638,118873.83590926774]
[1,null,null,null,null,"Buildings",256466.69959680008,72618.642656000011,130445.33600000002,121934.99999999999,119986.7924528302,118986.40582963638,118873.83590926774]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0]
[1,null,null,null,null,"Machinery and equipment",{"$f":"IF(ISERROR((G171/G$10)*100),\"\",(G171/G$10)*100)","v":1235899.4026874884},1131099.9725760003,480041.68800000008,164538,288316.0377358491,306885.27803018159,306594.94191094773]
[1,null,null,null,null,"Transport equipment",593748.6300641282,537087.15424000006,267748.152,47495,163333.01886792455,181521.37117608284,181349.63856380651]
[1,null,null,null,null,"Other machinery and equipment",642150.77262336016,594012.8183360002,212293.53600000005,117043,124983.01886792453,125363.90685409874,125245.30334714122]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0]
[1,null,null,null,null,"Specialised military assets",288.41052979200003,4909.3726080000015,12920.152000000002,993,936.79245283018861,884.60099417392701,883.7640963554087]
[1,null,null,null,null,"Biological assets",{"$f":"IF(ISERROR((G176/G$10)*100),\"\",(G176/G$10)*100)","v":1471.6029081600004},0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"IF(ISERROR((G177/G$10)*100),\"\",(G177/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Software and other intangible assets",{"$f":"IF(ISERROR((G178/G$10)*100),\"\",(G178/G$10)*100)","v":1719.8250854400005},1617.4289600000002,1055.4880000000001,346,376.41509433962261,399.09490975822689,398.71733652288327]
[1,null,null,null,null,"Payments for financial assets",{"$f":"IF(ISERROR((G176/G$10)*100),\"\",(G176/G$10)*100)","v":1471.6029081600004},{"$f":"IF(ISERROR((H176/H$10)*100),\"\",(H176/H$10)*100)","v":0},0,0,0,0,0]
[1]
[1,null,null,null,null,"Total economic classification",{"$f":"IF(ISERROR((G181/G$10)*100),\"\",(G181/G$10)*100)","v":47809389.181897745},47954676.639968008,47973803.304000005,47169745,45985485.849056602,45188309.547989383,45604695.49347423]
[1,null,null,null,null,null,{"$f":"+G541-G456","v":0},{"$f":"+H541-H456","v":0},0,0,0,0,0]
[1]
[1]
[1]
[]
[0,null,null,null,null,"COMPOSITION OF SPENDING (…selected items)"]
[0,null,null,null,null,{"$f":"F$67","v":"Defence And Military Veterans"},9,10,11,13,21,30,39,"OG"]
[0,null,null,null,null,null,9,10,12,20,25,34,43,"REV"]
[0,null,null,null,null,null,{"$f":"G$69","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20"]
[0,null,null,null,null,null,"Audited",null,{"$f":"I70","v":"Audited outcome"},{"$f":"J$70","v":"Budget"},"Medium-term estimates"]
[0,null,null,null,null,"Original"]
[0,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,G$548,4))","v":32747930},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,H$548,4))","v":34343473},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,I$548,4))","v":36607562},39101098,39477357,40752331,43576795.3593615,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F553,$F$96:$F$181,0))","v":59}]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},21332701,23005809,{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,I$548,4))","v":24890389},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,J$548,4))","v":26884559},26447971,27116696,29177564.799361497,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F554,$F$96:$F$181,0))","v":60}]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},11415229,11337664,11717173,12216539,13029386,13635635,14399230.560000001,null,null,null,null,null,null,null,null,null,null,63]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,102]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},6422070,7400180,7893698,7780835,8833065,9493855,10027954.984000001,null,null,null,null,null,null,null,null,null,null,105]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},1265510,1081225,586901,287812,434193,479499,506350.94400000002,null,null,null,null,null,null,null,null,null,null,129]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X559,G$548,4))","v":433950},129754,245198,243870,254372,267134,282093.50400000002,null,null,null,null,null,null,null,null,null,null,130]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},1045591,1010517,451167,164538,305615,344491,363782.49599999998,null,null,null,null,null,null,null,null,null,null,133]
[0,null,null,null,null,"Total economic classification",40447521,42842381,45088161,47169745,48744615,50725685,54111101.287361503,null,null,null,null,null,null,null,null,null,null,143]
[0,null,null,null,null,"Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,G$549,4))","v":32747930},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,H$549,4))","v":34343473},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,I$549,4))","v":36607562},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,J$549,4))","v":39407071},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,K$549,4))","v":39477357},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,L$549,4))","v":40752331},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,M$549,4))","v":43576795.3593615}]
[0,null,null,null,null,"Compensation of employees",21332701,23005809,24890389,27094559,26447971,27116696,29177564.799361497,null,null,null,null,null,null,null,null,null,null,{"$f":"X553","v":59}]
[0,null,null,null,null,"Goods and services",11415229,11337664,11717173,12312512,13029386,13635635,14399230.560000001,null,null,null,null,null,null,null,null,null,null,60]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,63]
[0,null,null,null,null,"Transfers and subsidies",6422070,7400180,7893698,7541582,8833065,9493855,10027954.984000001,null,null,null,null,null,null,null,null,null,null,102]
[0,null,null,null,null,"Payments for capital assets",1265510,1081225,586901,287812,434193,479499,506350.94400000002,null,null,null,null,null,null,null,null,null,null,105]
[0,null,null,null,null,"Buildings and other fixed structures",433950,129754,245198,121935,254372,267134,282093.50400000002,null,null,null,null,null,null,null,null,null,null,129]
[0,null,null,null,null,"Machinery and equipment",1045591,1010517,451167,164538,305615,344491,363782.49599999998,null,null,null,null,null,null,null,null,null,null,130]
[0,null,null,null,null,"Total economic classification",40447521,42842381,45088161,47236465,48744615,50725685,54111101.287361503,null,null,null,null,null,null,null,null,null,null,133]
[0,null,null,null,null,"Change (Revised less Original)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563-G553","v":0},0,0,305973,0,0,0]
[0,null,null,null,null,"Compensation of employees",0,0,0,210000,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,95973,0,0,0]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",0,0,0,-239253,0,0,0]
[0,null,null,null,null,"Payments for capital assets",0,0,0,0,0,0,0]
[0,null,null,null,null,"Buildings and other fixed structures",0,0,0,-121935,0,0,0]
[0,null,null,null,null,"Machinery and equipment",0,0,0,0,0,0,0]
[0,null,null,null,null,"Total economic classification",0,0,0,66720,0,0,0]
[0,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563","v":32747930},34343473,36607562,39407071,39477357,40752331,43576795.3593615]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},21332701,23005809,24890389,27094559,26447971,27116696,29177564.799361497]
[0,null,null,null,null,"Goods and services",11415229,11337664,11717173,12312512,13029386,13635635,14399230.560000001]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",6422070,7400180,7893698,7541582,8833065,9493855,10027954.984000001]
[0,null,null,null,null,"Payments for capital assets",1265510,1081225,586901,287812,434193,479499,506350.94400000002]
[0,null,null,null,null,"Buildings and other fixed structures",433950,129754,245198,121935,254372,267134,282093.50400000002]
[0,null,null,null,null,"Machinery and equipment",1045591,1010517,451167,164538,305615,344491,363782.49599999998]
[0,null,null,null,null,"Total economic classification",40447521,42842381,45088161,47236465,48744615,50725685,54111101.287361503]
[0,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G583/(1+G$9)","v":30952674.858223062},32522228.219696969,34798062.737642586,37036720.864661649,37242789.622641511,38481898.961284235,41226864.105356202]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},20163233.459357277,21785803.977272727,23660065.58935361,25464811.090225562,24950916.03773585,25605945.231350332,27604129.422290917]
[0,null,null,null,null,"Goods and services",10789441.398865784,10736424.242424242,11137997.148288973,11571909.77443609,12291873.58490566,12875953.729933901,13622734.68306528]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",6070009.4517958406,7007746.2121212119,7503515.209125475,7087953.0075187963,8333080.1886792453,8964924.4570349399,9487185.4153263979]
[0,null,null,null,null,"Payments for capital assets",1196134.2155009452,1023887.3106060605,557890.68441064632,270500,409616.03773584904,452784.70254957507,479045.35856196785]
[0,null,null,null,null,"Buildings and other fixed structures",410160.68052930053,122873.10606060605,233077.94676806082,114600.56390977443,239973.58490566036,252251.18035882909,266881.27152317885]
[0,null,null,null,null,"Machinery and equipment",988271.26654064271,956928.97727272718,428865.96958174906,154640.97744360901,288316.03773584904,325298.39471199247,344165.08609271521]
[0,null,null,null,null,"Total economic classification",38230171.077504724,40570436.553030305,42859468.631178707,44395173.872180447,45985485.849056602,47899608.12086875,51193094.879244566]
[0,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G553","v":32747930},34343473,36607562,39101098,39477357,40752331,43576795.3593615]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},21332701,23005809,24890389,26884559,26447971,27116696,29177564.799361497]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},11415229,11337664,11717173,12216539,13029386,13635635,14399230.560000001]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},6422070,7400180,7893698,7780835,8833065,9493855,10027954.984000001]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},1265510,1081225,586901,287812,434193,479499,506350.94400000002]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"G559","v":433950},129754,245198,243870,254372,267134,282093.50400000002]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},1045591,1010517,451167,164538,305615,344491,363782.49599999998]
[0,null,null,null,null,"Total economic classification",40447521,42842381,45088161,47169745,48744615,50725685,54111101.287361503]
[0,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G603/(1+G$9)","v":30952674.858223062},32522228.219696969,34798062.737642586,36749152.255639099,37242789.622641511,38481898.961284235,41226864.105356202]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},20163233.459357277,21785803.977272727,23660065.58935361,25267442.669172931,24950916.03773585,25605945.231350332,27604129.422290917]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},10789441.398865784,10736424.242424242,11137997.148288973,11481709.586466165,12291873.58490566,12875953.729933901,13622734.68306528]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},6070009.4517958406,7007746.2121212119,7503515.209125475,7312814.8496240601,8333080.1886792453,8964924.4570349399,9487185.4153263979]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},1196134.2155009452,1023887.3106060605,557890.68441064632,270500,409616.03773584904,452784.70254957507,479045.35856196785]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},410160.68052930053,122873.10606060605,233077.94676806082,229201.12781954886,239973.58490566036,252251.18035882909,266881.27152317885]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},988271.26654064271,956928.97727272718,428865.96958174906,154640.97744360901,288316.03773584904,325298.39471199247,344165.08609271521]
[0,null,null,null,null,"Total economic classification",{"$f":"G611/(1+G$9)","v":38230171.077504724},40570436.553030305,42859468.631178707,44332467.105263159,45985485.849056602,47899608.12086875,51193094.879244566]
[0,null,null,null,null,"GRAPHS",{"$f":"$L30","v":"Nominal Revised"},{"$f":"$L$29","v":"Goods and services"},{"$f":"$L$31","v":"Real Revised"},{"$f":"F31","v":"Nominal Original"},{"$f":"$L$45","v":"Nominal Revised"},{"$f":"$L$46","v":"Real Revised"},{"$f":"F32","v":"Nominal Revised"},null,null,null,null,null,null,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0),1)","v":"Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,2)","v":11415229},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,3)","v":11337664},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,4)","v":11717173},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,5)","v":12312512},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,6)","v":13029386},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,7)","v":13635635},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,8)","v":14399230.560000001},null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0),1)","v":"Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,COLUMN()-5)","v":10789441.398865784},10736424.242424242,11137997.148288973,11571909.77443609,12291873.58490566,12875953.729933901,13622734.68306528,null,null,null,null,null,null,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"\"Total \" & $K$622","v":"Total Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,2)","v":40447521},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,3)","v":42842381},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,4)","v":45088161},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,5)","v":47236465},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,6)","v":48744615},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,7)","v":50725685},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,8)","v":54111101.287361503},null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"\"Total \" & $L$622","v":"Total Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,2)","v":38230171.077504724},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,3)","v":40570436.553030305},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,4)","v":42859468.631178707},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,5)","v":44395173.872180447},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,6)","v":45985485.849056602},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,7)","v":47899608.12086875},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,8)","v":51193094.879244566}]
[0,null,null,null,null,{"$f":"M426","v":"CONSTANT PRICES (2016/17)"},{"$f":"G541","v":47809389.181897745},{"$f":"H541","v":47954676.639968008},47973803.304000005,47169745,45985485.849056602,45188309.547989383,45604695.49347423]
[0,null,null,null,{"$f":"O628 & \"- \" & F628","v":"NO- Goods and services"},{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":11415229},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":11337664},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":11717173},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":12216539},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":13029386},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":13635635},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":14399230.560000001},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,{"$f":"O629 & \"- \" & F629","v":"NO- Current payments"},{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":32747930},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":34343473},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":36607562},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":39101098},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":39477357},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":40752331},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":43576795.3593615},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":6422070},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":7400180},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":7893698},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":7780835},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":8833065},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":9493855},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":10027954.984000001},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":21332701},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":23005809},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":24890389},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":26884559},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":26447971},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":27116696},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":29177564.799361497},null,"NO"]
[0,null,null,null,"- "]
[0,null,null,null,"NR- Goods and services",{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":11415229},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":11337664},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":11717173},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":12312512},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":13029386},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":13635635},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":14399230.560000001},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Current payments",{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":32747930},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":34343473},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":36607562},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":39407071},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":39477357},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":40752331},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":43576795.3593615},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":6422070},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":7400180},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":7893698},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":7541582},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":8833065},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":9493855},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":10027954.984000001},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":21332701},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":23005809},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":24890389},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":27094559},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":26447971},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":27116696},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":29177564.799361497},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0]
[0]
[0,null,null,null,null,"Nominal",1,2,3,4,5,6,7]
[0,null,{"$f":"F640& \" \"&D640","v":"Compensation of employees Original"},"Original",null,"Compensation of employees",{"$f":"INDEX($G$603:$M$610,MATCH($F640,$F$603:$F$610,0),G$639)","v":21332701},23005809,24890389,26884559,26447971,27116696,29177564.799361497]
[0,null,{"$f":"F641& \" \"&D641","v":"Compensation of employees Revised"},"Revised",null,"Compensation of employees",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),I$639)","v":24890389},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),J$639)","v":27094559},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),K$639)","v":26447971},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),L$639)","v":27116696},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),M$639)","v":29177564.799361497}]
[0,null,"Goods and services Original","Original",null,"Goods and services",{"$f":"INDEX($G$603:$M$610,MATCH($F642,$F$603:$F$610,0),G$639)","v":11415229},11337664,11717173,12216539,13029386,13635635,14399230.560000001]
[0,null,"Goods and services Revised","Revised",null,"Goods and services",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),I$639)","v":11717173},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),J$639)","v":12312512},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),K$639)","v":13029386},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),L$639)","v":13635635},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),M$639)","v":14399230.560000001}]
[0,null,"Buildings and other fixed structures Original","Original",null,"Buildings and other fixed structures",{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),G$639)","v":433950},{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),H$639)","v":129754},245198,243870,254372,267134,282093.50400000002]
[0,null,"Buildings and other fixed structures Revised","Revised",null,"Buildings and other fixed structures",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),I$639)","v":245198},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),J$639)","v":121935},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),K$639)","v":254372},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),L$639)","v":267134},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),M$639)","v":282093.50400000002}]
[0,null,"Machinery and equipment Original","Original",null,"Machinery and equipment",{"$f":"INDEX($G$603:$M$610,MATCH($F646,$F$603:$F$610,0),G$639)","v":1045591},1010517,451167,164538,305615,344491,363782.49599999998]
[0,null,"Machinery and equipment Revised","Revised",null,"Machinery and equipment",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),I$639)","v":451167},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),J$639)","v":164538},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),K$639)","v":305615},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),L$639)","v":344491},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),M$639)","v":363782.49599999998}]
[0]
[0,null,null,null,null,"% of Total (Selected items)"]
[0,null,null,"Original",null,"Compensation of employees",{"$f":"IF(ISERROR(G640/SUMIF($D$640:$D$647,$D650,G$640:G$647)),\"\",G640/SUMIF($D$640:$D$647,$D650,G$640:G$647))","v":0.62326255422143229},0.64834784627011177,0.66723240692595176,0.68045798902167998,0.66058255512653385,0.65556340887704256,0.65978747783595615]
[0,null,null,"Revised",null,"Compensation of employees","","",0.66723240692595176,0.68259359758856508,0.66058255512653385,0.65556340887704256,0.65978747783595615]
[0,null,null,"Original",null,"Goods and services",0.33351073469611586,0.3195171287449261,0.31410025545031761,0.3092050556137047,0.32543082777918536,0.32965016692310573,0.32560743431777844]
[0,null,null,"Revised",null,"Goods and services","","",0.31410025545031761,0.31018928418183067,0.32543082777918536,0.32965016692310573,0.32560743431777844]
[0,null,null,"Original",null,"Buildings and other fixed structures",1.2678412611904631E-2,3.656716720760921E-3,6.5729809089536337E-3,6.172438602497333E-3,6.3533684951729069E-3,6.4581347103260626E-3,6.3789340473725956E-3]
[0,null,null,"Revised",null,"Buildings and other fixed structures","","",6.5729809089536337E-3,3.0719101322875075E-3,6.3533684951729069E-3,6.4581347103260626E-3,6.3789340473725956E-3]
[0,null,null,"Original",null,"Machinery and equipment",3.0548298470547238E-2,2.8478308264201207E-2,1.2094356714776973E-2,4.1645167621179573E-3,7.6332485991078732E-3,8.3282894895256154E-3,8.226153798892813E-3]
[0,null,null,"Revised",null,"Machinery and equipment","","",1.2094356714776973E-2,4.1452080973167832E-3,7.6332485991078732E-3,8.3282894895256154E-3,8.226153798892813E-3]
[0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"PERSONNEL TRENDS"]
[null,null,null,null,null,null,"Revised estimates",null,"Medium-term expenditure estimate"]
[null,null,null,null,null,null,{"$f":"MyYear0","v":"2016/17"},null,{"$f":"MyYearP1","v":"2017/18"},null,{"$f":"MyYearP2","v":"2018/19"},null,{"$f":"MyYearP3","v":"2019/20"},null,"Trends explanations"]
[null,null,null,null,null,"Salary level","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)"]
[1,null,null,null,null,1,{"$f":"IF(ISERROR(Personnel!M37/Personnel!I37-1),0,Personnel!M37/Personnel!I37-1)","v":0},{"$f":"IF(ISERROR(Personnel!N37/Personnel!J37-1),0,Personnel!N37/Personnel!J37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q37/Personnel!M37-1),0,Personnel!Q37/Personnel!M37-1)","v":0},{"$f":"IF(ISERROR(Personnel!R37/Personnel!N37-1),0,Personnel!R37/Personnel!N37-1)","v":0},{"$f":"IF(ISERROR(Personnel!U37/Personnel!Q37-1),0,Personnel!U37/Personnel!Q37-1)","v":0},{"$f":"IF(ISERROR(Personnel!V37/Personnel!R37-1),0,Personnel!V37/Personnel!R37-1)","v":0},{"$f":"IF(ISERROR(Personnel!X37/Personnel!U37-1),0,Personnel!X37/Personnel!U37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y37/Personnel!V37-1),0,Personnel!Y37/Personnel!V37-1)","v":0}]
[{"$f":"IF(COUNTA(G671:N671)-COUNTIF(G671:N671,\"0\")<>0,1,0)","v":0},null,null,null,null,2,{"$f":"IF(ISERROR(Personnel!M38/Personnel!I38-1),0,Personnel!M38/Personnel!I38-1)","v":0},{"$f":"IF(ISERROR(Personnel!N38/Personnel!J38-1),0,Personnel!N38/Personnel!J38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q38/Personnel!M38-1),0,Personnel!Q38/Personnel!M38-1)","v":0},{"$f":"IF(ISERROR(Personnel!R38/Personnel!N38-1),0,Personnel!R38/Personnel!N38-1)","v":0},{"$f":"IF(ISERROR(Personnel!U38/Personnel!Q38-1),0,Personnel!U38/Personnel!Q38-1)","v":0},{"$f":"IF(ISERROR(Personnel!V38/Personnel!R38-1),0,Personnel!V38/Personnel!R38-1)","v":0},{"$f":"IF(ISERROR(Personnel!X38/Personnel!U38-1),0,Personnel!X38/Personnel!U38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y38/Personnel!V38-1),0,Personnel!Y38/Personnel!V38-1)","v":0}]
[{"$f":"IF(COUNTA(G672:N672)-COUNTIF(G672:N672,\"0\")<>0,1,0)","v":0},null,null,null,null,3,{"$f":"IF(ISERROR(Personnel!M39/Personnel!I39-1),0,Personnel!M39/Personnel!I39-1)","v":0},{"$f":"IF(ISERROR(Personnel!N39/Personnel!J39-1),0,Personnel!N39/Personnel!J39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q39/Personnel!M39-1),0,Personnel!Q39/Personnel!M39-1)","v":0},{"$f":"IF(ISERROR(Personnel!R39/Personnel!N39-1),0,Personnel!R39/Personnel!N39-1)","v":0},{"$f":"IF(ISERROR(Personnel!U39/Personnel!Q39-1),0,Personnel!U39/Personnel!Q39-1)","v":0},{"$f":"IF(ISERROR(Personnel!V39/Personnel!R39-1),0,Personnel!V39/Personnel!R39-1)","v":0},{"$f":"IF(ISERROR(Personnel!X39/Personnel!U39-1),0,Personnel!X39/Personnel!U39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y39/Personnel!V39-1),0,Personnel!Y39/Personnel!V39-1)","v":0}]
[0,null,null,null,null,4,{"$f":"IF(ISERROR(Personnel!M40/Personnel!I40-1),0,Personnel!M40/Personnel!I40-1)","v":0},{"$f":"IF(ISERROR(Personnel!N40/Personnel!J40-1),0,Personnel!N40/Personnel!J40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q40/Personnel!M40-1),0,Personnel!Q40/Personnel!M40-1)","v":0},{"$f":"IF(ISERROR(Personnel!R40/Personnel!N40-1),0,Personnel!R40/Personnel!N40-1)","v":0},{"$f":"IF(ISERROR(Personnel!U40/Personnel!Q40-1),0,Personnel!U40/Personnel!Q40-1)","v":0},{"$f":"IF(ISERROR(Personnel!V40/Personnel!R40-1),0,Personnel!V40/Personnel!R40-1)","v":0},{"$f":"IF(ISERROR(Personnel!X40/Personnel!U40-1),0,Personnel!X40/Personnel!U40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y40/Personnel!V40-1),0,Personnel!Y40/Personnel!V40-1)","v":0}]
[0,null,null,null,null,5,{"$f":"IF(ISERROR(Personnel!M41/Personnel!I41-1),0,Personnel!M41/Personnel!I41-1)","v":0},{"$f":"IF(ISERROR(Personnel!N41/Personnel!J41-1),0,Personnel!N41/Personnel!J41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q41/Personnel!M41-1),0,Personnel!Q41/Personnel!M41-1)","v":0},{"$f":"IF(ISERROR(Personnel!R41/Personnel!N41-1),0,Personnel!R41/Personnel!N41-1)","v":0},{"$f":"IF(ISERROR(Personnel!U41/Personnel!Q41-1),0,Personnel!U41/Personnel!Q41-1)","v":0},{"$f":"IF(ISERROR(Personnel!V41/Personnel!R41-1),0,Personnel!V41/Personnel!R41-1)","v":0},{"$f":"IF(ISERROR(Personnel!X41/Personnel!U41-1),0,Personnel!X41/Personnel!U41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y41/Personnel!V41-1),0,Personnel!Y41/Personnel!V41-1)","v":0}]
[0,null,null,null,null,6,{"$f":"IF(ISERROR(Personnel!M42/Personnel!I42-1),0,Personnel!M42/Personnel!I42-1)","v":0},{"$f":"IF(ISERROR(Personnel!N42/Personnel!J42-1),0,Personnel!N42/Personnel!J42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q42/Personnel!M42-1),0,Personnel!Q42/Personnel!M42-1)","v":0},{"$f":"IF(ISERROR(Personnel!R42/Personnel!N42-1),0,Personnel!R42/Personnel!N42-1)","v":0},{"$f":"IF(ISERROR(Personnel!U42/Personnel!Q42-1),0,Personnel!U42/Personnel!Q42-1)","v":0},{"$f":"IF(ISERROR(Personnel!V42/Personnel!R42-1),0,Personnel!V42/Personnel!R42-1)","v":0},{"$f":"IF(ISERROR(Personnel!X42/Personnel!U42-1),0,Personnel!X42/Personnel!U42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y42/Personnel!V42-1),0,Personnel!Y42/Personnel!V42-1)","v":0}]
[0,null,null,null,null,7,{"$f":"IF(ISERROR(Personnel!M43/Personnel!I43-1),0,Personnel!M43/Personnel!I43-1)","v":0},{"$f":"IF(ISERROR(Personnel!N43/Personnel!J43-1),0,Personnel!N43/Personnel!J43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q43/Personnel!M43-1),0,Personnel!Q43/Personnel!M43-1)","v":0},{"$f":"IF(ISERROR(Personnel!R43/Personnel!N43-1),0,Personnel!R43/Personnel!N43-1)","v":0},{"$f":"IF(ISERROR(Personnel!U43/Personnel!Q43-1),0,Personnel!U43/Personnel!Q43-1)","v":0},{"$f":"IF(ISERROR(Personnel!V43/Personnel!R43-1),0,Personnel!V43/Personnel!R43-1)","v":0},{"$f":"IF(ISERROR(Personnel!X43/Personnel!U43-1),0,Personnel!X43/Personnel!U43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y43/Personnel!V43-1),0,Personnel!Y43/Personnel!V43-1)","v":0}]
[0,null,null,null,null,8,{"$f":"IF(ISERROR(Personnel!M44/Personnel!I44-1),0,Personnel!M44/Personnel!I44-1)","v":0},{"$f":"IF(ISERROR(Personnel!N44/Personnel!J44-1),0,Personnel!N44/Personnel!J44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q44/Personnel!M44-1),0,Personnel!Q44/Personnel!M44-1)","v":0},{"$f":"IF(ISERROR(Personnel!R44/Personnel!N44-1),0,Personnel!R44/Personnel!N44-1)","v":0},{"$f":"IF(ISERROR(Personnel!U44/Personnel!Q44-1),0,Personnel!U44/Personnel!Q44-1)","v":0},{"$f":"IF(ISERROR(Personnel!V44/Personnel!R44-1),0,Personnel!V44/Personnel!R44-1)","v":0},{"$f":"IF(ISERROR(Personnel!X44/Personnel!U44-1),0,Personnel!X44/Personnel!U44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y44/Personnel!V44-1),0,Personnel!Y44/Personnel!V44-1)","v":0}]
[0,null,null,null,null,9,{"$f":"IF(ISERROR(Personnel!M45/Personnel!I45-1),0,Personnel!M45/Personnel!I45-1)","v":0},{"$f":"IF(ISERROR(Personnel!N45/Personnel!J45-1),0,Personnel!N45/Personnel!J45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q45/Personnel!M45-1),0,Personnel!Q45/Personnel!M45-1)","v":0},{"$f":"IF(ISERROR(Personnel!R45/Personnel!N45-1),0,Personnel!R45/Personnel!N45-1)","v":0},{"$f":"IF(ISERROR(Personnel!U45/Personnel!Q45-1),0,Personnel!U45/Personnel!Q45-1)","v":0},{"$f":"IF(ISERROR(Personnel!V45/Personnel!R45-1),0,Personnel!V45/Personnel!R45-1)","v":0},{"$f":"IF(ISERROR(Personnel!X45/Personnel!U45-1),0,Personnel!X45/Personnel!U45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y45/Personnel!V45-1),0,Personnel!Y45/Personnel!V45-1)","v":0}]
[0,null,null,null,null,10,{"$f":"IF(ISERROR(Personnel!M46/Personnel!I46-1),0,Personnel!M46/Personnel!I46-1)","v":0},{"$f":"IF(ISERROR(Personnel!N46/Personnel!J46-1),0,Personnel!N46/Personnel!J46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q46/Personnel!M46-1),0,Personnel!Q46/Personnel!M46-1)","v":0},{"$f":"IF(ISERROR(Personnel!R46/Personnel!N46-1),0,Personnel!R46/Personnel!N46-1)","v":0},{"$f":"IF(ISERROR(Personnel!U46/Personnel!Q46-1),0,Personnel!U46/Personnel!Q46-1)","v":0},{"$f":"IF(ISERROR(Personnel!V46/Personnel!R46-1),0,Personnel!V46/Personnel!R46-1)","v":0},{"$f":"IF(ISERROR(Personnel!X46/Personnel!U46-1),0,Personnel!X46/Personnel!U46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y46/Personnel!V46-1),0,Personnel!Y46/Personnel!V46-1)","v":0}]
[0,null,null,null,null,11,{"$f":"IF(ISERROR(Personnel!M47/Personnel!I47-1),0,Personnel!M47/Personnel!I47-1)","v":0},{"$f":"IF(ISERROR(Personnel!N47/Personnel!J47-1),0,Personnel!N47/Personnel!J47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q47/Personnel!M47-1),0,Personnel!Q47/Personnel!M47-1)","v":0},{"$f":"IF(ISERROR(Personnel!R47/Personnel!N47-1),0,Personnel!R47/Personnel!N47-1)","v":0},{"$f":"IF(ISERROR(Personnel!U47/Personnel!Q47-1),0,Personnel!U47/Personnel!Q47-1)","v":0},{"$f":"IF(ISERROR(Personnel!V47/Personnel!R47-1),0,Personnel!V47/Personnel!R47-1)","v":0},{"$f":"IF(ISERROR(Personnel!X47/Personnel!U47-1),0,Personnel!X47/Personnel!U47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y47/Personnel!V47-1),0,Personnel!Y47/Personnel!V47-1)","v":0}]
[0,null,null,null,null,12,{"$f":"IF(ISERROR(Personnel!M48/Personnel!I48-1),0,Personnel!M48/Personnel!I48-1)","v":0},{"$f":"IF(ISERROR(Personnel!N48/Personnel!J48-1),0,Personnel!N48/Personnel!J48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q48/Personnel!M48-1),0,Personnel!Q48/Personnel!M48-1)","v":0},{"$f":"IF(ISERROR(Personnel!R48/Personnel!N48-1),0,Personnel!R48/Personnel!N48-1)","v":0},{"$f":"IF(ISERROR(Personnel!U48/Personnel!Q48-1),0,Personnel!U48/Personnel!Q48-1)","v":0},{"$f":"IF(ISERROR(Personnel!V48/Personnel!R48-1),0,Personnel!V48/Personnel!R48-1)","v":0},{"$f":"IF(ISERROR(Personnel!X48/Personnel!U48-1),0,Personnel!X48/Personnel!U48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y48/Personnel!V48-1),0,Personnel!Y48/Personnel!V48-1)","v":0}]
[0,null,null,null,null,13,{"$f":"IF(ISERROR(Personnel!M49/Personnel!I49-1),0,Personnel!M49/Personnel!I49-1)","v":0},{"$f":"IF(ISERROR(Personnel!N49/Personnel!J49-1),0,Personnel!N49/Personnel!J49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q49/Personnel!M49-1),0,Personnel!Q49/Personnel!M49-1)","v":0},{"$f":"IF(ISERROR(Personnel!R49/Personnel!N49-1),0,Personnel!R49/Personnel!N49-1)","v":0},{"$f":"IF(ISERROR(Personnel!U49/Personnel!Q49-1),0,Personnel!U49/Personnel!Q49-1)","v":0},{"$f":"IF(ISERROR(Personnel!V49/Personnel!R49-1),0,Personnel!V49/Personnel!R49-1)","v":0},{"$f":"IF(ISERROR(Personnel!X49/Personnel!U49-1),0,Personnel!X49/Personnel!U49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y49/Personnel!V49-1),0,Personnel!Y49/Personnel!V49-1)","v":0}]
[0,null,null,null,null,14,{"$f":"IF(ISERROR(Personnel!M50/Personnel!I50-1),0,Personnel!M50/Personnel!I50-1)","v":0},{"$f":"IF(ISERROR(Personnel!N50/Personnel!J50-1),0,Personnel!N50/Personnel!J50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q50/Personnel!M50-1),0,Personnel!Q50/Personnel!M50-1)","v":0},{"$f":"IF(ISERROR(Personnel!R50/Personnel!N50-1),0,Personnel!R50/Personnel!N50-1)","v":0},{"$f":"IF(ISERROR(Personnel!U50/Personnel!Q50-1),0,Personnel!U50/Personnel!Q50-1)","v":0},{"$f":"IF(ISERROR(Personnel!V50/Personnel!R50-1),0,Personnel!V50/Personnel!R50-1)","v":0},{"$f":"IF(ISERROR(Personnel!X50/Personnel!U50-1),0,Personnel!X50/Personnel!U50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y50/Personnel!V50-1),0,Personnel!Y50/Personnel!V50-1)","v":0}]
[0,null,null,null,null,15,{"$f":"IF(ISERROR(Personnel!M51/Personnel!I51-1),0,Personnel!M51/Personnel!I51-1)","v":0},{"$f":"IF(ISERROR(Personnel!N51/Personnel!J51-1),0,Personnel!N51/Personnel!J51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q51/Personnel!M51-1),0,Personnel!Q51/Personnel!M51-1)","v":0},{"$f":"IF(ISERROR(Personnel!R51/Personnel!N51-1),0,Personnel!R51/Personnel!N51-1)","v":0},{"$f":"IF(ISERROR(Personnel!U51/Personnel!Q51-1),0,Personnel!U51/Personnel!Q51-1)","v":0},{"$f":"IF(ISERROR(Personnel!V51/Personnel!R51-1),0,Personnel!V51/Personnel!R51-1)","v":0},{"$f":"IF(ISERROR(Personnel!X51/Personnel!U51-1),0,Personnel!X51/Personnel!U51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y51/Personnel!V51-1),0,Personnel!Y51/Personnel!V51-1)","v":0}]
[0,null,null,null,null,16,{"$f":"IF(ISERROR(Personnel!M52/Personnel!I52-1),0,Personnel!M52/Personnel!I52-1)","v":0},{"$f":"IF(ISERROR(Personnel!N52/Personnel!J52-1),0,Personnel!N52/Personnel!J52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q52/Personnel!M52-1),0,Personnel!Q52/Personnel!M52-1)","v":0},{"$f":"IF(ISERROR(Personnel!R52/Personnel!N52-1),0,Personnel!R52/Personnel!N52-1)","v":0},{"$f":"IF(ISERROR(Personnel!U52/Personnel!Q52-1),0,Personnel!U52/Personnel!Q52-1)","v":0},{"$f":"IF(ISERROR(Personnel!V52/Personnel!R52-1),0,Personnel!V52/Personnel!R52-1)","v":0},{"$f":"IF(ISERROR(Personnel!X52/Personnel!U52-1),0,Personnel!X52/Personnel!U52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y52/Personnel!V52-1),0,Personnel!Y52/Personnel!V52-1)","v":0}]
[1,null,null,null,null,"Other",{"$f":"IF(ISERROR(Personnel!M53/Personnel!I53-1),0,Personnel!M53/Personnel!I53-1)","v":0},{"$f":"IF(ISERROR(Personnel!N53/Personnel!J53-1),0,Personnel!N53/Personnel!J53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q53/Personnel!M53-1),0,Personnel!Q53/Personnel!M53-1)","v":0},{"$f":"IF(ISERROR(Personnel!R53/Personnel!N53-1),0,Personnel!R53/Personnel!N53-1)","v":0},{"$f":"IF(ISERROR(Personnel!U53/Personnel!Q53-1),0,Personnel!U53/Personnel!Q53-1)","v":0},{"$f":"IF(ISERROR(Personnel!V53/Personnel!R53-1),0,Personnel!V53/Personnel!R53-1)","v":0},{"$f":"IF(ISERROR(Personnel!X53/Personnel!U53-1),0,Personnel!X53/Personnel!U53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y53/Personnel!V53-1),0,Personnel!Y53/Personnel!V53-1)","v":0}]
[1]
[1,null,null,null,null,"Total",0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Direct charges Economic",{"$f":"G8","v":"2013/14"},{"$f":"H8","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20"]
[null,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M74,-Direct_charges!T74)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT74),0)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M75,-Direct_charges!T75)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT75),0)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M76,-Direct_charges!T76)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT76),0)","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M77,-Direct_charges!T77)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT77),0)","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M78,-Direct_charges!T78)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT78),0)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M79,-Direct_charges!T79)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT79),0)","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M80,-Direct_charges!T80)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT80),0)","v":0}]
[null,null,null,null,null,"Minor Assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M81,-Direct_charges!T81)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT81),0)","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M82,-Direct_charges!T82)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT82),0)","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M83,-Direct_charges!T83)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT83),0)","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M84,-Direct_charges!T84)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT84),0)","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M85,-Direct_charges!T85)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT85),0)","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M86,-Direct_charges!T86)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT86),0)","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M87,-Direct_charges!T87)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT87),0)","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M88,-Direct_charges!T88)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT88),0)","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M89,-Direct_charges!T89)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT89),0)","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M90,-Direct_charges!T90)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT90),0)","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M91,-Direct_charges!T91)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT91),0)","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M92,-Direct_charges!T92)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT92),0)","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M93,-Direct_charges!T93)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT93),0)","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M94,-Direct_charges!T94)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT94),0)","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M95,-Direct_charges!T95)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT95),0)","v":0}]
[null,null,null,null,null,"Housing",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M96,-Direct_charges!T96)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT96),0)","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M97,-Direct_charges!T97)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT97),0)","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M98,-Direct_charges!T98)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT98),0)","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M99,-Direct_charges!T99)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT99),0)","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M100,-Direct_charges!T100)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT100),0)","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M101,-Direct_charges!T101)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT101),0)","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M102,-Direct_charges!T102)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT102),0)","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M103,-Direct_charges!T103)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT103),0)","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M104,-Direct_charges!T104)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT104),0)","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M105,-Direct_charges!T105)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT105),0)","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M106,-Direct_charges!T106)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT106),0)","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M107,-Direct_charges!T107)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT107),0)","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M108,-Direct_charges!T108)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT108),0)","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M109,-Direct_charges!T109)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT109),0)","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M110,-Direct_charges!T110)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT110),0)","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M111,-Direct_charges!T111)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT111),0)","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M112,-Direct_charges!T112)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT112),0)","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M113,-Direct_charges!T113)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT113),0)","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M114,-Direct_charges!T114)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT114),0)","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M115,-Direct_charges!T115)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT115),0)","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M116,-Direct_charges!T116)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT116),0)","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M117,-Direct_charges!T117)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT117),0)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M118,-Direct_charges!T118)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT118),0)","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M119,-Direct_charges!T119)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT119),0)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M120,-Direct_charges!T120)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT120),0)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M121,-Direct_charges!T121)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT121),0)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M122,-Direct_charges!T122)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT122),0)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M123,-Direct_charges!T123)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT123),0)","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M124,-Direct_charges!T124)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT124),0)","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M125,-Direct_charges!T125)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT125),0)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M126,-Direct_charges!T126)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT126),0)","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M127,-Direct_charges!T127)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT127),0)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M128,-Direct_charges!T128)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT128),0)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M129,-Direct_charges!T129)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT129),0)","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M130,-Direct_charges!T130)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT130),0)","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M131,-Direct_charges!T131)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT131),0)","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M132,-Direct_charges!T132)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT132),0)","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M133,-Direct_charges!T133)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT133),0)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M134,-Direct_charges!T134)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT134),0)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M135,-Direct_charges!T135)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT135),0)","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M136,-Direct_charges!T136)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT136),0)","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M137,-Direct_charges!T137)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT137),0)","v":0}]
[null,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M138,-Direct_charges!T138)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT138),0)","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M139,-Direct_charges!T139)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT139),0)","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M140,-Direct_charges!T140)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT140),0)","v":0}]
[null,null,null,null,null,"Households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M141,-Direct_charges!T141)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT141),0)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M142,-Direct_charges!T142)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT142),0)","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M143,-Direct_charges!T143)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT143),0)","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M144,-Direct_charges!T144)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT144),0)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT145),0)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M146,-Direct_charges!T146)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT146),0)","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M147,-Direct_charges!T147)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT147),0)","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M148,-Direct_charges!T148)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT148),0)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M149,-Direct_charges!T149)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT149),0)","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M150,-Direct_charges!T150)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT150),0)","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M151,-Direct_charges!T151)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT151),0)","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M152,-Direct_charges!T152)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT152),0)","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M153,-Direct_charges!T153)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT153),0)","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M154,-Direct_charges!T154)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT154),0)","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M155,-Direct_charges!T155)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT155),0)","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M156,-Direct_charges!T156)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT156),0)","v":0}]
[]
[null,null,null,null,null,"Total economic classification",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT158),0)","v":0}]

{"sheet":"InfraS Summary","index":34,"n_rows":108,"n_cols":55,"rows_kept":108,"cut":false,"hidden":false,"merged":[[79,29,79,34],[11,29,11,34],[69,29,69,34],[29,29,29,34],[45,29,45,34]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[]
[]
[null,null,null,null,null,"Infrastructure Summaries"]
[null,null,null,null,null,"Nature of investment",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,"New infrastructure assets",null,{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!O$12:O$466)","v":55278},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!P$12:P$466)","v":24443},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!Q$12:Q$466)","v":10855},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!S$12:S$466)","v":50735},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUM(L13:M13)","v":50735},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!V$12:V$466)","v":37476},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!X$12:X$466)","v":37476},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!Z$12:Z$466)","v":37476},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AA$12:AA$466)","v":75733},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AC$12:AC$466)","v":75733},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AE$12:AE$466)","v":75733},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AF$12:AF$466)","v":177997},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AH$12:AH$466)","v":177997},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AJ$12:AJ$466)","v":177997},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AK$12:AK$466)","v":500},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AL$12:AL$466)","v":1000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AM$12:AM$466)","v":1500},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AN$12:AN$466)","v":1500},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AO$12:AO$466)","v":1500},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF3,'InfraS 1.1'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AU15:AU67)","v":7}]
[null,null,null,null,null,"Existing infrastructure assets",null,{"$f":"SUM(H15:H17)","v":548094},{"$f":"SUM(I15:I17)","v":244277},929660,{"$f":"SUM(K15:K17)","v":0},945925,0,945925,1010265,0,1010265,0,1010265,{"$f":"SUM(T15:T17)","v":1169427},0,1169427,0,1169427,2503659,0,2503659,0,2503659,1145884,934676,887474,1057000,1063250,0,null,null,null,null,null,null,null,null,null,null,null,"SCOA level"]
[null,null,null,null,null,"    Upgrading and additions",null,{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!O$12:O$466)","v":155830},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!P$12:P$466)","v":14181},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!Q$12:Q$466)","v":101902},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!S$12:S$466)","v":121107},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!U$12:U$466)","v":121107},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!V$12:V$466)","v":78167},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!X$12:X$466)","v":78167},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!Z$12:Z$466)","v":78167},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AA$12:AA$466)","v":16171},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AC$12:AC$466)","v":16171},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AE$12:AE$466)","v":16171},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AF$12:AF$466)","v":203089},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AH$12:AH$466)","v":203089},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AJ$12:AJ$466)","v":203089},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AK$12:AK$466)","v":254073},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AL$12:AL$466)","v":304441},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AM$12:AM$466)","v":264474},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AN$12:AN$466)","v":330000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AO$12:AO$466)","v":340000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF4,'InfraS 1.1'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Provinces and municipalities"]
[null,null,null,null,null,"    Rehabilitation,renovations and refurbishment",null,{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!O$12:O$466)","v":248316},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!P$12:P$466)","v":214768},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!Q$12:Q$466)","v":691782},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!S$12:S$466)","v":786635},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!U$12:U$466)","v":786635},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!V$12:V$466)","v":910006},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!X$12:X$466)","v":910006},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!Z$12:Z$466)","v":910006},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AA$12:AA$466)","v":1145048},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AC$12:AC$466)","v":1145048},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AE$12:AE$466)","v":1145048},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AF$12:AF$466)","v":2300570},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AH$12:AH$466)","v":2300570},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AJ$12:AJ$466)","v":2300570},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AK$12:AK$466)","v":737811},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AL$12:AL$466)","v":475235},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AM$12:AM$466)","v":463000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AN$12:AN$466)","v":562000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AO$12:AO$466)","v":553250},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF5,'InfraS 1.1'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Departmental agencies and accounts"]
[null,null,null,null,null,"    Maintenance and repair",null,{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!O$12:O$466)","v":143948},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!P$12:P$466)","v":15328},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!Q$12:Q$466)","v":135976},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!S$12:S$466)","v":38183},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!U$12:U$466)","v":38183},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!V$12:V$466)","v":22092},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!X$12:X$466)","v":22092},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!Z$12:Z$466)","v":22092},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AA$12:AA$466)","v":8208},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AC$12:AC$466)","v":8208},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AE$12:AE$466)","v":8208},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AK$12:AK$466)","v":154000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AL$12:AL$466)","v":155000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AM$12:AM$466)","v":160000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AN$12:AN$466)","v":165000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AO$12:AO$466)","v":170000},{"$f":"SUMIF('InfraS 1.1'!$J$12:$J$466,Cover!$BF6,'InfraS 1.1'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Higher education institutions"]
[null,null,null,null,null,"Infrastructure transfers",null,{"$f":"SUM(H19:H20)","v":0},{"$f":"SUM(I19:I20)","v":0},{"$f":"SUM(J19:J20)","v":0},{"$f":"SUM(K19:K20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Foreign governments and international organisations"]
[null,null,null,null,null,"Current",null,{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F19,'InfraS 1.2'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Public corporations and private enterprises"]
[null,null,null,null,null,"Capital",null,{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$J$12:$J$466,$F20,'InfraS 1.2'!AP$12:AP$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households"]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H13,H14,H18,H21)","v":603372},{"$f":"SUM(I13,I14,I18,I21)","v":268720},940515,0,996660,0,996660,1047741,0,1047741,0,1047741,1245160,0,1245160,0,1245160,2681656,0,2681656,0,2681656,1146384,935676,888974,1058500,1064750,0]
[]
[null,null,null,null,null,"Current infrastructure",null,{"$f":"SUM(H17,H19)","v":143948},{"$f":"SUM(I17,I19)","v":15328},135976,0,38183,0,38183,22092,0,22092,0,22092,8208,0,8208,0,8208,0,0,0,0,{"$f":"SUM(AC17,AC19)","v":0},154000,155000,160000,165000,170000,0]
[null,null,null,null,null,"Capital infrastructure",null,{"$f":"SUM(H13,H15,H16,H20,H21)","v":459424},{"$f":"SUM(I13,I15,I16,I20,I21)","v":253392},804539,0,958477,0,958477,1025649,0,1025649,0,1025649,1236952,0,1236952,0,1236952,2681656,0,2681656,0,{"$f":"SUM(AC13,AC15,AC16,AC20,AC21)","v":2681656},992384,780676,728974,893500,894750,0]
[]
[]
[null,null,null,null,null,"Project stage",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Identification",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!O$12:O$466)","v":41},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!P$12:P$466)","v":4647},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!Q$12:Q$466)","v":16655},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!S$12:S$466)","v":64615},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!U$12:U$466)","v":64615},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!V$12:V$466)","v":29092},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!X$12:X$466)","v":29092},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!Z$12:Z$466)","v":29092},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AA$12:AA$466)","v":2300},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AC$12:AC$466)","v":2300},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AE$12:AE$466)","v":2300},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AF$12:AF$466)","v":2000},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AH$12:AH$466)","v":2000},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AJ$12:AJ$466)","v":2000},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG3,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Pre-feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!Q$12:Q$466)","v":5000},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG4,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG5,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Design",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG6,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Tender",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG7,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Construction",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!O$12:O$466)","v":52463},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!P$12:P$466)","v":105774},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!Q$12:Q$466)","v":5000},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!S$12:S$466)","v":233084},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!U$12:U$466)","v":233084},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!V$12:V$466)","v":493179},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!X$12:X$466)","v":493179},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!Z$12:Z$466)","v":493179},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AA$12:AA$466)","v":868967},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AC$12:AC$466)","v":868967},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AE$12:AE$466)","v":868967},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AF$12:AF$466)","v":1490321},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AH$12:AH$466)","v":1490321},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AJ$12:AJ$466)","v":1490321},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG8,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Hand over",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG9,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Handed over",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!O$12:O$466)","v":10499},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!P$12:P$466)","v":9192},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG10,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"On hold",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG11,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Complete",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG12,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"On-going",null,{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$K$12:$K$466,Cover!$BG13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$K$12:$K$466,Cover!$BG13,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H31:H41)","v":63003},{"$f":"SUM(I31:I41)","v":119613},26655,{"$f":"SUM(K31:K41)","v":0},297699,0,297699,522271,0,522271,{"$f":"SUM(R31:R41)","v":0},{"$f":"SUM(S31:S41)","v":522271},871267,0,871267,0,871267,1492321,0,1492321,0,1492321,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"SIP category",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Not related to SIPs",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!O$12:O$466)","v":603372},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!P$12:P$466)","v":268720},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!Q$12:Q$466)","v":940515},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!S$12:S$466)","v":996660},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!U$12:U$466)","v":996660},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!V$12:V$466)","v":1047741},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!X$12:X$466)","v":1047741},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!Z$12:Z$466)","v":1047741},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AA$12:AA$466)","v":1245160},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AC$12:AC$466)","v":1245160},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AE$12:AE$466)","v":1245160},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AF$12:AF$466)","v":2681656},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AH$12:AH$466)","v":2681656},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AJ$12:AJ$466)","v":2681656},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AK$12:AK$466)","v":1146384},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AL$12:AL$466)","v":935676},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AM$12:AM$466)","v":888974},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AN$12:AN$466)","v":1058500},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AO$12:AO$466)","v":1064750},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY3,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY4,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY5,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Sip 3: South eastern note and corridor development",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY6,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY7,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY8,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 6: Integrated municipal infrastructure project",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY9,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 7: Integrated urban space and public transport programme",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY10,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 8: Green energy in support of the South African economy",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY11,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY12,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 10: Electricity transmission and distribution for all",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY13,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY14,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY14,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY15,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY15,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 13:  National school build programme",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY16,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY16,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 14: Higher education infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY17,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY17,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 15: Expanding access to communication technology",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY18,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY18,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 16: SKA and Meerkat",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY19,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY19,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY20,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY20,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"SIP 18. Water and sanitation master plan",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!O$12:O$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!P$12:P$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$AY21,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$AY21,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H47:H65)","v":603372},{"$f":"SUM(I47:I65)","v":268720},940515,{"$f":"SUM(K47:K65)","v":0},996660,0,996660,1047741,0,1047741,0,1047741,1245160,0,1245160,0,1245160,2681656,0,2681656,0,2681656,1146384,935676,888974,1058500,1064750,0]
[]
[]
[null,null,null,null,null,"SCOA Item (Departmental infrastructure)",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!O$12:O$466)","v":53168},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!Q$12:Q$466)","v":69001},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!S$12:S$466)","v":4773},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!U$12:U$466)","v":4773},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!V$12:V$466)","v":1},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!X$12:X$466)","v":1},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!Z$12:Z$466)","v":1},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AF$12:AF$466)","v":59530},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AH$12:AH$466)","v":59530},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AJ$12:AJ$466)","v":59530},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AK$12:AK$466)","v":30000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AL$12:AL$466)","v":34000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AM$12:AM$466)","v":45000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AN$12:AN$466)","v":50000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AO$12:AO$466)","v":55000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F71,'InfraS 1.1'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Non-residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!O$12:O$466)","v":536857},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!P$12:P$466)","v":234872},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!Q$12:Q$466)","v":861177},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!S$12:S$466)","v":922029},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!U$12:U$466)","v":922029},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!V$12:V$466)","v":1011668},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!X$12:X$466)","v":1011668},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!Z$12:Z$466)","v":1011668},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AA$12:AA$466)","v":1244593},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AC$12:AC$466)","v":1244593},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AE$12:AE$466)","v":1244593},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AF$12:AF$466)","v":2601626},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AH$12:AH$466)","v":2601626},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AJ$12:AJ$466)","v":2601626},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AK$12:AK$466)","v":1105884},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AL$12:AL$466)","v":875676},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AM$12:AM$466)","v":822474},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AN$12:AN$466)","v":987000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AO$12:AO$466)","v":988250},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F72,'InfraS 1.1'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Investment property",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F73,'InfraS 1.1'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Heritage assets",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F74,'InfraS 1.1'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Other fixed structures",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!O$12:O$466)","v":13347},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!P$12:P$466)","v":33848},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!Q$12:Q$466)","v":10337},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!S$12:S$466)","v":69858},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!U$12:U$466)","v":69858},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!V$12:V$466)","v":36072},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!X$12:X$466)","v":36072},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!Z$12:Z$466)","v":36072},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AA$12:AA$466)","v":567},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AC$12:AC$466)","v":567},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AE$12:AE$466)","v":567},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AF$12:AF$466)","v":20500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AH$12:AH$466)","v":20500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AJ$12:AJ$466)","v":20500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AK$12:AK$466)","v":10500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AL$12:AL$466)","v":26000},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AM$12:AM$466)","v":21500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AN$12:AN$466)","v":21500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AO$12:AO$466)","v":21500},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,$F75,'InfraS 1.1'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H71:H75)","v":603372},268720,940515,{"$f":"SUM(K71:K75)","v":0},996660,0,996660,1047741,0,1047741,0,1047741,1245160,0,1245160,0,1245160,2681656,0,2681656,0,2681656,1146384,935676,888974,1058500,1064750,0]
[]
[]
[null,null,null,null,null,"SCOA Item (Infrastructure transfers)",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Provinces and municipalities",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F81,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F82,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Higher education institutions",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F83,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F84,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F85,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Non-profit institutions",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F86,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Households",null,{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!O$12:O$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!P$12:P$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$L$12:$L$466,$F87,'InfraS 1.2'!AP$12:AP$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H81:H87)","v":0},0,0,{"$f":"SUM(K81:K87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Residential buildings"]
[null,null,null,null,null,null,"Non-residential buildings"]
[null,null,null,null,null,null,"Investment property"]
[null,null,null,null,null,null,"Heritage assets"]
[null,null,null,null,null,null,"Other fixed structures"]

{"sheet":"InfraS 1.1","index":35,"n_rows":471,"n_cols":61,"rows_kept":471,"cut":false,"hidden":false,"merged":[[9,36,9,41],[8,18,8,20],[8,21,8,25],[8,26,8,30],[8,31,8,35]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Departmental infrastructure"]
[null,null,null,null,null,null,"Programme/Project name","Type of infrastructure1","Project description2","Nature of investment3","Current project stage4","SCOA item","SIP Category","Total Project Cost",{"$f":"+MyYearM3","v":"2013/14"},{"$f":"+MyYearM2","v":"2014/15"},{"$f":"+MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,{"$f":"SUM(N12:N161)","v":1113576},{"$f":"SUM(O12:O161)","v":10499},{"$f":"SUM(P12:P161)","v":9192},0,{"$f":"SUM(R12:R161)","v":0},0,0,0,0,{"$f":"SUM(W12:W161)","v":0},{"$f":"SUM(X12:X161)","v":0},0,0,{"$f":"SUM(AA12:AA161)","v":0},{"$f":"SUM(AB12:AB161)","v":0},{"$f":"SUM(AC12:AC161)","v":0},0,0,{"$f":"SUM(AF12:AF161)","v":0},{"$f":"SUM(AG12:AG161)","v":0},{"$f":"SUM(AH12:AH161)","v":0},0,0,0,0,0,{"$f":"SUM(AN12:AN161)","v":0},{"$f":"SUM(AO12:AO161)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AY18:AY62)","v":0}]
[{"$f":"IF(LEN(G12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,"Rebuilding of the runway at Air Force Base Waterkloof","Runway","Upgrading of runway","Upgrading and additions","Handed over","Other fixed structures","Not related to SIPs",1113576,10499,9192,0,null,0,null,{"$f":"SUM(S12,T12)","v":0},0,null,{"$f":"SUM(V12:W12)","v":0},null,{"$f":"SUM(X12:Y12)","v":0},0,null,{"$f":"SUM(AA12:AB12)","v":0},null,{"$f":"SUM(AC12:AD12)","v":0},0,null,{"$f":"SUM(AF12:AG12)","v":0},null,{"$f":"SUM(AH12:AI12)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G12=\"\",SUM(N12+O12+P12+Q12+R12+S12+V12+W12+AA12+AB12+AF12+AG12+AK12+AL12+AM12+AN12+AO12+AP12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(G13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(V13:W13)","v":0},null,{"$f":"SUM(X13:Y13)","v":0},0,null,{"$f":"SUM(AA13:AB13)","v":0},null,{"$f":"SUM(AC13:AD13)","v":0},0,null,{"$f":"SUM(AF13:AG13)","v":0},null,{"$f":"SUM(AH13:AI13)","v":0},0,0,0,0,0,null,0]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S44,T44)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S76,T76)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(G76=\"\",SUM(N76+O76+P76+Q76+R76+S76+V76+W76+AA76+AB76+AF76+AG76+AK76+AL76+AM76+AN76+AO76+AP76)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(G77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(V77:W77)","v":0},null,{"$f":"SUM(X77:Y77)","v":0},0,null,{"$f":"SUM(AA77:AB77)","v":0},null,{"$f":"SUM(AC77:AD77)","v":0},0,null,{"$f":"SUM(AF77:AG77)","v":0},null,{"$f":"SUM(AH77:AI77)","v":0},0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S108,T108)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S140,T140)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(G140=\"\",SUM(N140+O140+P140+Q140+R140+S140+V140+W140+AA140+AB140+AF140+AG140+AK140+AL140+AM140+AN140+AO140+AP140)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(G141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(V141:W141)","v":0},null,{"$f":"SUM(X141:Y141)","v":0},0,null,{"$f":"SUM(AA141:AB141)","v":0},null,{"$f":"SUM(AC141:AD141)","v":0},0,null,{"$f":"SUM(AF141:AG141)","v":0},null,{"$f":"SUM(AH141:AI141)","v":0},0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1]
[1,1,null,null,null,2,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"SUM(U164:U313)","v":233084},0,0,{"$f":"SUM(X164:X313)","v":493179},0,{"$f":"SUM(Z164:Z313)","v":493179},0,0,{"$f":"SUM(AC164:AC313)","v":868967},0,{"$f":"SUM(AE164:AE313)","v":868967},0,0,1490321,0,{"$f":"SUM(AJ164:AJ313)","v":1490321},0,0,0,0,0,0]
[1,2,1,null,null,null,"Construction of mess and living-in complex","Mess and living-in complex","Construction of mess and living-in complex at the Military Health Training Formation in Thaba Tshwane to accommodate 1 200 members","New infrastructure assets","Construction","Residential buildings","Not related to SIPs",297833,52430,0,5000,null,0,null,{"$f":"SUM(S164,T164)","v":0},0,null,{"$f":"SUM(V164:W164)","v":0},null,{"$f":"SUM(X164:Y164)","v":0},0,null,{"$f":"SUM(AA164:AB164)","v":0},null,{"$f":"SUM(AC164:AD164)","v":0},14530,null,{"$f":"SUM(AF164:AG164)","v":14530},null,{"$f":"SUM(AH164:AI164)","v":14530},0,0,0,0,0,null,{"$f":"IF(AND(G164=\"\",SUM(N164+O164+P164+Q164+R164+S164+V164+W164+AA164+AB164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,"Refurbishment of military bases and units","Military Base","Refurbishment of existing brick and concrete buildings, comprising all structures, replacement of mechanical systems and ground works","Rehabilitation and refurbishment","Construction","Non-residential buildings","Not related to SIPs",2053418,0,0,0,null,23365,null,23365,211073,null,211073,null,{"$f":"SUM(X165:Y165)","v":211073},598878,null,598878,null,598878,1220102,null,1220102,null,{"$f":"SUM(AH165:AI165)","v":1220102},0,0,0,0,0,null,0]
[1,2,1,null,null,null,"Refurbishment of messes","Military mess","Refurbishment of existing brick and concrete buildings comprising all structures, replacement of mechanical systems and ground works, as well as replacement of kitchen equipment","Rehabilitation and refurbishment","Construction","Non-residential buildings","Not related to SIPs",436518,0,0,0,null,32815,null,32815,116058,null,116058,null,116058,194923,null,194923,null,194923,92722,null,92722,null,92722,0,0,0,0,0,null,0]
[1,2,1,null,null,null,"Refurbishment of 2 Military Hospital","Hospital","Refurbishment of existing brick and concrete buildings, comprising all structures, replacement of mechanical systems and ground works","Rehabilitation and refurbishment","Construction","Non-residential buildings","Not related to SIPs",303394,0,105774,0,null,166822,null,166822,136572,null,136572,null,136572,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,"Construction of medical facilities","Medical facilities","Construction of Military Base Health Care Centres and support capabilities","New infrastructure assets","Construction","Non-residential buildings","Not related to SIPs",0,0,0,0,null,10082,null,10082,29476,null,29476,null,29476,75166,null,75166,null,75166,162967,null,162967,null,162967,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G205)>3,1,C205)","v":0},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S228,T228)","v":0},0,null,{"$f":"SUM(V228:W228)","v":0},null,0,0,null,{"$f":"SUM(AA228:AB228)","v":0},null,{"$f":"SUM(AC228:AD228)","v":0},0,null,{"$f":"SUM(AF228:AG228)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G228=\"\",SUM(N228+O228+P228+Q228+R228+S228+V228+W228+AA228+AB228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X229:Y229)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH229:AI229)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S292,T292)","v":0},0,null,{"$f":"SUM(V292:W292)","v":0},null,0,0,null,{"$f":"SUM(AA292:AB292)","v":0},null,{"$f":"SUM(AC292:AD292)","v":0},0,null,{"$f":"SUM(AF292:AG292)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G292=\"\",SUM(N292+O292+P292+Q292+R292+S292+V292+W292+AA292+AB292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X293:Y293)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH293:AI293)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2]
[1,2,null,null,null,3,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,{"$f":"SUM(N316:N465)","v":11900732},540443,153754,935515,{"$f":"SUM(R316:R465)","v":0},763576,{"$f":"SUM(T316:T465)","v":0},763576,{"$f":"SUM(V316:V465)","v":554562},0,554562,{"$f":"SUM(Y316:Y465)","v":0},554562,{"$f":"SUM(AA316:AA465)","v":376193},0,376193,{"$f":"SUM(AD316:AD465)","v":0},376193,1191335,0,1191335,{"$f":"SUM(AI316:AI465)","v":0},1191335,1146384,935676,888974,{"$f":"SUM(AN316:AN465)","v":1058500},{"$f":"SUM(AO316:AO465)","v":1064750},0]
[1,3,1,null,null,null,"Relocation of air force base","Air force base","Relocation of Air Force Base Durban to King Shaka International Airport","New infrastructure assets","Pre-feasibility","Non-residential buildings","Not related to SIPs",60156,0,0,5000,null,0,null,{"$f":"SUM(S316,T316)","v":0},0,null,{"$f":"SUM(V316:W316)","v":0},null,{"$f":"SUM(X316:Y316)","v":0},0,null,{"$f":"SUM(AA316:AB316)","v":0},null,{"$f":"SUM(AC316:AD316)","v":0},0,null,{"$f":"SUM(AF316:AG316)","v":0},null,{"$f":"SUM(AH316:AI316)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G316=\"\",SUM(N316+O316+P316+Q316+R316+S316+V316+W316+AA316+AB316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X317:Y317)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH317:AI317)","v":0},0,0,0,0,0,null,0]
[1,3,1,null,null,null,"Demolishing of infrastructure","DOD facilities","Demolition","Rehabilitation and refurbishment","Various","Non-residential buildings","Not related to SIPs",80285,0,0,5800,null,6090,null,6090,6395,null,6395,null,6395,7000,null,7000,null,7000,8000,null,8000,null,8000,9000,10000,11000,12000,12250,null,0]
[1,3,1,null,null,null,"Construction of new fire station and control tower ","Fire station","Construction of fire station and control tower","Upgrading and additions","Construction","Non-residential buildings","Not related to SIPs",87,33,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,"Refurbishment of 1 Military Hospital","Hospital","Refurbishment of existing brick and concrete buildings, comprising all structures, replacement of mechanical systems and ground works","Maintenance and repair","Various","Non-residential buildings","Not related to SIPs",1911700,143948,15328,135976,null,38183,null,38183,22092,null,22092,null,22092,8208,null,8208,null,8208,0,null,0,null,0,154000,155000,160000,165000,170000,null,0]
[1,3,null,null,null,null,"Upgrading of medical health facilities","Hospitals","Construction of examination rooms, operating theatres, administration sections, wards and mechanical systems","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",1080204,125405,69,14006,null,39045,null,39045,31998,null,31998,null,31998,2587,null,2587,null,2587,68000,null,68000,null,68000,140016,170681,133976,200000,205000,null,0]
[1,3,null,null,null,null,"Upgrading of kitchens","Kitchens","Construction and upgrading of kitchens at military bases (capital projects)","Rehabilitation and refurbishment","Identification","Non-residential buildings","Not related to SIPs",73007,41,4647,16655,null,64615,null,64615,29092,null,29092,null,29092,2300,null,2300,null,2300,2000,null,2000,null,2000,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Construction of living-in accommodation","Living-in accommodation","Construction of single and married housing units in the form of houses and flats to accommodate military personnel","Upgrading and additions","Various","Residential buildings","Not related to SIPs",152795,0,0,31174,null,0,null,0,0,null,0,null,0,0,null,0,null,0,5000,null,5000,null,5000,10000,14000,15000,20000,20000,null,0]
[1,3,null,null,null,null,"Refurbishment of military bases and units","Military base","Refurbishment of existing brick and concrete buildings, comprising all structures, replacement of mechanical systems and ground works","Rehabilitation and refurbishment","Various","Non-residential buildings","Not related to SIPs",6399839,242768,102651,406625,null,438199,null,438199,381561,null,381561,null,381561,340773,null,340773,null,340773,917746,null,917746,null,917746,689440,425235,400000,500000,485000,null,0]
[1,3,null,null,null,null,"Refurbishment of messes","Military mess","Refurbishment of existing brick and concrete buildings comprising all structures, replacement of mechanical systems and ground works, as well as replacement of kitchen equipment","Rehabilitation and refurbishment","Various","Non-residential buildings","Not related to SIPs",853227,4769,1696,229875,null,49956,null,49956,29254,null,29254,null,29254,1174,null,1174,null,1174,20000,null,20000,null,20000,19371,20000,22000,20000,21000,null,0]
[1,3,null,null,null,null,"Construction of office accommodation","Office accommodation","Construction of offices and other facilities to accommodate military personnel and equipment","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",24196,231,0,12568,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Upgrading of infrastructure for disabled members","Ramps, handrails and toilets","Upgrading of buildings and pathways through the construction of ramps, installations of water closets and hand wash basins for members with disabilities","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",8911,391,2388,250,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Resurface of access roads","Resurface and tarring of access roads to military facilities","Resurface and tarring of access roads to military facilities","Upgrading and additions","Various","Other fixed structures","Not related to SIPs",146086,0,213,66,null,29205,null,29205,28072,null,28072,null,28072,0,null,0,null,0,20000,null,20000,null,20000,10000,25000,20000,20000,20000,null,0]
[1,3,null,null,null,null,"Fuel tank and pump","Fuel tank","Repair of fuel spillage at Air Force Base Ysterplaat ","Maintenance and repair","Identification","Other fixed structures","Not related to SIPs",1501,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Security construction","Security","Protection of state assets through the installation of security fences, gates, burglar bars, lights and monitoring systems","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",374396,1253,2011,8475,null,16436,null,16436,2218,null,2218,null,2218,0,null,0,null,0,40000,null,40000,null,40000,50000,60000,70000,80000,85000,null,0]
[1,3,null,null,null,null,"Refurbishment of family and single quarters","Living quarters","Refurbishment of existing brick and concrete buildings, comprising all structures, replacement of mechanical systems and ground works","Rehabilitation and refurbishment","Various","Residential buildings","Not related to SIPs",293564,738,0,32827,null,4773,null,4773,1,null,1,null,1,0,null,0,null,0,40000,null,40000,null,40000,20000,20000,30000,30000,35000,null,0]
[1,3,null,null,null,null,"Specialised shipping containers","Storage facilities","Construction of buildings to comply with legislation in the storage of ordinance","New infrastructure assets","Various","Other fixed structures","Not related to SIPs",1447,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G333)>3,1,C333)","v":1},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,"Training facilities","Training facilities","Construction and upgrading of training facilities","Upgrading and additions","Various","Other fixed structures","Not related to SIPs",35146,0,0,9416,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Water and electricity systems","Water and electricity supply","Upgrading of water and electricity supply as well as sewerage reticulation","New infrastructure assets","Various","Other fixed structures","Not related to SIPs",30577,2848,24443,855,null,40653,null,40653,8000,null,8000,null,8000,567,null,567,null,567,500,null,500,null,500,500,1000,1500,1500,1500,null,0]
[1,3,null,null,null,null,"Workshops and stores","Workshops and stores","Construction of workshops and stores","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",99654,7004,0,11500,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,null,null,null,null,"Fences and gates","Fences","Replacement or erection of fences","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",144603,488,155,1321,null,24856,null,24856,3736,null,3736,null,3736,834,null,834,null,834,56701,null,56701,null,56701,30000,20000,10000,10000,10000,null,0]
[1,3,null,null,null,null,"Recoverable projects","Defence facilities","Upgrading of buildings in military bases","Upgrading and additions","Various","Non-residential buildings","Not related to SIPs",129351,10526,153,13126,null,11565,null,11565,12143,null,12143,null,12143,12750,null,12750,null,12750,13388,null,13388,null,13388,14057,14760,15498,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S380,T380)","v":0},0,null,{"$f":"SUM(V380:W380)","v":0},null,0,0,null,{"$f":"SUM(AA380:AB380)","v":0},null,{"$f":"SUM(AC380:AD380)","v":0},0,null,{"$f":"SUM(AF380:AG380)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G380=\"\",SUM(N380+O380+P380+Q380+R380+S380+V380+W380+AA380+AB380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X381:Y381)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH381:AI381)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G397)>3,1,C397)","v":0},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S444,T444)","v":0},0,null,{"$f":"SUM(V444:W444)","v":0},null,0,0,null,{"$f":"SUM(AA444:AB444)","v":0},null,{"$f":"SUM(AC444:AD444)","v":0},0,null,{"$f":"SUM(AF444:AG444)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G444=\"\",SUM(N444+O444+P444+Q444+R444+S444+V444+W444+AA444+AB444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X445:Y445)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH445:AI445)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(G457=\"\",SUM(N457+O457+P457+Q457+R457+S457+V457+W457+AA457+AB457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G461)>3,1,C461)","v":0},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G462)>3,1,C462)","v":0},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G463)>3,1,C463)","v":0},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G464)>3,1,C464)","v":0},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G465)>3,1,C465)","v":0},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(N11,N163,N315)","v":13014308},550942,162946,935515,{"$f":"SUM(R11,R163,R315)","v":0},763576,0,{"$f":"SUM(U11,U163,U315)","v":996660},554562,0,1047741,0,1047741,{"$f":"SUM(AA11,AA163,AA315)","v":376193},0,1245160,0,1245160,1191335,0,2681656,0,2681656,1146384,935676,888974,{"$f":"SUM(AN11,AN163,AN315)","v":1058500},{"$f":"SUM(AO11,AO163,AO315)","v":1064750},0]
[null,null,null,null,null,"1.","Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.","Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.","Please refer to the Help Box Item 7:Infrastructure Sheets"]
[null,null,null,null,null,4,"The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"InfraS 1.2","index":36,"n_rows":470,"n_cols":55,"rows_kept":470,"cut":false,"hidden":false,"merged":[[9,36,9,41],[8,18,8,20],[8,21,8,25],[8,26,8,30],[8,31,8,35]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Defence And Military Veterans"},null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Infrastructure transfers"]
[null,null,null,null,null,null,"Programme/Project name","Type of infrastructure1","Project description2","Current/Capital transfer","Current project stage3","SCOA item","SIP Category","Total Project Cost",{"$f":"+MyYearM3","v":"2013/14"},{"$f":"+MyYearM2","v":"2014/15"},{"$f":"+MyYearM1","v":"2015/16"},null,{"$f":"MyYear0","v":"2016/17"},null,null,{"$f":"MyYearP1","v":"2017/18"},null,null,null,null,{"$f":"MyYearP2","v":"2018/19"},null,null,null,null,{"$f":"MyYearP3","v":"2019/20"},null,null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Reprioritisation","Reprioritised indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Reprioritisation","Reprioritised planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,{"$f":"SUM(N12:N161)","v":0},0,0,0,{"$f":"SUM(R12:R161)","v":0},0,0,0,0,{"$f":"SUM(W12:W161)","v":0},{"$f":"SUM(X12:X161)","v":0},0,0,0,{"$f":"SUM(AB12:AB161)","v":0},{"$f":"SUM(AC12:AC161)","v":0},0,0,{"$f":"SUM(AF12:AF161)","v":0},{"$f":"SUM(AG12:AG161)","v":0},{"$f":"SUM(AH12:AH161)","v":0},0,0,{"$f":"SUM(AK12:AK161)","v":0},0,0,{"$f":"SUM(AN12:AN161)","v":0},{"$f":"SUM(AO12:AO161)","v":0},0,null,null,{"$f":"COUNTA(AS13:AS62)","v":7}]
[{"$f":"IF(LEN(G12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S12,T12)","v":0},0,null,{"$f":"SUM(V12:W12)","v":0},null,{"$f":"SUM(X12:Y12)","v":0},0,null,{"$f":"SUM(AA12:AB12)","v":0},null,{"$f":"SUM(AC12:AD12)","v":0},0,null,{"$f":"SUM(AF12:AG12)","v":0},null,{"$f":"SUM(AH12:AI12)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G12=\"\",SUM(N12+O12+P12+Q12+R12+S12+V12+W12+AA12+AB12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0},null,"SCOA level"]
[{"$f":"IF(LEN(G13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X13:Y13)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH13:AI13)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G13=\"\",SUM(N13+O13+P13+Q13+R13+S13+V13+W13+AA13+AB13)<>0),\"There are figures on this row that have no description on column G\",0)","v":0},null,"Provinces and municipalities"]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Departmental agencies and accounts"]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Higher education institutions"]
[1,1,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Foreign governments and international organisations"]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Public corporations and private enterprises"]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Non-profit institutions"]
[{"$f":"IF(LEN(G19)>3,1,C19)","v":0},1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Households"]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S76,T76)","v":0},0,null,{"$f":"SUM(V76:W76)","v":0},null,0,0,null,{"$f":"SUM(AA76:AB76)","v":0},null,{"$f":"SUM(AC76:AD76)","v":0},0,null,{"$f":"SUM(AF76:AG76)","v":0},null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X77:Y77)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH77:AI77)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G77=\"\",SUM(N77+O77+P77+Q77+R77+S77+V77+W77+AA77+AB77)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S140,T140)","v":0},0,null,{"$f":"SUM(V140:W140)","v":0},null,0,0,null,{"$f":"SUM(AA140:AB140)","v":0},null,{"$f":"SUM(AC140:AD140)","v":0},0,null,{"$f":"SUM(AF140:AG140)","v":0},null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X141:Y141)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH141:AI141)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G141=\"\",SUM(N141+O141+P141+Q141+R141+S141+V141+W141+AA141+AB141)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1]
[1,1,null,null,null,2,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"SUM(U164:U313)","v":0},0,0,{"$f":"SUM(X164:X313)","v":0},0,{"$f":"SUM(Z164:Z313)","v":0},0,0,0,0,{"$f":"SUM(AE164:AE313)","v":0},0,0,0,0,{"$f":"SUM(AJ164:AJ313)","v":0},0,0,0,0,0,0]
[1,2,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S164,T164)","v":0},0,null,{"$f":"SUM(V164:W164)","v":0},null,{"$f":"SUM(X164:Y164)","v":0},0,null,{"$f":"SUM(AA164:AB164)","v":0},null,{"$f":"SUM(AC164:AD164)","v":0},0,null,{"$f":"SUM(AF164:AG164)","v":0},null,{"$f":"SUM(AH164:AI164)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G164=\"\",SUM(N164+O164+P164+Q164+R164+S164+V164+W164+AA164+AB164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X165:Y165)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH165:AI165)","v":0},0,0,0,0,0,null,0]
[1,2,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G205)>3,1,C205)","v":0},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S228,T228)","v":0},0,null,{"$f":"SUM(V228:W228)","v":0},null,0,0,null,{"$f":"SUM(AA228:AB228)","v":0},null,{"$f":"SUM(AC228:AD228)","v":0},0,null,{"$f":"SUM(AF228:AG228)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G228=\"\",SUM(N228+O228+P228+Q228+R228+S228+V228+W228+AA228+AB228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X229:Y229)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH229:AI229)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S292,T292)","v":0},0,null,{"$f":"SUM(V292:W292)","v":0},null,0,0,null,{"$f":"SUM(AA292:AB292)","v":0},null,{"$f":"SUM(AC292:AD292)","v":0},0,null,{"$f":"SUM(AF292:AG292)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G292=\"\",SUM(N292+O292+P292+Q292+R292+S292+V292+W292+AA292+AB292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X293:Y293)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH293:AI293)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2]
[1,2,null,null,null,3,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,{"$f":"SUM(N316:N465)","v":0},{"$f":"SUM(O316:O465)","v":0},0,0,{"$f":"SUM(R316:R465)","v":0},0,{"$f":"SUM(T316:T465)","v":0},0,{"$f":"SUM(V316:V465)","v":0},0,0,{"$f":"SUM(Y316:Y465)","v":0},0,0,0,0,{"$f":"SUM(AD316:AD465)","v":0},0,0,0,0,{"$f":"SUM(AI316:AI465)","v":0},0,0,0,0,0,{"$f":"SUM(AO316:AO465)","v":0},0]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S316,T316)","v":0},0,null,{"$f":"SUM(V316:W316)","v":0},null,{"$f":"SUM(X316:Y316)","v":0},0,null,{"$f":"SUM(AA316:AB316)","v":0},null,{"$f":"SUM(AC316:AD316)","v":0},0,null,{"$f":"SUM(AF316:AG316)","v":0},null,{"$f":"SUM(AH316:AI316)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G316=\"\",SUM(N316+O316+P316+Q316+R316+S316+V316+W316+AA316+AB316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X317:Y317)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH317:AI317)","v":0},0,0,0,0,0,null,0]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G333)>3,1,C333)","v":0},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S380,T380)","v":0},0,null,{"$f":"SUM(V380:W380)","v":0},null,0,0,null,{"$f":"SUM(AA380:AB380)","v":0},null,{"$f":"SUM(AC380:AD380)","v":0},0,null,{"$f":"SUM(AF380:AG380)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G380=\"\",SUM(N380+O380+P380+Q380+R380+S380+V380+W380+AA380+AB380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X381:Y381)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH381:AI381)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G397)>3,1,C397)","v":0},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(S444,T444)","v":0},0,null,{"$f":"SUM(V444:W444)","v":0},null,0,0,null,{"$f":"SUM(AA444:AB444)","v":0},null,{"$f":"SUM(AC444:AD444)","v":0},0,null,{"$f":"SUM(AF444:AG444)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G444=\"\",SUM(N444+O444+P444+Q444+R444+S444+V444+W444+AA444+AB444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(X445:Y445)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AH445:AI445)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(G457=\"\",SUM(N457+O457+P457+Q457+R457+S457+V457+W457+AA457+AB457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G461)>3,1,C461)","v":0},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G462)>3,1,C462)","v":0},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G463)>3,1,C463)","v":0},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G464)>3,1,C464)","v":0},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G465)>3,1,C465)","v":0},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(N11,N163,N315)","v":0},{"$f":"SUM(O11,O163,O315)","v":0},0,0,{"$f":"SUM(R11,R163,R315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO11,AO163,AO315)","v":0},0]
[null,null,null,null,null,"1.","Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.","Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.","The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"ODA Summary","index":37,"n_rows":333,"n_cols":23,"rows_kept":333,"cut":false,"hidden":false,"merged":[[282,40,282,41],[282,38,282,39],[282,36,282,37],[11,5,12,5],[11,11,12,11],[11,9,12,9],[11,13,12,13],[11,12,12,12],[11,7,12,7],[11,6,12,6],[11,14,12,14],[11,22,12,22],[11,26,12,26],[15,26,16,26],[11,8,12,8],[11,10,12,10],[322,15,323,16],[322,17,323,17],[276,9,278,9],[11,15,11,16],[11,19,11,21],[277,17,278,17],[277,15,278,16]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[null,null,null,null,null,"Official Development Assistance (ODA)"]
[]
[]
[]
[null,null,null,null,null,"Donor","Project Name","Period of Commitment","Commencement Date","Amount Committed","Departmental programme 1","Adjusted economic classification","Foreign / Local Donation","In kind/\nIn cash 2","Spending Focus / Adjusted Objective","Audited \nOutcome ",null,{"$f":"Summary!L27","v":"Audited outcome"},"Estimated Outcome","Medium-term Expenditure Estimate",null,null,"Comments"]
["off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[{"$f":"IF(LEN(F14)>3,1,0)","v":1},null,null,null,null,"United States of America","Aircrew simulator training and C130 aircraft spares","One year","2013-04-01",4029,"Air Defence","Goods and services","Foreign","In kind","Training for 59 members",4029,0,0,0,0,0,null,"These are yearly run courses and is only scheduled once approval has been received."]
[1,null,null,null,null,"United States of America","Aviation safety training ","One year","2013-04-01",144,"Air Defence","Goods and services","Foreign","In kind","Training course for 1 member",0,0,0,0,0,0,null,"These are yearly run courses and is only scheduled once approval has been received."]
[1,null,null,null,null,"United States of America","Combating terrorism; United States Air Force Squadron Officer School; United States Air  War College; United States Air Command and Staff College","One year","2013-04-01",4050,"Administration","Goods and services","Foreign","In kind","Training in each course for 1 member",0,0,0,0,0,0,null,"These are yearly run courses and is only scheduled once approval has been received."]
[1,null,null,null,null,"Germany","Senior staff course preceded by German language course and detachment to the Gorch Fock Training Ship","August 2008 - July 2010","2013-07-01",93,"Maritime Defence","Goods and services","Foreign","In kind","Training course and deployment for 1 member",45,0,0,0,0,0,null,"These are yearly run courses and is only scheduled once approval has been received."]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F46)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F78)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F110)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F139)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F141)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F161)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F177)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F222)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F227)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F245)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F264)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J14:J267)","v":8316},null,null,null,null,null,{"$f":"SUM(P14:P267)","v":4074},{"$f":"SUM(Q14:Q267)","v":0},0,0,{"$f":"SUM(T14:T267)","v":0},0,0]
[null,null,null,null,null,"1. Departmental programme refers to the programme under which the donor project is implemented."]
[null,null,null,null,null,"2. In kind value should be the monetary value of the goods/services received by the donor/development partner on 31 March of said year.  The Monetary value for these transactions should be completed over the seven year period unless if the project was for a shorter period."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding per programme and economic classification"]
[null,null,null,null,null,"Departmental",null,null,null,"Amount Committed",null,null,null,null,null,{"$f":"P13","v":"2013/14"},{"$f":"Q13","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20"]
[null,null,null,null,null,"programme",null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[1,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,J$14:J$267)","v":4050},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,$P$14:$P$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$R$14:$R$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$S$14:$S$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$T$14:$T$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$U$14:$U$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$V$14:$V$267)","v":0}]
[null,null,null,null,null,{"$f":"+Summary!F32","v":"Force Employment"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,$P$14:$P$267)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F33","v":"Landward Defence"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F34","v":"Air Defence"},null,null,null,4173,null,null,null,null,null,4029,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F35","v":"Maritime Defence"},null,null,null,93,null,null,null,null,null,45,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F36","v":"Military Health Support"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F37","v":"Defence Intelligence"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F38","v":"General Support"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F39","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F40","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F41","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F42","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F43","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F44","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F45","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J280:J294)","v":8316},null,null,null,null,null,{"$f":"SUM(P280:P294)","v":4074},{"$f":"SUM(Q280:Q294)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,"Current Payments",null,null,null,{"$f":"SUMIF($L$14:$L$267,$F297,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUM(P298:P299)","v":4074},{"$f":"SUM(Q298:Q299)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F298,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Goods and services",null,null,null,8316,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F299,$P$14:$P$267)","v":4074},{"$f":"SUMIF($L$14:$L$267,$F299,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P301:P307)","v":0},{"$f":"SUM(Q301:Q307)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Provinces and municipalities",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F301,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Higher education institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-profit institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Households",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P309:P315)","v":0},{"$f":"SUM(Q309:Q315)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F309,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Machinery and equipment",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Heritage assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Specialised military assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Biological assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J296:J316)","v":8316},null,null,null,null,null,{"$f":"SUM(P297:P316)/2","v":4074},{"$f":"SUM(Q297:Q316)/2","v":0},0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding - foreign / local and in cash / in kind"]
[null,null,null,null,null,"Programme",null,null,null,null,null,null,null,null,null,{"$f":"P277","v":"2013/14"},{"$f":"Q277","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[null,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,"Foreign",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F325,P$14:P$267)","v":4074},{"$f":"SUMIF($M$14:$M$267,$F325,Q$14:Q$267)","v":0},0,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":4074},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Local",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F329,P$14:P$267)","v":0},{"$f":"SUMIF($M$14:$M$267,$F329,Q$14:Q$267)","v":0},0,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(P325,P329)","v":4074},{"$f":"SUM(Q325,Q329)","v":0},0,0,0,0,0]

{"sheet":"2015 ENE","index":38,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":true,"merged":[[12,6,12,8],[13,6,13,8],[41,6,41,9]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
["Off"]
[1,null,null,null,null,"Previous years' MTEF allocations (as in previous year ENE)"]
[1,null,null,null,null,null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"}]
[1,null,null,null,null,"Programme"," "]
[1,null,null,null,null,null,"Baseline"]
[1,null,null,null,null,"Rand thousand"]
[1]
[{"$f":"IF(SUM(COUNTIF(G16:I16,\"<>0\")-COUNTBLANK(G16:I16),COUNTIF(F16,\"<>0\")-COUNTBLANK(F16))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A31","v":0},null,null,null,null,"Total for Programmes",{"$f":"SUM(G15:G29)","v":0},{"$f":"SUM(H15:H29)","v":0},0]
[{"$f":"IF(SUM(COUNTIF(G31:I31,\"<>0\")-COUNTBLANK(G31:I31))<>0,1,0)","v":0},null,null,null,null,"Direct charge against the National Revenue Fund"]
[1]
[1,null,null,null,null,"TOTAL",{"$f":"SUM(G30:G31)","v":0},{"$f":"SUM(H30:H31)","v":0},{"$f":"SUM(I30:I31)","v":0}]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,null,null,{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Programme"," "]
[1,null,null,null,null,null,"Baseline"]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F31=0,Summary!$F31=\"\"),\"\",Summary!$F31)","v":"Administration"}]
[{"$f":"IF(SUM(COUNTIF(G44:J44,\"<>0\")-COUNTBLANK(G44:J44),COUNTIF(F44,\"<>0\")-COUNTBLANK(F44))<>0,1,0)","v":1},null,null,null,null,{"$f":"IF(OR(Summary!$F32=0,Summary!$F32=\"\"),\"\",Summary!$F32)","v":"Force Employment"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F33=0,Summary!$F33=\"\"),\"\",Summary!$F33)","v":"Landward Defence"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F34=0,Summary!$F34=\"\"),\"\",Summary!$F34)","v":"Air Defence"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F35=0,Summary!$F35=\"\"),\"\",Summary!$F35)","v":"Maritime Defence"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F36=0,Summary!$F36=\"\"),\"\",Summary!$F36)","v":"Military Health Support"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F37=0,Summary!$F37=\"\"),\"\",Summary!$F37)","v":"Defence Intelligence"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F38=0,Summary!$F38=\"\"),\"\",Summary!$F38)","v":"General Support"}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F39=0,Summary!$F39=\"\"),\"\",Summary!$F39)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F40=0,Summary!$F40=\"\"),\"\",Summary!$F40)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F41=0,Summary!$F41=\"\"),\"\",Summary!$F41)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F42=0,Summary!$F42=\"\"),\"\",Summary!$F42)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F43=0,Summary!$F43=\"\"),\"\",Summary!$F43)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F44=0,Summary!$F44=\"\"),\"\",Summary!$F44)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F45=0,Summary!$F45=\"\"),\"\",Summary!$F45)","v":""}]
[{"$f":"A59","v":0},null,null,null,null,"Total for Programmes",{"$f":"SUM(G43:G57)","v":0},{"$f":"SUM(H43:H57)","v":0},{"$f":"SUM(I43:I57)","v":0},{"$f":"SUM(J43:J57)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G59:J59,\"<>0\")-COUNTBLANK(G59:J59))<>0,1,0)","v":0},null,null,null,null,"Direct charge against the National Revenue Fund"]
[1]
[1,null,null,null,null,"TOTAL",{"$f":"SUM(G58:G59)","v":0},{"$f":"SUM(H58:H59)","v":0},{"$f":"SUM(I58:I59)","v":0},{"$f":"SUM(J58:J59)","v":0}]
[1,null,null,null,null,"Check",{"$f":"G33-G61","v":0},{"$f":"H33-H61","v":0},{"$f":"I33-I61","v":0}]
[1]

{"sheet":"Deviations","index":39,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[[11,10,12,10],[11,14,11,15]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
["Off"]
[null,null,null,null,null,"Deviations between annual report and estimates of national expenditure"]
[null,null,null,null,null,"Economic classification","Outcome",null,null,null,null,null,"Economic classification",null,"Outcome"]
[null,null,null,null,null,"Deviation",null,null,null,null,"Reason/Comments for Deviations",null,"Annual report",null,"Restated",null,"Audited"]
[null,null,null,null,null,"Rand thousand",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},null,null,null,"R thousand",null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},{"$f":"SUM(I15:I17)","v":-379966},null,null,null,"Current payments",null,{"$f":"SUM(O15:O17)","v":32747930},{"$f":"SUM(P15:P17)","v":34343473},{"$f":"SUM(Q15:Q17)","v":36227596},{"$f":"SUM(O14:Q14)","v":103318999}]
[null,null,null,null,null,"Compensation of employees",{"$f":"O15-Summary!I60","v":0},{"$f":"P15-Summary!J60","v":0},{"$f":"Q15-Summary!L60","v":-102365},null,null,null,"Compensation of employees",null,21332701,23005809,24788024]
[null,null,null,null,null,"Goods and services",{"$f":"O16-Summary!I63","v":0},{"$f":"P16-Summary!J63","v":0},{"$f":"Q16-Summary!L63","v":-277601},null,null,null,"Goods and services",null,11415229,11337664,11439572]
[null,null,null,null,null,"Interest and rent on land",{"$f":"O17-Summary!I102","v":0},{"$f":"P17-Summary!J102","v":0},{"$f":"Q17-Summary!L102","v":0},null,null,null,"Interest and rent on land",null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G19:G25)","v":0},{"$f":"SUM(H19:H25)","v":0},{"$f":"SUM(I19:I25)","v":109566},null,null,null,"Transfers and subsidies",null,{"$f":"SUM(O19:O25)","v":6422070},{"$f":"SUM(P19:P25)","v":7400180},{"$f":"SUM(Q19:Q25)","v":8003264}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"O19-Summary!I106","v":0},{"$f":"P19-Summary!J106","v":0},{"$f":"Q19-Summary!L106","v":29},null,null,null,"Provinces and municipalities",null,0,54,62]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"O20-Summary!I113","v":0},{"$f":"P20-Summary!J113","v":0},{"$f":"Q20-Summary!L113","v":94892},null,null,null,"Departmental agencies and accounts",null,4697768,6144266,6840117]
[null,null,null,null,null,"Higher education institutions",{"$f":"O21-Summary!I116","v":0},{"$f":"P21-Summary!J116","v":0},{"$f":"Q21-Summary!L116","v":0},null,null,null,"Higher education institutions",null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"O22-Summary!I117","v":0},{"$f":"P22-Summary!J117","v":0},{"$f":"Q22-Summary!L117","v":-1},null,null,null,"Foreign governments and international organisations",null,303347,0,5804]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"O23-Summary!I118","v":0},{"$f":"P23-Summary!J118","v":0},{"$f":"Q23-Summary!L118","v":-3514},null,null,null,"Public corporations and private enterprises",null,1336996,1114145,1022379]
[null,null,null,null,null,"Non-profit institutions",{"$f":"O24-Summary!I125","v":0},{"$f":"P24-Summary!J125","v":0},{"$f":"Q24-Summary!L125","v":89},null,null,null,"Non-profit institutions",null,7701,7909,8081]
[null,null,null,null,null,"Households",{"$f":"O25-Summary!I126","v":0},{"$f":"P25-Summary!J126","v":0},{"$f":"Q25-Summary!L126","v":18071},null,null,null,"Households",null,76258,133806,126821]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G27:G33)","v":-216975},{"$f":"SUM(H27:H33)","v":-64877},{"$f":"SUM(I27:I33)","v":128497},null,null,null,"Payments for capital assets",null,{"$f":"SUM(O27:O33)","v":1265510},{"$f":"SUM(P27:P33)","v":1081225},{"$f":"SUM(Q27:Q33)","v":837997}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"O27-Summary!I130","v":-216975},{"$f":"P27-Summary!J130","v":-64877},{"$f":"Q27-Summary!L130","v":-162601},null,null,null,"Buildings and other fixed structures",null,216975,64877,82597]
[null,null,null,null,null,"Machinery and equipment",{"$f":"O28-Summary!I133","v":0},{"$f":"P28-Summary!J133","v":0},{"$f":"Q28-Summary!L133","v":245488},null,null,null,"Machinery and equipment",null,1045591,1010517,696655]
[null,null,null,null,null,"Heritage assets",{"$f":"O29-Summary!I136","v":0},{"$f":"P29-Summary!J136","v":0},{"$f":"Q29-Summary!L136","v":0},null,null,null,"Heritage assets",null,0,0,0]
[null,null,null,null,null,"Specialised military assets",{"$f":"O30-Summary!I137","v":0},{"$f":"P30-Summary!J137","v":0},{"$f":"Q30-Summary!L137","v":45955},null,null,null,"Specialised military assets",null,244,4386,58098]
[null,null,null,null,null,"Biological assets",{"$f":"O31-Summary!I138","v":0},{"$f":"P31-Summary!J138","v":0},{"$f":"Q31-Summary!L138","v":0},null,null,null,"Biological assets",null,1245,0,0]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"O32-Summary!I139","v":0},{"$f":"P32-Summary!J139","v":0},{"$f":"Q32-Summary!L139","v":0},null,null,null,"Land and sub-soil assets",null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"O33-Summary!I140","v":0},{"$f":"P33-Summary!J140","v":0},{"$f":"Q33-Summary!L140","v":-345},null,null,null,"Software and other intangible assets",null,1455,1445,647]
[null,null,null,null,null,"Payments for financial assets",{"$f":"O34-Summary!I141","v":0},{"$f":"P34-Summary!J141","v":0},{"$f":"Q34-Summary!L141","v":2677},null,null,null,"Payments for financial assets",null,12011,17503,2677]
[]
[null,null,null,null,null,"Total Economic classification",{"$f":"SUM(G14,G18,G26,G34)","v":-216975},{"$f":"SUM(H14,H18,H26,H34)","v":-64877},{"$f":"SUM(I14,I18,I26,I34)","v":-139226},null,null,null,"Total Economic classification",null,{"$f":"SUM(O14,O18,O26,O34)","v":40447521},{"$f":"SUM(P14,P18,P26,P34)","v":42842381},{"$f":"SUM(Q14,Q18,Q26,Q34)","v":45071534}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"AFS Total",null,0,42842381,45071534]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check Financial Statements",null,{"$f":"O36-O38","v":40447521},{"$f":"P36-P38","v":0},0]

{"sheet":"Dept specific info","index":40,"n_rows":1014,"n_cols":13,"rows_kept":1014,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
["Off"]
[1,null,null,null,null,"Additional departmental specific information"]
[1,null,null,null,null,"Programme",{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[1,null,null,null,null,"Subprogramme","Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[1,null,null,null,null,null,null,null,null,null," "]
[1,null,null,null,null,"Rand thousand",null,null,null,null," "]
[1,null,null,null,null,"1 Military Hospital",637162,688060,774579,791289,756475,774071]
[{"$f":"IF(SUM(COUNTIF(F15:M15,\"<>0\")-COUNTBLANK(F15:M15))<>0,1,0)","v":1},null,null,null,null,"Naval Base Simonstown",469208,481238,506214,514497,519561,536623]
[{"$f":"IF(SUM(COUNTIF(F16:M16,\"<>0\")-COUNTBLANK(F16:M16))<>0,1,0)","v":1},null,null,null,null,"School of Infantry",468980,558697,602009,651306,669088,692205]
[1,null,null,null,null,"15 SA Infantry Battalion",237895,252557,246710,252356,253166,255448]
[1,null,null,null,null,"Air Force Base Waterkloof",310047,313937,299796,334841,324829,321713]
[1,null,null,null,null,"2 Military Hospital",283839,320648,332186,357253,365333,369811]
[{"$f":"IF(SUM(COUNTIF(F20:M20,\"<>0\")-COUNTBLANK(F20:M20))<>0,1,0)","v":1},null,null,null,null,"General Support Base Thaba Tswane",280755,256318,271178,302654,282857,271185]
[1,null,null,null,null,"Area Military Health Unit Gauteng",237352,284855,298069,296528,301066,297596]
[1,null,null,null,null,"7 SA Infantry Battalion",218774,224540,218988,246447,244688,249642]
[1,null,null,null,null,"Joint Support Base Garrison",257444,253883,240839,258928,259964,257202]
[1,null,null,null,null,"1 SA Infantry Battalion",196390,219177,221977,252681,260491,269823]
[1,null,null,null,null,"21 SA Infantry Battalion",228815,239008,235367,269091,272773,278637]
[1,null,null,null,null,"14 SA Infantry Battalion",208732,229008,233863,247563,253197,260350]
[1,null,null,null,null,"4 Artillery Regiment",191470,209894,220305,241281,249164,257804]
[1,null,null,null,null,"8 SA Infantry Battalion",180034,184438,182466,217106,226975,237312]
[1,null,null,null,null,"6 SA Infantry Battalion",192159,192711,209397,229289,236033,243529]
[1,null,null,null,null,"121 SA Infantry Battalion",193713,197452,324404,224669,231148,230690]
[1,null,null,null,null,"4 SA Infantry Battalion",200299,209069,203997,230760,231593,238337]
[1,null,null,null,null,"5 SA Infantry Battalion",213203,225240,225181,243700,244676,248886]
[1,null,null,null,null,"10 SA Infantry Battalion",211668,222988,241270,252596,259861,269922]
[1,null,null,null,null,"9 SA Infantry Battalion",169545,177826,184679,201980,207376,215594]
[1,null,null,null,null,"3 Military Hospital",183881,203092,204988,210540,216107,214505]
[1,null,null,null,null,"Area Military Health Unit Western Cape",173651,191936,197775,216379,223345,228568]
[{"$f":"IF(SUM(COUNTIF(F37:M37,\"<>0\")-COUNTBLANK(F37:M37))<>0,1,0)","v":1},null,null,null,null,"68 Air School",215981,223584,365742,242391,238049,234773]
[1,null,null,null,null,"1 Parachute Battalion",138158,149439,155590,168980,176463,186185]
[1,null,null,null,null,"10 Anti Aircraft Regiment",151590,162849,177328,200687,212181,225669]
[1,null,null,null,null,"2 SA Infantry Battalion",195587,206933,212545,234920,241319,250736]
[1,null,null,null,null,"2 Field Engineer Regiment",154347,174488,174314,193191,205121,218558]
[1,null,null,null,null,"Army Support Base Bloemfontein",163887,167641,158772,174987,175973,175840]
[1,null,null,null,null,"1 Construction Regiment",154041,150178,231447,163632,167220,172849]
[1,null,null,null,null,"Joint Support Base Wonderboom",144385,144669,141744,159313,160929,161297]
[1,null,null,null,null,"Air Force Base Hoedspruit",141189,150736,141191,155026,155703,154434]
[1,null,null,null,null,"SAS Simonsberg",142257,159031,155296,169483,171845,176260]
[1,null,null,null,null,"Army Support Base Limpopo",141996,148732,149202,153681,152562,150867]
[1,null,null,null,null,"Army Support Base Potchefstroom",119432,120691,120138,130113,130705,129782]
[1,null,null,null,null,"Defence Works Formation",178533,74253,90028,183353,174236,164231]
[1,null,null,null,null,"Army Support Base KwaZulu-Natal",122794,130637,127408,133321,130633,128065]
[1,null,null,null,null,"Area Military Health Unit Limpopo",122429,135137,137021,149469,150523,152321]
[1,null,null,null,null,"Army Support Base Western Cape",122129,127734,123353,133136,132587,131997]
[1,null,null,null,null,"Area Military Health Unit KwaZulu-Natal",131841,163006,136910,151644,156817,160693]
[1,null,null,null,null,"1 Special Services Battalion",112658,122272,128678,144850,151217,156885]
[1,null,null,null,null,"Defence Headquarters Unit",104528,112682,115314,136149,137536,138980]
[1,null,null,null,null,"Air Force Base Makhado",134910,125030,113019,131021,128723,127779]
[1,null,null,null,null,"1 SA Tank Regiment",103932,114018,124750,140702,147608,154207]
[1,null,null,null,null,"Area Military Health Unit Eastern Cape",102585,113884,117090,129333,134780,140938]
[1,null,null,null,null,"3 SA Infantry Battalion",146214,161397,151302,174214,176510,178482]
[1,null,null,null,null,"SAS Saldanha",113160,125409,140320,151207,156958,159868]
[1,null,null,null,null,"Army Support Base Eastern Cape",102497,105615,103105,109838,108683,105775]
[1,null,null,null,null,"Area Military Health Unit Free State",91755,100487,104474,118927,118849,120545]
[1,null,null,null,null,"1 Tactical Intelligence Regiment",95522,103088,116607,138713,156245,175465]
[1,null,null,null,null,"5 Signal Regiment",106314,123559,122000,137573,139956,143620]
[1,null,null,null,null,"Area Military Health Unit North West",98374,110635,108477,123921,122097,125872]
[1,null,null,null,null,"SA Army Gymnasium",95893,101572,122985,132965,134039,135245]
[1,null,null,null,null,"Air Force Base Ysterplaat",101323,107738,103834,116096,113588,111779]
[1,null,null,null,null,"Air Force Base Langebaanweg",100981,106437,102687,112140,108761,106367]
[1,null,null,null,null,"School for Military Health Training",70081,65903,87380,104194,113154,124068]
[1,null,null,null,null,"School of Engineers",91800,95748,110981,123648,127209,131510]
[1,null,null,null,null,"SA Army Technical Training Centre",111998,116712,145887,163828,171060,178779]
[1,null,null,null,null,"Army Support Base Johannesburg",88656,92522,91700,98979,98027,97912]
[1,null,null,null,null,"National Ceremonial Guard",92069,91709,92007,109880,116112,124406]
[1,null,null,null,null,"SA Army Combat Training Centre",84957,81337,120815,125288,126717,128602]
[1,null,null,null,null,"43 SA Brigade ",91126,94217,100283,101340,100252,99834]
[1,null,null,null,null,"SAS Wingfield",93418,121500,129524,135366,139500,145574]
[1,null,null,null,null,"Army Support Base Kimberley",90769,92755,94079,98351,98669,98508]
[1,null,null,null,null,"Air Force Base Overberg",84280,91097,83821,95486,93642,92880]
[1,null,null,null,null,"5 Air Supply Unit",98212,101524,99801,113574,110760,109734]
[1,null,null,null,null,"Army Support Base Lohatla",81156,81312,77935,85462,86112,86766]
[1,null,null,null,null,"Nursing College",84427,95794,122182,144992,162460,182572]
[1,null,null,null,null,"Air Force Gymnasium",39905,47310,54266,72164,70199,65082]
[1,null,null,null,null,"Army Support Base Mpumalanga",84591,86483,88319,91847,91449,91011]
[1,null,null,null,null,"Area Military Health Unit Northern Cape",77794,85725,110110,102093,103110,104413]
[1,null,null,null,null,"School of Armour",70437,72108,78043,87562,89822,92795]
[1,null,null,null,null,"Army Support Base Dequar Road",73794,67876,109525,0,0,0]
[1,null,null,null,null,"46 SA Brigade",71884,78218,91489,94439,92952,93258]
[1,null,null,null,null,"Gauteng Signal Unit",72604,76899,77901,86748,88172,88869]
[1,null,null,null,null,"Air Force Base Bloemspruit",72304,77250,72214,80185,79485,79533]
[1,null,null,null,null,"7 Medical Battalion Group",46525,50931,51044,54948,55329,55137]
[1,null,null,null,null,"93 Ammunition Depot",52213,55584,64739,68236,66321,62192]
[1,null,null,null,null,"10 Air Depot",43009,46891,70450,46272,45737,44432]
[1,null,null,null,null,"Air Force Base Durban",38325,41715,39350,44957,44456,43569]
[1,null,null,null,null,"85 Combat Flying School",34048,34315,34970,41156,40994,40992]
[1,null,null,null,null,"2 Squadron",26680,29255,29926,42316,41776,41895]
[1,null,null,null,null,"60 Squadron",7511,7734,9898,9975,9848,9776]
[1,null,null,null,null,"28 Squadron",39336,43820,44214,50359,48816,49331]
[1,null,null,null,null,"22 Squadron",41925,42384,43242,46826,45953,45266]
[1,null,null,null,null,"15 Squadron",37209,39675,39380,44617,43334,43180]
[1,null,null,null,null,"87 Helicopter Flying School",35518,34115,34728,39507,38853,38408]
[1,null,null,null,null,"17 Squadron",33687,34806,35155,41315,41386,41358]
[1,null,null,null,null,"41 Squadron",33041,39777,38553,44602,44074,43676]
[1,null,null,null,null,"35 Squadron",31879,33448,33626,38046,37083,37159]
[1,null,null,null,null,"21 Squadron",41748,48289,61332,72284,75209,78911]
[1,null,null,null,null,"School of Artillery",56699,56096,59847,66989,68291,69444]
[1,null,null,null,null,"SA Army College",44471,49472,60950,66612,67011,67289]
[1,null,null,null,null,"16 Maintenance Unit",33460,31483,34386,42319,45391,48405]
[1,null,null,null,null,"SA National War College",35304,38690,39442,43266,44203,44618]
[1,null,null,null,null,"SAS Protea",26913,31887,37227,41102,41833,42834]
[1,null,null,null,null,"101 Workshop",25941,28916,29181,34373,34665,34861]
[1,null,null,null,null,"Personnel Services School",22489,22918,22919,26741,27252,27438]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F149:M360,\"<>0\")-COUNTBLANK(F149:M360))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F150:M361,\"<>0\")-COUNTBLANK(F150:M361))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F151:M362,\"<>0\")-COUNTBLANK(F151:M362))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F152:M363,\"<>0\")-COUNTBLANK(F152:M363))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F153:M364,\"<>0\")-COUNTBLANK(F153:M364))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F154:M364,\"<>0\")-COUNTBLANK(F154:M364))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F160:M160,\"<>0\")-COUNTBLANK(F160:M160))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F224:M224,\"<>0\")-COUNTBLANK(F224:M224))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:M288,\"<>0\")-COUNTBLANK(F288:M288))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F352:M352,\"<>0\")-COUNTBLANK(F352:M352))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F416:M416,\"<>0\")-COUNTBLANK(F416:M416))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F480:M480,\"<>0\")-COUNTBLANK(F480:M480))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F576:M576,\"<>0\")-COUNTBLANK(F576:M576))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F640:M640,\"<>0\")-COUNTBLANK(F640:M640))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F645:M855,\"<>0\")-COUNTBLANK(F645:M855))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F704:M704,\"<>0\")-COUNTBLANK(F704:M704))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F768:M768,\"<>0\")-COUNTBLANK(F768:M768))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F832:M832,\"<>0\")-COUNTBLANK(F832:M832))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F896:M896,\"<>0\")-COUNTBLANK(F896:M896))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F960:M960,\"<>0\")-COUNTBLANK(F960:M960))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1010:M1010,\"<>0\")-COUNTBLANK(F1010:M1010))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1011:M1011,\"<>0\")-COUNTBLANK(F1011:M1011))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[1,null,null,null,null,1]

{"sheet":"Dept specific info-Own Format","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Training","index":42,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
["Off"]
[null,null,null,null,null,"Detail of training expenditure"]
[null,null,null,null,null,null,{"$f":"MyYearM3","v":"2013/14"},{"$f":"MyYearM2","v":"2014/15"},{"$f":"MyYearM1","v":"2015/16"},{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,"Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[null,null,null,null,null,"Description"]
[null,null,null,null,null,"Compensation of employees (R thousand)",{"$f":"Summary!I60","v":21332701},{"$f":"Summary!J60","v":23005809},{"$f":"Summary!L60","v":24890389},{"$f":"Summary!R60","v":27094559},{"$f":"Summary!AB60","v":26447971},{"$f":"Summary!AK60","v":27116696},{"$f":"Summary!AT60","v":29177564.799361497}]
[null,null,null,null,null,"Budget for training1 (R thousand)",194231,175391,194618,277217,273146,301922]
[null,null,null,null,null,"Audited outcome (R thousand)",159315,256804]
[null,null,null,null,null,"Training spend as percentage of compensation",{"$f":"IF(ISERROR(G16/G14),0,(G16/G14))","v":7.4681119845067907E-3},{"$f":"IF(ISERROR(H16/H14),0,(H16/H14))","v":1.1162572026917202E-2},{"$f":"IF(ISERROR(I16/I14),0,(I16/I14))","v":0},{"$f":"IF(ISERROR(J15/J14),0,(J15/J14))","v":1.0231463815299597E-2},{"$f":"IF(ISERROR(K15/K14),0,(K15/K14))","v":1.0327673151184262E-2},{"$f":"IF(ISERROR(L15/L14),0,(L15/L14))","v":1.1134173573358642E-2},{"$f":"IF(ISERROR(M15/M14),0,(M15/M14))","v":0}]
[null,null,null,null,null,"Total number trained2 (head count)",0,0,0,0]
[null,null,null,null,null,"Employees receiving bursaries (head count)",0,0,0,0]
[null,null,null,null,null,"Learnerships (head count)",0,0,0,0]
[null,null,null,null,null,"Internships (head count)",0,0,0,0]
[null,null,null,null,null,"Attendance accredited courses (head count)",0,0,0,0]
[null,null,null,null,null,"Households receiving bursaries3 (R thousand)",0,0,0,0,0,0]
[null,null,null,null,null,"Households receiving bursaries (head count)",0,0,0,0]
[null,null,null,null,null,"1. All monies budgeted for skills development for the employees of the department (including learnerships and internships) for accredited courses and bursaries."]
[null,null,null,null,null,"2. Headcount should indicate the number of people."]
[null,null,null,null,null,"3. Bursaries to non-employees of the department treated as transfers to households."]

{"sheet":"PPP Projects","index":43,"n_rows":265,"n_cols":12,"rows_kept":265,"cut":false,"hidden":false,"merged":[[51,7,51,11],[78,5,78,6],[78,7,78,11],[79,5,79,6],[79,7,79,11],[94,7,94,11],[80,5,80,6],[80,7,80,11],[81,5,81,6],[81,7,81,11],[82,5,82,6],[82,7,82,11],[83,5,83,6],[83,7,83,11],[84,5,84,6],[84,7,84,11],[165,5,165,6],[165,7,165,11],[122,5,122,6],[122,7,122,11],[123,5,123,6],[123,7,123,11],[127,5,127,6],[127,7,127,11],[137,7,137,11],[124,5,124,6],[124,7,124,11],[125,5,125,6],[125,7,125,11],[126,5,126,6],[252,5,252,6],[252,7,252,11],[210,5,210,6],[210,7,210,11],[211,5,211,6],[211,7,211,11],[212,5,212,6],[212,7,212,11],[213,5,213,6],[213,7,213,11],[223,7,223,11],[250,5,250,6],[250,7,250,11],[251,5,251,6],[251,7,251,11],[255,5,255,6],[255,7,255,11],[256,5,256,6],[256,7,256,11],[253,5,253,6],[253,7,253,11],[254,5,254,6],[254,7,254,11],[38,6,38,15],[39,6,39,15],[40,6,40,15],[41,6,41,15],[42,6,42,15],[43,6,43,15],[164,5,164,6],[164,7,164,11],[207,5,207,6],[207,7,207,11],[166,5,166,6],[166,7,166,11],[169,5,169,6],[169,7,169,11],[126,7,126,11],[167,5,167,6],[167,7,167,11],[168,5,168,6],[168,7,168,11],[121,5,121,6],[121,7,121,11],[208,5,208,6],[208,7,208,11],[209,5,209,6],[209,7,209,11],[170,5,170,6],[170,7,170,11],[180,7,180,11]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":19}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Defence And Military Veterans"}]
[]
["Off"]
[null,null,null,null,null,"Summary of departmental private public partnership projects"]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"Unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"Annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"At time of"]
[null,null,null,null,null,"Rand thousand",null,"Contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H18+SUM(H22:H25)","v":0},{"$f":"I18+SUM(I22:I25)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge1",{"$f":"SUM(H60,H103,H146,H189,H232)","v":0},{"$f":"SUM(I60,I103,I146,I189,I232)","v":0},{"$f":"SUM(J60,J103,J146,J189,J232)","v":0},{"$f":"SUM(K60,K103,K146,K189,K232)","v":0},{"$f":"SUM(L60,L103,L146,L189,L232)","v":0}]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"SUM(H62,H105,H148,H191,H234)","v":0},{"$f":"SUM(I62,I105,I148,I191,I234)","v":0},0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",{"$f":"SUM(H63,H106,H149,H192,H235)","v":0},{"$f":"SUM(I63,I106,I149,I192,I235)","v":0},0,0,0]
[null,null,null,null,null,null,"Advisory fees2",{"$f":"SUM(H64,H107,H150,H193,H236)","v":0},{"$f":"SUM(I64,I107,I150,I193,I236)","v":0},0,0,0]
[null,null,null,null,null,null,"Project monitoring cost3",{"$f":"SUM(H65,H108,H151,H194,H237)","v":0},{"$f":"SUM(I65,I108,I151,I194,I237)","v":0},0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)4",{"$f":"SUM(H66,H109,H152,H195,H238)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)5",{"$f":"SUM(H67,H110,H153,H196,H239)","v":0},{"$f":"SUM(I67,I110,I153,I196,I239)","v":0},0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H28:H32)","v":0},{"$f":"SUM(I28:I32)","v":0},{"$f":"SUM(J28:J32)","v":0},{"$f":"SUM(K28:K32)","v":0},{"$f":"SUM(L28:L32)","v":0}]
[null,null,null,null,null,null,"Advisory fees",{"$f":"SUM(H70,H113,H156,H199,H242)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Project team cost",{"$f":"SUM(H71,H114,H157,H200,H243)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",{"$f":"SUM(H72,H115,H158,H201,H244)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)6",{"$f":"SUM(H73,H116,H159,H202,H245)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Other project costs",{"$f":"SUM(H74,H117,H160,H203,H246)","v":0},{"$f":"SUM(I74,I117,I160,I203,I246)","v":0},0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H17+H27","v":0},{"$f":"+I17+I27","v":0},{"$f":"+J17+J27","v":0},{"$f":"+K17+K27","v":0},{"$f":"+L17+L27","v":0}]
[null,null,null,null,null,"* Only projects that have received Treasury Approval: 1"]
[]
[]
[null,null,null,null,null,"Explanatory notes:"]
[null,null,null,null,null,1,"The Unitary Charge is set forth in the PPP Agreement.  It is typically escalated at CPI.  It may be reduced by penalty deductions assessed against the private party service provider as allowed by the PPP Agreement.  For the three fiscal years preceding the current fiscal year, enter the amounts as actually paid.  For future fiscal years, do not assume any penalty deductions, and escalate the Unitary Charge by CPI."]
[null,null,null,null,null,2,"If the department has retained external advisors, or an outsourced Contract Manager, the actual amounts paid should be entered for the three fiscal years preceding the current fiscal year.  If the advisory contracts extend to future fiscal years, the amounts to be entered should be the current year’s amount escalated by CPI."]
[null,null,null,null,null,3,"Costs to the department of all full-time PPP contract management staff, plus overheads, calculated at __% of salary only. The applicable proportion of non-full time PPP contract management staff should be determined, as well as their proportional overheads.  Project monitoring costs also include the cost to the department for obtaining National Treasury approval of any variation to the PPP agreement.  Costs to the department actually incurred for the three fiscal years preceding the current fiscal year should be entered.  Costs for the future fiscal years should be estimated by escalating current year costs by CPI."]
[null,null,null,null,null,4,"Certain PPPs require payment by the private sector of a concession fee to government.  Other PPPs involve the sharing of re revenues generated by the PPP.  For the three years preceding the current year, actual amounts received should be entered.  For future fiscal years, an estimation of the amounts to be received during the current fiscal year, escalated by CPI should be entered."]
[null,null,null,null,null,5,"Most PPP Agreements involving a Unitary Charge to be paid to the private party service provider require the department to pay off the adjusted debt incurred by the private party to construct the infrastructure from which the services are provided and other, specified amounts upon the termination of the PPP Agreement prior to its expiry date, regardless of the cause of the termination.  These contingent liabilities are greatest at the outset of the PPP and reduce in amount as the PPP progresses.  These amounts may be increased if a variation occurs during the course of the PPP.  The amounts to be entered in this row should represent the department’s estimation of its contingent PPP liabilities discounted by the probability that a termination will occur during a specific fiscal year. "]
[null,null,null,null,null,6,"Capital payment is an upfront payment by Department to partly cover building costs in order to reduce the capital payment"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H60+SUM(H64:H67)","v":0},{"$f":"I60+SUM(I64:I67)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H62+H63","v":0},{"$f":"I62+I63","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},{"$f":"SUM(K70:K74)","v":0},{"$f":"SUM(L70:L74)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H59+H69","v":0},{"$f":"+I59+I69","v":0},{"$f":"+J59+J69","v":0},{"$f":"+K59+K69","v":0},{"$f":"+L59+L69","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H103+SUM(H107:H110)","v":0},{"$f":"I103+SUM(I107:I110)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H105+H106","v":0},{"$f":"I105+I106","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H113:H117)","v":0},{"$f":"SUM(I113:I117)","v":0},{"$f":"SUM(J113:J117)","v":0},{"$f":"SUM(K113:K117)","v":0},{"$f":"SUM(L113:L117)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H102+H112","v":0},{"$f":"+I102+I112","v":0},{"$f":"+J102+J112","v":0},{"$f":"+K102+K112","v":0},{"$f":"+L102+L112","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H146+SUM(H150:H153)","v":0},{"$f":"I146+SUM(I150:I153)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H148+H149","v":0},{"$f":"I148+I149","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H156:H160)","v":0},{"$f":"SUM(I156:I160)","v":0},{"$f":"SUM(J156:J160)","v":0},{"$f":"SUM(K156:K160)","v":0},{"$f":"SUM(L156:L160)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H145+H155","v":0},{"$f":"+I145+I155","v":0},{"$f":"+J145+J155","v":0},{"$f":"+K145+K155","v":0},{"$f":"+L145+L155","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,4,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H189+SUM(H193:H196)","v":0},{"$f":"I189+SUM(I193:I196)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H191+H192","v":0},{"$f":"I191+I192","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H199:H203)","v":0},{"$f":"SUM(I199:I203)","v":0},{"$f":"SUM(J199:J203)","v":0},{"$f":"SUM(K199:K203)","v":0},{"$f":"SUM(L199:L203)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H188+H198","v":0},{"$f":"+I188+I198","v":0},{"$f":"+J188+J198","v":0},{"$f":"+K188+K198","v":0},{"$f":"+L188+L198","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,5,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2016/17"},{"$f":"MyYearP1","v":"2017/18"},{"$f":"MyYearP2","v":"2018/19"},{"$f":"MyYearP3","v":"2019/20"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H232+SUM(H236:H239)","v":0},{"$f":"I232+SUM(I236:I239)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H234+H235","v":0},{"$f":"I234+I235","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H242:H246)","v":0},{"$f":"SUM(I242:I246)","v":0},{"$f":"SUM(J242:J246)","v":0},{"$f":"SUM(K242:K246)","v":0},{"$f":"SUM(L242:L246)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H231+H241","v":0},{"$f":"+I231+I241","v":0},{"$f":"+J231+J241","v":0},{"$f":"+K231+K241","v":0},{"$f":"+L231+L241","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[null,null,null,null,null,"PPP 1",null,{"$f":"H76","v":0},{"$f":"I76","v":0},{"$f":"J76","v":0},{"$f":"K76","v":0}]
[null,null,null,null,null,"PPP 2",null,{"$f":"H113","v":0},{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0}]
[null,null,null,null,null,"PPP 3",null,{"$f":"H156","v":0},{"$f":"I156","v":0},{"$f":"J156","v":0},{"$f":"K156","v":0}]
[null,null,null,null,null,"PPP 4",null,{"$f":"H199","v":0},{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0}]
[null,null,null,null,null,"PPP 5",null,{"$f":"H242","v":0},{"$f":"I242","v":0},0,0]

{"sheet":"Outputs","index":44,"n_rows":28,"n_cols":256,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"H2&H3","v":"AdministrationMinistry"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BT2&BT3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"EF2&EF3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"GR2&GR3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,1,null,"Programme",null,"Administration"]
[null,null,null,null,null,"Subprogramme",null,"Ministry"]
[null,null,null,null,null,"Outputs",1,"xyz"]
[null,null,null,null,null,null,2,"abc"]
[null,null,null,null,null,null,3,"klm"]
[null,null,null,null,null,null,4,"qrs"]
[null,null,null,null,null,null,5,"ghi"]
[null,null,null,null,null,null,6,"mno"]
[null,null,null,null,null,null,7]
[null,null,null,null,null,null,8]
[null,null,null,null,null,null,9]
[null,null,null,null,null,null,10]
[null,null,null,null,null,null,11]
[null,null,null,null,null,null,12]
[null,null,null,null,null,null,13]
[null,null,null,null,null,null,14]
[null,null,null,null,null,null,15]
[null,null,null,null,null,null,16]
[null,null,null,null,null,null,17]
[null,null,null,null,null,null,18]
[null,null,null,null,null,null,19]
[null,null,null,null,null,null,20]
[null,null,null,null,null,null,21]
[null,null,null,null,null,null,22]
[null,null,null,null,null,null,23]
[null,null,null,null,null,null,24]
[null,null,null,null,null,null,25]

{"sheet":"Checks","index":45,"n_rows":159,"n_cols":19,"rows_kept":159,"cut":false,"hidden":false,"merged":[[8,3,8,18],[39,3,39,18],[72,3,72,5],[72,6,72,8],[71,3,71,8],[121,0,145,0],[94,3,94,7],[11,0,35,0],[42,0,66,0],[151,3,151,18],[117,3,117,18]]}
[null,"Checks",null,{"$f":"D2+D3","v":0}]
[null,"Section 1",null,{"$f":"COUNTIF(D12:S36,\"<>0\")","v":0}]
[null,"Section 2",null,{"$f":"COUNTIF(D43:S67,\"<>0\")","v":0}]
[null,"Section 3",null,{"$f":"IF(OR(COUNTIF(D75:I91,\"<>0\"),(Reprioritisation!AK114<>0)),1,0)","v":0}]
[null,"Section 6",null,{"$f":"IF(COUNTIF(D155:S155,\"<>0\"),1,0)+$F$159","v":0}]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 1:Sub-subprogramme total vs Economic classification"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C12>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C12-1)*150,0,1,33),OFFSET('1'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C12-1)*150,0,1,33),OFFSET('2'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C12-1)*150,0,1,33),OFFSET('3'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C12-1)*150,0,1,33),OFFSET('4'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C12-1)*150,0,1,33),OFFSET('5'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C12-1)*150,0,1,33),OFFSET('6'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C12-1)*150,0,1,33),OFFSET('7'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C12-1)*150,0,1,33),OFFSET('8'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C12-1)*150,0,1,33),OFFSET('9'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C12-1)*150,0,1,33),OFFSET('10'!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C12-1)*150,0,1,33),OFFSET('11'!#REF!,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C12-1)*150,0,1,33),OFFSET('12'!#REF!,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C12-1)*150,0,1,33),OFFSET('13'!#REF!,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C12-1)*150,0,1,33),OFFSET('14'!#REF!,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C12-1)*150,0,1,33),OFFSET('15'!#REF!,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C12-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C12-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C13-1)*150,0,1,33),OFFSET('1'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C13-1)*150,0,1,33),OFFSET('2'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C13-1)*150,0,1,33),OFFSET('3'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C13-1)*150,0,1,33),OFFSET('4'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C13-1)*150,0,1,33),OFFSET('5'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C13-1)*150,0,1,33),OFFSET('6'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C13-1)*150,0,1,33),OFFSET('7'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C13-1)*150,0,1,33),OFFSET('8'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C13-1)*150,0,1,33),OFFSET('9'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C13-1)*150,0,1,33),OFFSET('10'!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C13-1)*150,0,1,33),OFFSET('11'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C13-1)*150,0,1,33),OFFSET('12'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C13-1)*150,0,1,33),OFFSET('13'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C13-1)*150,0,1,33),OFFSET('14'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C13-1)*150,0,1,33),OFFSET('15'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C13-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C14-1)*150,0,1,33),OFFSET('1'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C14-1)*150,0,1,33),OFFSET('2'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C14-1)*150,0,1,33),OFFSET('3'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C14-1)*150,0,1,33),OFFSET('4'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C14-1)*150,0,1,33),OFFSET('5'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C14-1)*150,0,1,33),OFFSET('6'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C14-1)*150,0,1,33),OFFSET('7'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C14-1)*150,0,1,33),OFFSET('8'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C14-1)*150,0,1,33),OFFSET('9'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C14-1)*150,0,1,33),OFFSET('10'!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C14-1)*150,0,1,33),OFFSET('11'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C14-1)*150,0,1,33),OFFSET('12'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C14-1)*150,0,1,33),OFFSET('13'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C14-1)*150,0,1,33),OFFSET('14'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C14-1)*150,0,1,33),OFFSET('15'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C14-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C15-1)*150,0,1,33),OFFSET('1'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C15-1)*150,0,1,33),OFFSET('2'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C15-1)*150,0,1,33),OFFSET('3'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C15-1)*150,0,1,33),OFFSET('4'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C15-1)*150,0,1,33),OFFSET('5'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C15-1)*150,0,1,33),OFFSET('6'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C15-1)*150,0,1,33),OFFSET('7'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C15-1)*150,0,1,33),OFFSET('8'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C15-1)*150,0,1,33),OFFSET('9'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C15-1)*150,0,1,33),OFFSET('10'!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C15-1)*150,0,1,33),OFFSET('11'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C15-1)*150,0,1,33),OFFSET('12'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C15-1)*150,0,1,33),OFFSET('13'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C15-1)*150,0,1,33),OFFSET('14'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C15-1)*150,0,1,33),OFFSET('15'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C15-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C16-1)*150,0,1,33),OFFSET('1'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C16-1)*150,0,1,33),OFFSET('2'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C16-1)*150,0,1,33),OFFSET('3'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C16-1)*150,0,1,33),OFFSET('4'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C16-1)*150,0,1,33),OFFSET('5'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C16-1)*150,0,1,33),OFFSET('6'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C16-1)*150,0,1,33),OFFSET('7'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C16-1)*150,0,1,33),OFFSET('8'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C16-1)*150,0,1,33),OFFSET('9'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C16-1)*150,0,1,33),OFFSET('10'!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C16-1)*150,0,1,33),OFFSET('11'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C16-1)*150,0,1,33),OFFSET('12'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C16-1)*150,0,1,33),OFFSET('13'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C16-1)*150,0,1,33),OFFSET('14'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C16-1)*150,0,1,33),OFFSET('15'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C16-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C17-1)*150,0,1,33),OFFSET('1'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C17-1)*150,0,1,33),OFFSET('2'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C17-1)*150,0,1,33),OFFSET('3'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C17-1)*150,0,1,33),OFFSET('4'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C17-1)*150,0,1,33),OFFSET('5'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C17-1)*150,0,1,33),OFFSET('6'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C17-1)*150,0,1,33),OFFSET('7'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C17-1)*150,0,1,33),OFFSET('8'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C17-1)*150,0,1,33),OFFSET('9'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C17-1)*150,0,1,33),OFFSET('10'!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C17-1)*150,0,1,33),OFFSET('11'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C17-1)*150,0,1,33),OFFSET('12'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C17-1)*150,0,1,33),OFFSET('13'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C17-1)*150,0,1,33),OFFSET('14'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C17-1)*150,0,1,33),OFFSET('15'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C17-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C18-1)*150,0,1,33),OFFSET('1'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C18-1)*150,0,1,33),OFFSET('2'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C18-1)*150,0,1,33),OFFSET('3'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C18-1)*150,0,1,33),OFFSET('4'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C18-1)*150,0,1,33),OFFSET('5'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C18-1)*150,0,1,33),OFFSET('6'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C18-1)*150,0,1,33),OFFSET('7'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C18-1)*150,0,1,33),OFFSET('8'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C18-1)*150,0,1,33),OFFSET('9'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C18-1)*150,0,1,33),OFFSET('10'!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C18-1)*150,0,1,33),OFFSET('11'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C18-1)*150,0,1,33),OFFSET('12'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C18-1)*150,0,1,33),OFFSET('13'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C18-1)*150,0,1,33),OFFSET('14'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C18-1)*150,0,1,33),OFFSET('15'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C18-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C19-1)*150,0,1,33),OFFSET('1'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C19-1)*150,0,1,33),OFFSET('2'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C19-1)*150,0,1,33),OFFSET('3'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C19-1)*150,0,1,33),OFFSET('4'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C19-1)*150,0,1,33),OFFSET('5'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C19-1)*150,0,1,33),OFFSET('6'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C19-1)*150,0,1,33),OFFSET('7'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C19-1)*150,0,1,33),OFFSET('8'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C19-1)*150,0,1,33),OFFSET('9'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C19-1)*150,0,1,33),OFFSET('10'!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C19-1)*150,0,1,33),OFFSET('11'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C19-1)*150,0,1,33),OFFSET('12'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C19-1)*150,0,1,33),OFFSET('13'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C19-1)*150,0,1,33),OFFSET('14'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C19-1)*150,0,1,33),OFFSET('15'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C19-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C20-1)*150,0,1,33),OFFSET('1'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C20-1)*150,0,1,33),OFFSET('2'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C20-1)*150,0,1,33),OFFSET('3'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C20-1)*150,0,1,33),OFFSET('4'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C20-1)*150,0,1,33),OFFSET('5'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C20-1)*150,0,1,33),OFFSET('6'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C20-1)*150,0,1,33),OFFSET('7'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C20-1)*150,0,1,33),OFFSET('8'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C20-1)*150,0,1,33),OFFSET('9'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C20-1)*150,0,1,33),OFFSET('10'!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C20-1)*150,0,1,33),OFFSET('11'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C20-1)*150,0,1,33),OFFSET('12'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C20-1)*150,0,1,33),OFFSET('13'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C20-1)*150,0,1,33),OFFSET('14'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C20-1)*150,0,1,33),OFFSET('15'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C20-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C21-1)*150,0,1,33),OFFSET('1'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C21-1)*150,0,1,33),OFFSET('2'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C21-1)*150,0,1,33),OFFSET('3'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C21-1)*150,0,1,33),OFFSET('4'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C21-1)*150,0,1,33),OFFSET('5'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C21-1)*150,0,1,33),OFFSET('6'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C21-1)*150,0,1,33),OFFSET('7'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C21-1)*150,0,1,33),OFFSET('8'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C21-1)*150,0,1,33),OFFSET('9'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C21-1)*150,0,1,33),OFFSET('10'!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C21-1)*150,0,1,33),OFFSET('11'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C21-1)*150,0,1,33),OFFSET('12'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C21-1)*150,0,1,33),OFFSET('13'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C21-1)*150,0,1,33),OFFSET('14'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C21-1)*150,0,1,33),OFFSET('15'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C21-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C22-1)*150,0,1,33),OFFSET('1'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C22-1)*150,0,1,33),OFFSET('2'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C22-1)*150,0,1,33),OFFSET('3'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C22-1)*150,0,1,33),OFFSET('4'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C22-1)*150,0,1,33),OFFSET('5'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C22-1)*150,0,1,33),OFFSET('6'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C22-1)*150,0,1,33),OFFSET('7'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C22-1)*150,0,1,33),OFFSET('8'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C22-1)*150,0,1,33),OFFSET('9'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C22-1)*150,0,1,33),OFFSET('10'!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C22-1)*150,0,1,33),OFFSET('11'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C22-1)*150,0,1,33),OFFSET('12'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C22-1)*150,0,1,33),OFFSET('13'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C22-1)*150,0,1,33),OFFSET('14'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C22-1)*150,0,1,33),OFFSET('15'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C22-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C23-1)*150,0,1,33),OFFSET('1'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C23-1)*150,0,1,33),OFFSET('2'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C23-1)*150,0,1,33),OFFSET('3'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C23-1)*150,0,1,33),OFFSET('4'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C23-1)*150,0,1,33),OFFSET('5'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C23-1)*150,0,1,33),OFFSET('6'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C23-1)*150,0,1,33),OFFSET('7'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C23-1)*150,0,1,33),OFFSET('8'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C23-1)*150,0,1,33),OFFSET('9'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C23-1)*150,0,1,33),OFFSET('10'!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C23-1)*150,0,1,33),OFFSET('11'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C23-1)*150,0,1,33),OFFSET('12'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C23-1)*150,0,1,33),OFFSET('13'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C23-1)*150,0,1,33),OFFSET('14'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C23-1)*150,0,1,33),OFFSET('15'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C23-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C24-1)*150,0,1,33),OFFSET('1'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C24-1)*150,0,1,33),OFFSET('2'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C24-1)*150,0,1,33),OFFSET('3'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C24-1)*150,0,1,33),OFFSET('4'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C24-1)*150,0,1,33),OFFSET('5'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C24-1)*150,0,1,33),OFFSET('6'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C24-1)*150,0,1,33),OFFSET('7'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C24-1)*150,0,1,33),OFFSET('8'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C24-1)*150,0,1,33),OFFSET('9'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C24-1)*150,0,1,33),OFFSET('10'!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C24-1)*150,0,1,33),OFFSET('11'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C24-1)*150,0,1,33),OFFSET('12'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C24-1)*150,0,1,33),OFFSET('13'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C24-1)*150,0,1,33),OFFSET('14'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C24-1)*150,0,1,33),OFFSET('15'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C24-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C25-1)*150,0,1,33),OFFSET('1'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C25-1)*150,0,1,33),OFFSET('2'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C25-1)*150,0,1,33),OFFSET('3'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C25-1)*150,0,1,33),OFFSET('4'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C25-1)*150,0,1,33),OFFSET('5'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C25-1)*150,0,1,33),OFFSET('6'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C25-1)*150,0,1,33),OFFSET('7'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C25-1)*150,0,1,33),OFFSET('8'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C25-1)*150,0,1,33),OFFSET('9'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C25-1)*150,0,1,33),OFFSET('10'!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C25-1)*150,0,1,33),OFFSET('11'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C25-1)*150,0,1,33),OFFSET('12'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C25-1)*150,0,1,33),OFFSET('13'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C25-1)*150,0,1,33),OFFSET('14'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C25-1)*150,0,1,33),OFFSET('15'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C25-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C26-1)*150,0,1,33),OFFSET('1'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C26-1)*150,0,1,33),OFFSET('2'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C26-1)*150,0,1,33),OFFSET('3'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C26-1)*150,0,1,33),OFFSET('4'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C26-1)*150,0,1,33),OFFSET('5'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C26-1)*150,0,1,33),OFFSET('6'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C26-1)*150,0,1,33),OFFSET('7'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C26-1)*150,0,1,33),OFFSET('8'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C26-1)*150,0,1,33),OFFSET('9'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C26-1)*150,0,1,33),OFFSET('10'!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C26-1)*150,0,1,33),OFFSET('11'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C26-1)*150,0,1,33),OFFSET('12'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C26-1)*150,0,1,33),OFFSET('13'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C26-1)*150,0,1,33),OFFSET('14'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C26-1)*150,0,1,33),OFFSET('15'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C26-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C27-1)*150,0,1,33),OFFSET('1'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C27-1)*150,0,1,33),OFFSET('2'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C27-1)*150,0,1,33),OFFSET('3'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C27-1)*150,0,1,33),OFFSET('4'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C27-1)*150,0,1,33),OFFSET('5'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C27-1)*150,0,1,33),OFFSET('6'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C27-1)*150,0,1,33),OFFSET('7'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C27-1)*150,0,1,33),OFFSET('8'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C27-1)*150,0,1,33),OFFSET('9'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C27-1)*150,0,1,33),OFFSET('10'!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C27-1)*150,0,1,33),OFFSET('11'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C27-1)*150,0,1,33),OFFSET('12'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C27-1)*150,0,1,33),OFFSET('13'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C27-1)*150,0,1,33),OFFSET('14'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C27-1)*150,0,1,33),OFFSET('15'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C27-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C28-1)*150,0,1,33),OFFSET('1'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C28-1)*150,0,1,33),OFFSET('2'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C28-1)*150,0,1,33),OFFSET('3'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C28-1)*150,0,1,33),OFFSET('4'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C28-1)*150,0,1,33),OFFSET('5'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C28-1)*150,0,1,33),OFFSET('6'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C28-1)*150,0,1,33),OFFSET('7'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C28-1)*150,0,1,33),OFFSET('8'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C28-1)*150,0,1,33),OFFSET('9'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C28-1)*150,0,1,33),OFFSET('10'!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C28-1)*150,0,1,33),OFFSET('11'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C28-1)*150,0,1,33),OFFSET('12'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C28-1)*150,0,1,33),OFFSET('13'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C28-1)*150,0,1,33),OFFSET('14'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C28-1)*150,0,1,33),OFFSET('15'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C28-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C29-1)*150,0,1,33),OFFSET('1'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C29-1)*150,0,1,33),OFFSET('2'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C29-1)*150,0,1,33),OFFSET('3'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C29-1)*150,0,1,33),OFFSET('4'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C29-1)*150,0,1,33),OFFSET('5'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C29-1)*150,0,1,33),OFFSET('6'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C29-1)*150,0,1,33),OFFSET('7'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C29-1)*150,0,1,33),OFFSET('8'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C29-1)*150,0,1,33),OFFSET('9'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C29-1)*150,0,1,33),OFFSET('10'!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C29-1)*150,0,1,33),OFFSET('11'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C29-1)*150,0,1,33),OFFSET('12'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C29-1)*150,0,1,33),OFFSET('13'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C29-1)*150,0,1,33),OFFSET('14'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C29-1)*150,0,1,33),OFFSET('15'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C29-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C30-1)*150,0,1,33),OFFSET('1'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C30-1)*150,0,1,33),OFFSET('2'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C30-1)*150,0,1,33),OFFSET('3'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C30-1)*150,0,1,33),OFFSET('4'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C30-1)*150,0,1,33),OFFSET('5'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C30-1)*150,0,1,33),OFFSET('6'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C30-1)*150,0,1,33),OFFSET('7'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C30-1)*150,0,1,33),OFFSET('8'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C30-1)*150,0,1,33),OFFSET('9'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C30-1)*150,0,1,33),OFFSET('10'!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C30-1)*150,0,1,33),OFFSET('11'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C30-1)*150,0,1,33),OFFSET('12'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C30-1)*150,0,1,33),OFFSET('13'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C30-1)*150,0,1,33),OFFSET('14'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C30-1)*150,0,1,33),OFFSET('15'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C30-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C31-1)*150,0,1,33),OFFSET('1'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C31-1)*150,0,1,33),OFFSET('2'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C31-1)*150,0,1,33),OFFSET('3'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C31-1)*150,0,1,33),OFFSET('4'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C31-1)*150,0,1,33),OFFSET('5'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C31-1)*150,0,1,33),OFFSET('6'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C31-1)*150,0,1,33),OFFSET('7'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C31-1)*150,0,1,33),OFFSET('8'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C31-1)*150,0,1,33),OFFSET('9'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C31-1)*150,0,1,33),OFFSET('10'!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C31-1)*150,0,1,33),OFFSET('11'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C31-1)*150,0,1,33),OFFSET('12'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C31-1)*150,0,1,33),OFFSET('13'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C31-1)*150,0,1,33),OFFSET('14'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C31-1)*150,0,1,33),OFFSET('15'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C31-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C32-1)*150,0,1,33),OFFSET('1'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C32-1)*150,0,1,33),OFFSET('2'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C32-1)*150,0,1,33),OFFSET('3'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C32-1)*150,0,1,33),OFFSET('4'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C32-1)*150,0,1,33),OFFSET('5'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C32-1)*150,0,1,33),OFFSET('6'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C32-1)*150,0,1,33),OFFSET('7'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C32-1)*150,0,1,33),OFFSET('8'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C32-1)*150,0,1,33),OFFSET('9'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C32-1)*150,0,1,33),OFFSET('10'!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C32-1)*150,0,1,33),OFFSET('11'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C32-1)*150,0,1,33),OFFSET('12'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C32-1)*150,0,1,33),OFFSET('13'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C32-1)*150,0,1,33),OFFSET('14'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C32-1)*150,0,1,33),OFFSET('15'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C32-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C33-1)*150,0,1,33),OFFSET('1'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C33-1)*150,0,1,33),OFFSET('2'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C33-1)*150,0,1,33),OFFSET('3'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C33-1)*150,0,1,33),OFFSET('4'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C33-1)*150,0,1,33),OFFSET('5'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C33-1)*150,0,1,33),OFFSET('6'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C33-1)*150,0,1,33),OFFSET('7'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C33-1)*150,0,1,33),OFFSET('8'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C33-1)*150,0,1,33),OFFSET('9'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C33-1)*150,0,1,33),OFFSET('10'!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C33-1)*150,0,1,33),OFFSET('11'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C33-1)*150,0,1,33),OFFSET('12'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C33-1)*150,0,1,33),OFFSET('13'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C33-1)*150,0,1,33),OFFSET('14'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C33-1)*150,0,1,33),OFFSET('15'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C33-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C34-1)*150,0,1,33),OFFSET('1'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C34-1)*150,0,1,33),OFFSET('2'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C34-1)*150,0,1,33),OFFSET('3'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C34-1)*150,0,1,33),OFFSET('4'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C34-1)*150,0,1,33),OFFSET('5'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C34-1)*150,0,1,33),OFFSET('6'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C34-1)*150,0,1,33),OFFSET('7'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C34-1)*150,0,1,33),OFFSET('8'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C34-1)*150,0,1,33),OFFSET('9'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C34-1)*150,0,1,33),OFFSET('10'!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C34-1)*150,0,1,33),OFFSET('11'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C34-1)*150,0,1,33),OFFSET('12'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C34-1)*150,0,1,33),OFFSET('13'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C34-1)*150,0,1,33),OFFSET('14'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C34-1)*150,0,1,33),OFFSET('15'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C34-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C35-1)*150,0,1,33),OFFSET('1'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C35-1)*150,0,1,33),OFFSET('2'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C35-1)*150,0,1,33),OFFSET('3'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C35-1)*150,0,1,33),OFFSET('4'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C35-1)*150,0,1,33),OFFSET('5'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C35-1)*150,0,1,33),OFFSET('6'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C35-1)*150,0,1,33),OFFSET('7'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C35-1)*150,0,1,33),OFFSET('8'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C35-1)*150,0,1,33),OFFSET('9'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C35-1)*150,0,1,33),OFFSET('10'!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C35-1)*150,0,1,33),OFFSET('11'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C35-1)*150,0,1,33),OFFSET('12'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C35-1)*150,0,1,33),OFFSET('13'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C35-1)*150,0,1,33),OFFSET('14'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C35-1)*150,0,1,33),OFFSET('15'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C35-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$424,($C36-1)*150,0,1,33),OFFSET('1'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$424,($C36-1)*150,0,1,33),OFFSET('2'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$424,($C36-1)*150,0,1,33),OFFSET('3'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$424,($C36-1)*150,0,1,33),OFFSET('4'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$424,($C36-1)*150,0,1,33),OFFSET('5'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$424,($C36-1)*150,0,1,33),OFFSET('6'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$424,($C36-1)*150,0,1,33),OFFSET('7'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$424,($C36-1)*150,0,1,33),OFFSET('8'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$424,($C36-1)*150,0,1,33),OFFSET('9'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$424,($C36-1)*150,0,1,33),OFFSET('10'!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C36-1)*150,0,1,33),OFFSET('11'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C36-1)*150,0,1,33),OFFSET('12'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C36-1)*150,0,1,33),OFFSET('13'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C36-1)*150,0,1,33),OFFSET('14'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C36-1)*150,0,1,33),OFFSET('15'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$424,($C36-1)*150,0,1,33),OFFSET(Direct_charges!$I$424,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[null,"Section 2:Transfers detail vs Economic classification (Transfers)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C12>'1'!$B$3,0,\nIF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C43-1)*150,0))*'1'!$I$177:$AO$261)-\nSUM(OFFSET('1'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C43-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C43-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C43-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C43-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C43-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C43-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C43-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C43-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C43-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C43-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C43-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C43-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C43-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C43-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C12>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C43-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C43-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C44-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C44-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C44-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C44-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C44-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C44-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C44-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C44-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C44-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C44-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C44-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C44-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C44-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C44-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C44-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C44-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C45-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C45-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C45-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C45-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C45-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C45-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C45-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C45-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C45-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C45-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C45-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C45-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C45-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C45-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C45-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C45-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C46-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C46-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C46-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C46-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C46-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C46-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C46-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C46-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C46-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C46-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C46-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C46-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C46-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C46-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C46-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C46-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C47-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C47-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C47-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C47-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C47-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C47-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C47-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C47-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C47-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C47-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C47-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C47-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C47-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C47-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C47-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C47-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C48-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C48-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C48-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C48-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C48-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C48-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C48-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C48-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C48-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C48-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C48-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C48-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C48-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C48-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C48-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C48-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C49-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C49-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C49-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C49-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C49-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C49-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C49-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C49-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C49-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C49-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C49-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C49-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C49-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C49-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C49-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C49-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C50-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C50-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C50-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C50-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C50-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C50-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C50-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C50-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C50-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C50-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C50-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C50-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C50-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C50-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C50-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C50-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C51-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C51-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C51-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C51-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C51-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C51-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C51-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C51-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C51-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C51-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C51-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C51-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C51-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C51-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C51-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C51-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C52-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C52-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C52-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C52-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C52-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C52-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C52-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C52-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C52-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C52-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C52-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C52-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C52-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C52-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C52-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C52-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C53-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C53-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C53-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C53-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C53-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C53-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C53-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C53-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C53-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C53-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C53-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C53-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C53-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C53-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C53-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C53-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C54-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C54-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C54-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C54-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C54-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C54-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C54-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C54-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C54-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C54-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C54-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C54-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C54-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C54-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C54-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C54-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C55-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C55-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C55-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C55-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C55-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C55-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C55-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C55-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C55-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C55-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C55-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C55-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C55-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C55-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C55-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C55-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C56-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C56-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C56-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C56-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C56-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C56-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C56-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C56-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C56-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C56-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C56-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C56-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C56-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C56-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C56-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C56-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C57-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C57-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C57-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C57-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C57-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C57-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C57-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C57-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C57-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C57-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C57-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C57-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C57-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C57-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C57-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C57-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C58-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C58-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C58-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C58-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C58-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C58-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C58-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C58-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C58-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C58-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C58-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C58-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C58-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C58-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C58-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C58-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C59-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C59-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C59-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C59-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C59-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C59-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C59-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C59-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C59-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C59-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C59-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C59-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C59-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C59-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C59-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C59-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C60-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C60-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C60-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C60-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C60-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C60-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C60-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C60-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C60-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C60-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C60-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C60-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C60-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C60-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C60-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C60-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C61-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C61-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C61-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C61-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C61-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C61-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C61-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C61-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C61-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C61-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C61-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C61-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C61-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C61-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C61-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C61-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C62-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C62-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C62-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C62-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C62-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C62-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C62-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C62-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C62-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C62-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C62-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C62-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C62-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C62-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C62-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C62-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C63-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C63-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C63-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C63-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C63-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C63-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C63-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C63-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C63-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C63-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C63-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C63-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C63-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C63-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C63-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C63-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C64-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C64-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C64-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C64-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C64-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C64-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C64-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C64-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C64-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C64-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C64-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C64-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C64-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C64-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C64-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C64-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C65-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C65-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C65-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C65-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C65-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C65-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C65-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C65-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C65-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C65-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C65-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C65-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C65-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C65-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C65-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C65-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C66-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C66-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C66-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C66-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C66-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C66-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C66-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C66-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C66-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C66-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C66-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C66-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C66-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C66-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C66-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C66-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$177:$AY$261=OFFSET('1'!$G$301,($C67-1)*150,0))*'1'!$I$177:$AO$261)-SUM(OFFSET('1'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$177:$AY$261=OFFSET('2'!$G$301,($C67-1)*150,0))*'2'!$I$177:$AO$261)-SUM(OFFSET('2'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$177:$AY$261=OFFSET('3'!$G$301,($C67-1)*150,0))*'3'!$I$177:$AO$261)-SUM(OFFSET('3'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$177:$AY$261=OFFSET('4'!$G$301,($C67-1)*150,0))*'4'!$I$177:$AO$261)-SUM(OFFSET('4'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$177:$AY$261=OFFSET('5'!$G$301,($C67-1)*150,0))*'5'!$I$177:$AO$261)-SUM(OFFSET('5'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$177:$AY$261=OFFSET('6'!$G$301,($C67-1)*150,0))*'6'!$I$177:$AO$261)-SUM(OFFSET('6'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$177:$AY$261=OFFSET('7'!$G$301,($C67-1)*150,0))*'7'!$I$177:$AO$261)-SUM(OFFSET('7'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$177:$AY$261=OFFSET('8'!$G$301,($C67-1)*150,0))*'8'!$I$177:$AO$261)-SUM(OFFSET('8'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$177:$AY$261=OFFSET('9'!$G$301,($C67-1)*150,0))*'9'!$I$177:$AO$261)-SUM(OFFSET('9'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$177:$AY$261=OFFSET('10'!$G$301,($C67-1)*150,0))*'10'!$I$177:$AO$261)-SUM(OFFSET('10'!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!#REF!=OFFSET('11'!#REF!,($C67-1)*150,0))*'11'!#REF!)-SUM(OFFSET('11'!#REF!,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!#REF!=OFFSET('12'!#REF!,($C67-1)*150,0))*'12'!#REF!)-SUM(OFFSET('12'!#REF!,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!#REF!=OFFSET('13'!#REF!,($C67-1)*150,0))*'13'!#REF!)-SUM(OFFSET('13'!#REF!,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!#REF!=OFFSET('14'!#REF!,($C67-1)*150,0))*'14'!#REF!)-SUM(OFFSET('14'!#REF!,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!#REF!=OFFSET('15'!#REF!,($C67-1)*150,0))*'15'!#REF!)-SUM(OFFSET('15'!#REF!,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$177:$AY$261=OFFSET(Direct_charges!$G$301,($C67-1)*150,0))*Direct_charges!$I$177:$AO$261)-SUM(OFFSET(Direct_charges!$I$384,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[]
[null,"Section 3 : Reprioritisation"]
[null,null,null,"Reprioritisation Checks"]
[null,null,null,"To",null,null,"From"]
[null,null,"Programme",{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"},{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},0,0,0,0,0,0]
[null,2,{"$f":"+Summary!$F32","v":"Force Employment"},0,0,0,0,0,0]
[null,3,{"$f":"+Summary!$F33","v":"Landward Defence"},0,0,0,0,0,0]
[null,4,{"$f":"+Summary!$F34","v":"Air Defence"},0,0,0,0,0,0]
[null,5,{"$f":"+Summary!$F35","v":"Maritime Defence"},0,0,0,0,0,0]
[null,6,{"$f":"+Summary!$F36","v":"Military Health Support"},0,0,0,0,0,0]
[null,7,{"$f":"+Summary!$F37","v":"Defence Intelligence"},0,0,0,0,0,0]
[null,8,{"$f":"+Summary!$F38","v":"General Support"},0,0,0,0,0,0]
[null,9,{"$f":"+Summary!$F39","v":0},0,0,0,0,0,0]
[null,10,{"$f":"+Summary!$F40","v":0},0,0,0,0,0,0]
[null,11,{"$f":"+Summary!$F41","v":0},0,0,0,0,0,0]
[null,12,{"$f":"+Summary!$F42","v":0},0,0,0,0,0,0]
[null,13,{"$f":"+Summary!$F43","v":0},0,0,0,0,0,0]
[null,14,{"$f":"+Summary!$F44","v":0},0,0,0,0,0,0]
[null,15,{"$f":"+Summary!$F45","v":0},0,0,0,0,0,0]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},0,0,0,0,0,0]
[null,null,"Total",0,0,0,0,0,0]
[]
[]
[null,"Section 4 : Personnel"]
[null,null,null,"Personnel Checks"]
[null,null,"Programme",{"$f":"+MyYearM1","v":"2015/16"},"September 2016",{"$f":"+MyYearP1","v":"2017/18"},{"$f":"+MyYearP2","v":"2018/19"},{"$f":"+MyYearP3","v":"2019/20"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},{"$f":"+Personnel!K89","v":1741921},{"$f":"+Personnel!O89","v":2052638},{"$f":"+Personnel!S89","v":1826081},{"$f":"+Personnel!W89","v":1862487},{"$f":"+Personnel!Z89","v":2004036.0053624674}]
[null,2,{"$f":"+Summary!$F32","v":"Force Employment"},{"$f":"+Personnel!K129","v":1864170},{"$f":"+Personnel!O129","v":1943263},{"$f":"+Personnel!S129","v":2107120},{"$f":"+Personnel!W129","v":2121672},{"$f":"+Personnel!Z129","v":2282919.0644387836}]
[null,3,{"$f":"+Summary!$F33","v":"Landward Defence"},{"$f":"+Personnel!K169","v":10648208},{"$f":"+Personnel!O169","v":11445006},{"$f":"+Personnel!S169","v":11340926},{"$f":"+Personnel!W169","v":11846685},{"$f":"+Personnel!Z169","v":12747033.017780775}]
[null,4,{"$f":"+Summary!$F34","v":"Air Defence"},{"$f":"+Personnel!K209","v":3321093},{"$f":"+Personnel!O209","v":3552666},{"$f":"+Personnel!S209","v":3326786},{"$f":"+Personnel!W209","v":3341452},{"$f":"+Personnel!Z209","v":3595402.34009173}]
[null,5,{"$f":"+Summary!$F35","v":"Maritime Defence"},{"$f":"+Personnel!K249","v":2109674},{"$f":"+Personnel!O249","v":2293953},{"$f":"+Personnel!S249","v":2213552},{"$f":"+Personnel!W249","v":2277163},{"$f":"+Personnel!Z249","v":2450227.3798846449}]
[null,6,{"$f":"+Summary!$F36","v":"Military Health Support"},{"$f":"+Personnel!K289","v":3114661},{"$f":"+Personnel!O289","v":3388064},{"$f":"+Personnel!S289","v":3277455},{"$f":"+Personnel!W289","v":3322375},{"$f":"+Personnel!Z289","v":3574875.4881597175}]
[null,7,{"$f":"+Summary!$F37","v":"Defence Intelligence"},{"$f":"+Personnel!K329","v":349496},{"$f":"+Personnel!O329","v":404891},{"$f":"+Personnel!S329","v":413116},{"$f":"+Personnel!W329","v":415048},{"$f":"+Personnel!Z329","v":446591.64652085159}]
[null,8,{"$f":"+Summary!$F38","v":"General Support"},{"$f":"+Personnel!K369","v":1741166},{"$f":"+Personnel!O369","v":2014078},{"$f":"+Personnel!S369","v":1942935},{"$f":"+Personnel!W369","v":1929814},{"$f":"+Personnel!Z369","v":2076479.8571225272}]
[null,9,{"$f":"+Summary!$F39","v":0},{"$f":"+Personnel!K409","v":0},{"$f":"+Personnel!O409","v":0},{"$f":"+Personnel!S409","v":0},{"$f":"+Personnel!W409","v":0},{"$f":"+Personnel!Z409","v":0}]
[null,10,{"$f":"+Summary!$F40","v":0},{"$f":"+Personnel!K449","v":0},{"$f":"+Personnel!O449","v":0},{"$f":"+Personnel!S449","v":0},{"$f":"+Personnel!W449","v":0},{"$f":"+Personnel!Z449","v":0}]
[null,11,{"$f":"+Summary!$F41","v":0},{"$f":"+Personnel!K489","v":0},{"$f":"+Personnel!O489","v":0},{"$f":"+Personnel!S489","v":0},{"$f":"+Personnel!W489","v":0},{"$f":"+Personnel!Z489","v":0}]
[null,12,{"$f":"+Summary!$F42","v":0},{"$f":"+Personnel!K529","v":0},{"$f":"+Personnel!O529","v":0},{"$f":"+Personnel!S529","v":0},{"$f":"+Personnel!W529","v":0},{"$f":"+Personnel!Z529","v":0}]
[null,13,{"$f":"+Summary!$F43","v":0},{"$f":"+Personnel!K569","v":0},{"$f":"+Personnel!O569","v":0},{"$f":"+Personnel!S569","v":0},{"$f":"+Personnel!W569","v":0},{"$f":"+Personnel!Z569","v":0}]
[null,14,{"$f":"+Summary!$F44","v":0},{"$f":"+Personnel!K609","v":0},{"$f":"+Personnel!O609","v":0},{"$f":"+Personnel!S609","v":0},{"$f":"+Personnel!W609","v":0},{"$f":"+Personnel!Z609","v":0}]
[null,15,{"$f":"+Summary!$F45","v":0},{"$f":"+Personnel!K649","v":0},{"$f":"+Personnel!O649","v":0},{"$f":"+Personnel!S649","v":0},{"$f":"+Personnel!W649","v":0},{"$f":"+Personnel!Z649","v":0}]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},{"$f":"+Personnel!K689","v":0},{"$f":"+Personnel!O689","v":0},{"$f":"+Personnel!S689","v":0},{"$f":"+Personnel!W689","v":0},{"$f":"+Personnel!Z689","v":0}]
[]
[]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 5: Performance information (Programmes and Sub-programmes)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Programme Performance Info",null,null,0,{"$f":"IF(SUM('2'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$166:$AM$166)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$166:$AM$166)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$166:$AM$166)<>0,1,0)","v":0},0]
["Subprogrammes","SP: 1",1,0,{"$f":"IF(SUM('2'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$426:$AM$426)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$426:$AM$426)<>0,1,0)","v":0},0]
[null,"SP: 2",2,0,{"$f":"IF(SUM('2'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$576:$AM$576)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$576:$AM$576)<>0,1,0)","v":0},0]
[null,"SP: 3",3,0,{"$f":"IF(SUM('2'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$726:$AM$726)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$726:$AM$726)<>0,1,0)","v":0},0]
[null,"SP: 4",4,0,{"$f":"IF(SUM('2'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$876:$AM$876)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$876:$AM$876)<>0,1,0)","v":0},0]
[null,"SP: 5",5,0,{"$f":"IF(SUM('2'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1026:$AM$1026)<>0,1,0)","v":1},{"$f":"IF(SUM('9'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1026:$AM$1026)<>0,1,0)","v":0},0]
[null,"SP: 6",6,0,{"$f":"IF(SUM('2'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1176:$AM$1176)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1176:$AM$1176)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1176:$AM$1176)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1176:$AM$1176)<>0,1,0)","v":0},0]
[null,"SP: 7",7,0,{"$f":"IF(SUM('2'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1326:$AM$1326)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1326:$AM$1326)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1326:$AM$1326)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1326:$AM$1326)<>0,1,0)","v":0},0]
[null,"SP: 8",8,0,{"$f":"IF(SUM('2'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1476:$AM$1476)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1476:$AM$1476)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1476:$AM$1476)<>0,1,0)","v":0},0]
[null,"SP: 9",9,0,{"$f":"IF(SUM('2'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1626:$AM$1626)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1626:$AM$1626)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1626:$AM$1626)<>0,1,0)","v":0},0]
[null,"SP: 10",10,0,{"$f":"IF(SUM('2'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1776:$AM$1776)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1776:$AM$1776)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1776:$AM$1776)<>0,1,0)","v":0},0]
[null,"SP: 11",11,0,{"$f":"IF(SUM('2'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1926:$AM$1926)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1926:$AM$1926)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1926:$AM$1926)<>0,1,0)","v":0},0]
[null,"SP: 12",12,0,{"$f":"IF(SUM('2'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2076:$AM$2076)<>0,1,0)","v":0},0]
[null,"SP: 13",13,0,{"$f":"IF(SUM('2'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2226:$AM$2226)<>0,1,0)","v":0},0]
[null,"SP: 14",14,0,{"$f":"IF(SUM('2'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2376:$AM$2376)<>0,1,0)","v":0},0]
[null,"SP: 15",15,0,{"$f":"IF(SUM('2'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2526:$AM$2526)<>0,1,0)","v":0},0]
[null,"SP: 16",16,0,{"$f":"IF(SUM('2'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2676:$AM$2676)<>0,1,0)","v":0},0]
[null,"SP: 17",17,0,{"$f":"IF(SUM('2'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2826:$AM$2826)<>0,1,0)","v":0},0]
[null,"SP: 18",18,0,{"$f":"IF(SUM('2'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2976:$AM$2976)<>0,1,0)","v":0},0]
[null,"SP: 19",19,0,{"$f":"IF(SUM('2'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3126:$AM$3126)<>0,1,0)","v":0},0]
[null,"SP: 20",20,0,{"$f":"IF(SUM('2'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3276:$AM$3276)<>0,1,0)","v":0},0]
[null,"SP: 21",21,0,{"$f":"IF(SUM('2'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3426:$AM$3426)<>0,1,0)","v":0},0]
[null,"SP: 22",22,0,{"$f":"IF(SUM('2'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3576:$AM$3576)<>0,1,0)","v":0},0]
[null,"SP: 23",23,0,{"$f":"IF(SUM('2'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3726:$AM$3726)<>0,1,0)","v":0},0]
[null,"SP: 24",24,0,{"$f":"IF(SUM('2'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3876:$AM$3876)<>0,1,0)","v":0},0]
[null,"SP: 25",25,0,{"$f":"IF(SUM('2'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$4026:$AM$4026)<>0,1,0)","v":0},0]
[]
[]
[]
[null,"Programmes across, subprogrammes down",null,null,null,"Please note that amounts shown here are totals for the entire row not only one column."]
[null,"Section 6: Payments for financial assets"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Payments for financial assets",null,null,{"$f":"SUM('1'!$I$168:$AQ$168)","v":0},{"$f":"SUM('2'!$I$168:$AQ$168)","v":0},{"$f":"SUM('3'!$I$168:$AQ$168)","v":0},{"$f":"SUM('4'!$I$168:$AQ$168)","v":0},{"$f":"SUM('5'!$I$168:$AQ$168)","v":0},{"$f":"SUM('6'!$I$168:$AQ$168)","v":0},{"$f":"SUM('7'!$I$168:$AQ$168)","v":0},{"$f":"SUM('8'!$I$168:$AQ$168)","v":0},{"$f":"SUM('9'!$I$168:$AQ$168)","v":0},{"$f":"SUM('10'!$I$168:$AQ$168)","v":0},{"$f":"SUM('11'!$I$168:$AQ$168)","v":0},{"$f":"SUM('12'!$I$168:$AQ$168)","v":0},{"$f":"SUM('13'!$I$168:$AQ$168)","v":0},{"$f":"SUM('14'!$I$168:$AQ$168)","v":0},{"$f":"SUM('15'!$I$168:$AQ$168)","v":0},{"$f":"SUM(Direct_charges!$I$168:$AQ$168)","v":0}]
[]
[]
["Payments for financial assets (Descriptions completed)"]
["Number of programmes affected",null,null,null,null,{"$f":"+SUM('1:Direct_charges'!$BA$268)","v":0}]

{"sheet":"Metadata","index":46,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":true,"merged":[[78,1,78,4],[15,1,17,1],[18,1,25,1],[59,1,59,4],[1,1,1,3],[11,1,14,1],[2,1,10,1]]}
[]
[null,"Metadata"]
[null,"ContextData","ProcessActivity",{"$f":"CONCATENATE(\"NAT_\",Settings!$A$1)","v":"NAT_ENE"}]
[null,null,"Province","National"]
[null,null,"Department",{"$f":"Summary!$G$7","v":"Defence And Military Veterans"}]
[null,null,"PublicEntity",0]
[null,null,"Fin Year",{"$f":"MyYearP1","v":"2017/18"}]
[null,null,"VoteNo",{"$f":"Summary!$G$6","v":19}]
[null,null,"Identifier",{"$f":"IF(Settings!$A$3=1,\"MTEC Phase\",IF(Settings!$A$3=2,\"ENE Phase\",\"\"))","v":"ENE Phase"}]
[null,null,"ProgSectionCount",{"$f":"IF(Direct_charges!$F$47=\"\",Summary!$B$4,Summary!$B$4+1)","v":8}]
[null,null,"SubprogSectionCount2",{"$f":"COUNTA('1:Direct_charges'!$F$47:$F$71)","v":62}]
[null,"SourceRef","name",{"$f":"Settings!$U$14","v":0}]
[null,null,"email",{"$f":"Settings!$U$16","v":0}]
[null,null,"telephone",{"$f":"Settings!$V$18","v":0}]
[null,null,"mobile",{"$f":"Settings!$V$20","v":""}]
[null,"Platform","file modified",{"$f":"NOW()","v":"2016-11-02T16:14:34.110"}]
[null,null,"OS version",{"$f":"INFO(\"OSVERSION\")","v":"Windows (32-bit) NT 6.01"}]
[null,null,"Excel version",{"$f":"INFO(\"RELEASE\")","v":"14.0"}]
[null,"SourceControl","SourceIdentifier",{"$f":"CONCATENATE(D3,\"_\",D9,\"_\",D16)","v":"NAT_ENE_ENE Phase_42676.6767836806"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"Budget2017-Vote19.xlsm"}]
[null,null,"FilePath",{"$f":"LEFT(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1),1)-1)","v":"P:\\1. Budget\\2017\\4. ENE\\A. Database\\Rollout\\"}]
[null,null,"template_versionDate",{"$f":"DATE(2015,1,1)","v":"2015-01-01"}]
[null,null,"LockDate1",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"lockDate2",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"LockStatus1","1"]
[null,null,"LockStatus2","1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Settings!$A$5","v":"FALSE"}]
[null,"Macros applied on the Template"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,{"$f":"+COUNTA(C62:C71)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Macros for individual departments"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]